{"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":3,"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","Antioquia"]

{"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":110,"n_cols":16,"rows_kept":110,"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_68_A1","Magdalena 400 MW","2022-04-12T19:54:00",44663.82916666667,400,"Solar FV","Sabanalarga 500","SC_68","2025-12-31","2025-12-31","NO","NO","Guajira - Cesar - Madgalena","NO","NA",-78.401349999999994]
["SC_509_A1","COLINA I - 9.9 MW","2022-06-24T09:21:00",44736.38958333333,9.9,"Solar FV","Galapa 34.5","SC_509","2025-07-31","2025-07-31","NO","NO","Altántico","NO","NA",-2.44]
["SC_509_A2","COLINA I - 9.9 MW","2022-06-24T09:21:00",44736.38958333333,9.9,"Solar FV","Galapa 13.8","SC_509","2025-07-31","2025-07-31","NO","NO","Altántico","NO","NA",-2.37]
["SC_600_A1","TERMO CAIMAN 42 MWe","2022-07-12T15:51:00",44754.660416666666,42,"Termica - Ciclo abierto","El Rio 110","SC_600","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-4.3375700000000004]
["SC_1045_A1","Prado Solar I 9,9 MW","2022-07-13T17:37:00",44755.734027777777,9.9,"Solar FV","Barra 2 Nbq 13.8","SC_1045","2024-12-31","2024-12-31","NO","NO","Altántico","NO","NA",-2.6944499999999998]
["SC_1050_A1","Brisa Solar II 9,9","2022-07-13T18:13:00",44755.759027777778,9.9,"Solar FV","Barra 2 Nbq 13.8","SC_1050","2024-12-31","2024-12-31","NO","NO","Altántico","NO","NA",-2.6944499999999998]
["SC_1137_A1","Nueva Barranquilla Solar II","2022-07-15T09:28:00",44757.394444444442,9.9,"Solar FV","Barra 2 Nbq 13.8","SC_1137","2024-12-31","2024-12-31","NO","NO","Altántico","NO","NA",-2.694]
["SC_1068_A1","GT23 100 MW","2022-07-15T16:40:00",44757.694444444445,100,"Termica - Ciclo combinado","Tebsa 220","SC_1068","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-63.583773319999999]
["SC_1068_A2","GT23 100 MW","2022-07-15T16:40:00",44757.694444444445,100,"Termica - Ciclo combinado","Tebsa 110","SC_1068","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-62.886713620000002]
["SC_1258_A1","Galapa Solar I de 19.9 MW","2022-07-15T16:56:00",44757.705555555556,19.899999999999999,"Solar FV","Galapa 34.5","SC_1258","2024-12-31","2024-12-31","NO","NO","Altántico","NO","NA",-0.44797999999999999]
["SC_1289_A1","Galapa Solar II 9,9 MW","2022-07-15T16:56:00",44757.705555555556,9.9,"Solar FV","Galapa 13.8","SC_1289","2024-12-31","2024-12-31","NO","NO","Altántico","NO","NA",-0.39728000000000002]
["SC_1258_A2","Galapa Solar I de 19.9 MW","2022-07-15T16:56:00",44757.705555555556,19.899999999999999,"Solar FV","Galapa 13.8","SC_1258","2024-12-31","2024-12-31","NO","NO","Altántico","NO","NA",-0.43739]
["SC_1289_A2","Galapa Solar II 9,9 MW","2022-07-15T16:56:00",44757.705555555556,9.9,"Solar FV","Galapa 34.5","SC_1289","2024-12-31","2024-12-31","NO","NO","Altántico","NO","NA",-0.39848]
["SC_1071_A1","TB05 272 MW","2022-07-15T17:03:00",44757.710416666669,272,"Termica - Ciclo combinado","Tebsa 220","SC_1071","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",37.685890960000002]
["SC_1071_A2","TB05 272 MW","2022-07-15T17:03:00",44757.710416666669,272,"Termica - Ciclo combinado","Tebsa 110","SC_1071","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",33.234578630000001]
["SC_1072_A1","GT23 B 120 MW","2022-07-15T17:14:00",44757.718055555553,120,"Termica - Ciclo combinado","Tebsa 220","SC_1072","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-70.863157139999998]
["SC_1072_A2","GT23 B 120 MW","2022-07-15T17:14:00",44757.718055555553,120,"Termica - Ciclo combinado","Tebsa 110","SC_1072","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-73.579723659999999]
["SC_1103_A1","Nueva Barranquilla Solar I 9.9 MW","2022-07-15T09:28:00",44757.394444444442,9.9,"Solar FV","Barra 2 Nbq 13.8","SC_1103","2024-12-31","2024-12-31","NO","NO","Altántico","NO","NA",-2.6944499999999998]
["SC_1183_A1","Chicalá 9,9 MW","2022-07-15T09:29:00",44757.395138888889,9.9,"Solar FV","Sabanalarga 13.8","SC_1183","2026-12-31","2026-12-31","NO","NO","Altántico","NO","NA",-1.52]
["SC_1183_A2","Chicalá 9,9 MW","2022-07-15T09:29:00",44757.395138888889,9.9,"Solar FV","Sabanalarga 34.5","SC_1183","2026-12-31","2026-12-31","NO","NO","Altántico","NO","NA",-1.61]
["SC_1221_A1","Solar Atlántico 2","2022-07-16T18:11:00",44758.757638888892,9.8000000000000007,"Solar FV","Juan Mina 110","SC_1221","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-1.0389900000000001]
["SC_1404_A1","Parque Solar Fotovoltaico Sol Atlántico","2022-07-16T10:32:00",44758.438888888886,9.9,"Solar FV","Juan Mina 34.5","SC_1404","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-3.2570000000000001]
["SC_1002_A1","PARQUE DE GENERACIÓN SOLAR SAGITA","2022-07-16T17:37:00",44758.734027777777,50,"Solar FV","Caracoli 110","SC_1002","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-22.901029999999999]
["SC_1002_A2","PARQUE DE GENERACIÓN SOLAR SAGITA","2022-07-16T17:37:00",44758.734027777777,50,"Solar FV","Malambo 110","SC_1002","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-22.387429999999998]
["SC_1237_A1","Eólico El Morro 1","2022-07-16T18:51:00",44758.785416666666,19.899999999999999,"Eólico Onshore","Caracoli 110","SC_1237","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-5.2432299999999996]
["SC_972_A1","Flores V","2022-07-18T18:54:00",44760.787499999999,50,"Termica - Ciclo abierto","Flores 220","SC_972","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-31.750450000000001]
["SC_972_A2","Flores V","2022-07-18T18:54:00",44760.787499999999,50,"Termica - Ciclo abierto","Nv Barranquilla 220","SC_972","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-29.424800000000001]
["SC_1173_A1","Cefiro 6,6 MW","2022-07-18T12:35:00",44760.524305555555,6.6,"Eólico Onshore","Palermo 34.5","SC_1173","2024-11-30","2024-11-30","NO","NO","Guajira - Cesar - Madgalena","NO","NA",-2.3250000000000002]
["SC_1173_A2","Cefiro 6,6 MW","2022-07-18T12:35:00",44760.524305555555,6.6,"Eólico Onshore","Palermo 13.8","SC_1173","2024-11-30","2024-11-30","NO","NO","Guajira - Cesar - Madgalena","NO","NA",-2.3250000000000002]
["SC_1606_A1","CÉFIRO II de 6,6MW","2022-07-18T12:43:00",44760.529861111114,6.6,"Eólico Onshore","Palermo 34.5","SC_1606","2024-11-01","2024-11-01","NO","NO","Guajira - Cesar - Madgalena","NO","NA",-2.3250000000000002]
["SC_1606_A2","CÉFIRO II de 6,6MW","2022-07-18T12:43:00",44760.529861111114,6.6,"Eólico Onshore","Palermo 13.8","SC_1606","2024-11-01","2024-11-01","NO","NO","Guajira - Cesar - Madgalena","NO","NA",-2.3250000000000002]
["SC_1645_A1","Autogenerador Solar Acesco 2.3 MW","2022-07-18T18:37:00",44760.775694444441,2.2999999999999998,"Solar FV","Malambo 110","SC_1645","2023-12-31","2023-12-31","NO","NO","Altántico","NO","NA",-3.8940000000000002E-2]
["SC_975_A1","Flores VII","2022-07-18T18:52:00",44760.786111111112,50,"Termica - Ciclo abierto","Flores 220","SC_975","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-31.750450000000001]
["SC_975_A2","Flores VII","2022-07-18T18:52:00",44760.786111111112,50,"Termica - Ciclo abierto","Nv Barranquilla 220","SC_975","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-29.424800000000001]
["SC_974_A1","Flores VI","2022-07-18T18:53:00",44760.786805555559,50,"Termica - Ciclo abierto","Flores 220","SC_974","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-31.750450000000001]
["SC_974_A2","Flores VI","2022-07-18T18:53:00",44760.786805555559,50,"Termica - Ciclo abierto","Nv Barranquilla 220","SC_974","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-29.424800000000001]
["SC_1815_A1","DSE PONEDERA","2022-07-28T20:54:00",44770.870833333334,9.9,"Solar FV","Ponedera 34.5","SC_1815","2025-07-31","2025-07-31","NO","NO","Altántico","NO","NA",0.03]
["SC_1880_A1","Vientos de Tabasco","2022-07-28T10:55:00",44770.454861111109,150,"Eólico Onshore","Sabanalarga 220","SC_1880","2026-12-31","2026-12-31","NO","NO","Altántico","NO","NA",-4428.8445000000002]
["SC_1880_A2","Vientos de Tabasco","2022-07-28T10:55:00",44770.454861111109,150,"Eólico Onshore","Sabanalarga 500","SC_1880","2026-12-31","2026-12-31","NO","NO","Altántico","NO","NA",-2981.3049999999998]
["SC_1766_A1","Parque Eolico offshore del Atlántico","2022-08-01T18:50:00",44774.784722222219,99,"Eólico Offshore","Flores 220","SC_1766","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",3.2118000000000002]
["SC_1766_A2","Parque Eolico offshore del Atlántico","2022-08-01T18:50:00",44774.784722222219,99,"Eólico Offshore","El Rio 220","SC_1766","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",7.5697000000000001]
["SC_1977_A1","COLINA II - 9.9 MW","2022-07-16T22:32:00",44758.938888888886,9.9,"Solar FV","Galapa 34.5","SC_1977","2025-07-31","2025-07-31","NO","NO","Altántico","NO","NA",-0.21]
["SC_1977_A2","COLINA II - 9.9 MW","2022-07-16T22:32:00",44758.938888888886,9.9,"Solar FV","Galapa 13.8","SC_1977","2025-07-31","2025-07-31","NO","NO","Altántico","NO","NA",-0.22]
["SC_2101_A1","Campo de la Cruz Solar 9,9 MW","2022-08-03T15:23:00",44776.640972222223,9.9,"Solar FV","Campo de la Cruz 34.5","SC_2101","2024-12-31","2024-12-31","NO","NO","Altántico","NO","NA",1.1000000000000001]
["SC_2101_A2","Campo de la Cruz Solar 9,9 MW","2022-08-03T15:23:00",44776.640972222223,9.9,"Solar FV","Campo de la cruz 13.8","SC_2101","2024-12-31","2024-12-31","NO","NO","Altántico","NO","NA",1.079]
["SC_2023_A1","Julian del Sol 50 MW","2022-08-08T17:10:00",44781.715277777781,50,"Solar FV","Juan Mina 110","SC_2023","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",0.46800000000000003]
["SC_2023_A2","Julian del Sol 50 MW","2022-08-08T17:10:00",44781.715277777781,50,"Solar FV","Nv Barranquilla 110","SC_2023","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",0.51]
["SC_1954_A1","PGF FLOR BELLA II","2022-08-10T21:44:00",44783.905555555553,50,"Solar FV","Tebsa II 110","SC_1954","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-9.7959999999999994]
["SC_1954_A2","PGF FLOR BELLA II","2022-08-10T21:44:00",44783.905555555553,50,"Solar FV","Salamina EC 110","SC_1954","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-8.218]
["SC_1954_A3","PGF FLOR BELLA II","2022-08-10T21:44:00",44783.905555555553,50,"Solar FV","Malambo 110","SC_1954","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-8.4809999999999999]
["SC_1955_A1","PGF FLOR BELLA III","2022-08-10T21:46:00",44783.906944444447,50,"Solar FV","Tebsa II 110","SC_1955","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-9.7959999999999994]
["SC_1955_A2","PGF FLOR BELLA III","2022-08-10T21:46:00",44783.906944444447,50,"Solar FV","Salamina EC 110","SC_1955","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-8.218]
["SC_1955_A3","PGF FLOR BELLA III","2022-08-10T21:46:00",44783.906944444447,50,"Solar FV","Malambo 110","SC_1955","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-8.4809999999999999]
["SC_1956_A1","PGF FLOR BELLA IV","2022-08-10T21:48:00",44783.908333333333,50,"Solar FV","Tebsa II 110","SC_1956","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-9.7959999999999994]
["SC_1956_A2","PGF FLOR BELLA IV","2022-08-10T21:48:00",44783.908333333333,50,"Solar FV","Salamina EC 110","SC_1956","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-8.218]
["SC_1956_A3","PGF FLOR BELLA IV","2022-08-10T21:48:00",44783.908333333333,50,"Solar FV","Malambo 110","SC_1956","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-8.4809999999999999]
["SC_1958_A1","PGF FLOR BELLA V","2022-08-10T21:51:00",44783.910416666666,50,"Solar FV","Tebsa II 110","SC_1958","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-9.7959999999999994]
["SC_1958_A2","PGF FLOR BELLA V","2022-08-10T21:51:00",44783.910416666666,50,"Solar FV","Salamina EC 110","SC_1958","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-8.218]
["SC_1958_A3","PGF FLOR BELLA V","2022-08-10T21:51:00",44783.910416666666,50,"Solar FV","Malambo 110","SC_1958","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-8.4809999999999999]
["SC_1885_A1","PGF FLOR BELLA 1","2022-08-11T18:44:00",44784.780555555553,50,"Solar FV","Tebsa II 110","SC_1885","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-9.7949999999999999]
["SC_1885_A2","PGF FLOR BELLA 1","2022-08-11T18:44:00",44784.780555555553,50,"Solar FV","Salamina EC 110","SC_1885","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-8.2159999999999993]
["SC_1885_A3","PGF FLOR BELLA 1","2022-08-11T18:44:00",44784.780555555553,50,"Solar FV","Malambo 110","SC_1885","2027-01-31","2027-01-31","NO","NO","Altántico","NO","NA",-8.48]
["SC_1933_A1","PGF LA PELAA III","2022-08-12T18:14:00",44785.759722222225,50,"Solar FV","Nv Barranquilla 110","SC_1933","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-8.6]
["SC_1933_A2","PGF LA PELAA III","2022-08-12T18:14:00",44785.759722222225,50,"Solar FV","Juan Mina 110","SC_1933","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",0]
["SC_1863_A1","PARQUE FOTOVOLTAICO CASCO DE VACA","2022-08-16T09:59:00",44789.415972222225,50,"Solar FV","Caracoli 110","SC_1863","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-8.0199625000000001]
["SC_1863_A2","PARQUE FOTOVOLTAICO CASCO DE VACA","2022-08-16T09:59:00",44789.415972222225,50,"Solar FV","Caracoli 220","SC_1863","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-8.0044500000000003]
["SC_1884_A1","PARQUE FOTOVOLTAICO CEDRO","2022-08-16T18:43:00",44789.779861111114,50,"Solar FV","Caracoli 110","SC_1884","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-15.46]
["SC_1884_A2","PARQUE FOTOVOLTAICO CEDRO","2022-08-16T18:43:00",44789.779861111114,50,"Solar FV","Caracoli 220","SC_1884","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-15.51]
["SC_1972_A1","Eólico El Morro 3","2022-08-16T22:17:00",44789.928472222222,19.899999999999999,"Eólico Onshore","Caracoli 110","SC_1972","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-5.2430000000000003]
["SC_1972_A2","Eólico El Morro 3","2022-08-16T22:17:00",44789.928472222222,19.899999999999999,"Eólico Onshore","Cordialidad 110","SC_1972","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-4.9690000000000003]
["SC_2225_A1","Eólico El Morro 2","2022-07-16T19:08:00",44758.797222222223,19.899999999999999,"Eólico Onshore","Caracoli 110","SC_2225","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-5.2430000000000003]
["SC_2225_A2","Eólico El Morro 2","2022-07-16T19:08:00",44758.797222222223,19.899999999999999,"Eólico Onshore","Cordialidad 110","SC_2225","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-4.9690000000000003]
["SC_1997_A1","PGF GLADIADOR 1","2022-08-16T11:44:00",44789.488888888889,99.9,"Solar FV","Sabanalarga 220","SC_1997","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-14.541]
["SC_1998_A1","PGF GLADIADOR II","2022-08-16T11:46:00",44789.490277777775,99.9,"Solar FV","Sabanalarga 220","SC_1998","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-14.541]
["SC_1964_A1","PGF GLADIADOR III","2022-08-16T22:03:00",44789.918749999997,99.9,"Solar FV","Sabanalarga 220","SC_1964","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-14.541]
["SC_1927_A1","PGF LA PELAA I","2022-08-17T17:52:00",44790.744444444441,50,"Solar FV","Nv Barranquilla 110","SC_1927","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-8.6]
["SC_1927_A2","PGF LA PELAA I","2022-08-17T17:52:00",44790.744444444441,50,"Solar FV","Juan Mina 110","SC_1927","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",0]
["SC_1934_A1","PGF LA PELAA IV","2022-08-17T18:15:00",44790.760416666664,50,"Solar FV","Nv Barranquilla 110","SC_1934","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-8.6]
["SC_1934_A2","PGF LA PELAA IV","2022-08-17T18:15:00",44790.760416666664,50,"Solar FV","Juan Mina 110","SC_1934","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",0]
["SC_1935_A1","PGF LA PELAA V","2022-08-17T18:16:00",44790.761111111111,50,"Solar FV","Nv Barranquilla 110","SC_1935","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-8.6]
["SC_1935_A2","PGF LA PELAA V","2022-08-17T18:16:00",44790.761111111111,50,"Solar FV","Juan Mina 110","SC_1935","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",0]
["SC_1931_A1","PGF LA PELAA II","2022-08-17T18:02:00",44790.751388888886,50,"Solar FV","Nv Barranquilla 110","SC_1931","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-8.6]
["SC_1931_A2","PGF LA PELAA II","2022-08-17T18:02:00",44790.751388888886,50,"Solar FV","Juan Mina 110","SC_1931","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",0]
["SC_1965_A1","PGF GLADIADOR IV","2022-08-17T22:06:00",44790.92083333333,99.9,"Solar FV","Sabanalarga 220","SC_1965","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-14.541]
["SC_2143_A1","Expansión Sabanalarga 200 MW","2022-08-22T18:27:00",44795.768750000003,200,"Solar FV","Sabanalarga 500","SC_2143","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-13.22]
["SC_2143_A2","Expansión Sabanalarga 200 MW","2022-08-22T18:27:00",44795.768750000003,200,"Solar FV","Sabanalarga 220","SC_2143","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-15.61]
["SC_2018_A1","PARQUE SOLAR DON VIZO","2022-08-23T17:04:00",44796.711111111108,4.9000000000000004,"Solar FV","Caracoli 110","SC_2018","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-0.15]
["SC_2018_A2","PARQUE SOLAR DON VIZO","2022-08-23T17:04:00",44796.711111111108,4.9000000000000004,"Solar FV","Caracolí 13.8","SC_2018","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-0.15]
["SC_1849_A1","Ariel 110 MW","2022-08-24T14:01:00",44797.584027777775,110,"Solar FV","Caracoli 220","SC_1849","2028-12-31","2028-12-31","NO","NO","Altántico","NO","NA",-12.68]
["SC_1849_A2","Ariel 110 MW","2022-08-24T14:01:00",44797.584027777775,110,"Solar FV","Sabanalarga 220","SC_1849","2028-12-31","2028-12-31","NO","NO","Altántico","NO","NA",-10.68]
["SC_2051_A1","PARQUE SOLAR ALMA","2022-08-24T10:07:00",44797.421527777777,19.899999999999999,"Solar FV","Caracoli 110","SC_2051","2024-11-26","2024-11-26","NO","NO","Altántico","NO","NA",-0.56000000000000005]
["SC_1962_A1","APBAQ II_7.4MW","2022-08-26T21:59:00",44799.915972222225,7.4,"Solar FV","Juan Mina 34.5","SC_1962","2024-10-31","2024-10-31","NO","NO","Altántico","NO","NA",-3.669]
["SC_1962_A2","APBAQ II_7.4MW","2022-08-26T21:59:00",44799.915972222225,7.4,"Solar FV","Juan Mina 13.8","SC_1962","2024-10-31","2024-10-31","NO","NO","Altántico","NO","NA",-3.9830000000000001]
["SC_1924_A1","APBAQ I_4.2MW","2022-08-26T17:49:00",44799.742361111108,4.2,"Solar FV","Juan Mina 34.5","SC_1924","2024-10-31","2024-10-31","NO","NO","Altántico","NO","NA",-2.0699999999999998]
["SC_1924_A2","APBAQ I_4.2MW","2022-08-26T17:49:00",44799.742361111108,4.2,"Solar FV","Juan Mina 13.8","SC_1924","2024-10-31","2024-10-31","NO","NO","Altántico","NO","NA",-2.0680000000000001]
["SC_2029_A1","Parque Solar Bugambiles 9,9 MW","2022-07-15T09:29:00",44757.395138888889,9.9,"Solar FV","Baranoa 13.8","SC_2029","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-0.63]
["SC_2029_A2","Parque Solar Bugambiles 9,9 MW","2022-07-15T09:29:00",44757.395138888889,9.9,"Solar FV","Nv Baranoa 110","SC_2029","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-0.72]
["SC_2095_A1","Parque Solar Nisperos 19,9 MW","2022-08-26T17:49:00",44799.742361111108,19.899999999999999,"Solar FV","Nv Baranoa 110","SC_2095","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-1.5]
["SC_2095_A2","Parque Solar Nisperos 19,9 MW","2022-08-26T17:49:00",44799.742361111108,19.899999999999999,"Solar FV","Baranoa 13.8","SC_2095","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-1.43]
["SC_2220_A1","PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW","2022-08-26T17:49:00",44799.742361111108,9.9,"Solar FV","Ponedera 34.5","SC_2220","2026-12-31","2026-12-31","NO","NO","Altántico","NO","NA",-5.1710000000000003]
["SC_2220_A2","PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW","2022-08-26T17:49:00",44799.742361111108,9.9,"Solar FV","Ponedera 13.8","SC_2220","2026-12-31","2026-12-31","NO","NO","Altántico","NO","NA",-4.5949999999999998]
["SC_2219_A1","Tereseg","2022-07-17T17:46:00",44759.740277777775,80,"Solar FV","El Rio 110","SC_2219","2024-12-31","2024-12-31","NO","NO","Guajira - Cesar - Madgalena","NO","NA",3.117]
["SC_2219_A2","Tereseg","2022-07-17T17:46:00",44759.740277777775,80,"Solar FV","El Rio 220","SC_2219","2024-12-31","2024-12-31","NO","NO","Guajira - Cesar - Madgalena","NO","NA",3.4350000000000001]
["SC_2343_A1","PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW","2022-07-18T23:50:00",44760.993055555555,36,"Eólico Offshore","Palermo 110","SC_2343","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-5.1440000000000001]
["SC_2343_A2","PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW","2022-07-18T23:50:00",44760.993055555555,36,"Eólico Offshore","El Rio 110","SC_2343","2027-12-31","2027-12-31","NO","NO","Altántico","NO","NA",-4.6159999999999997]
["SC_1308_A1","Campeche Solar","2022-07-16T16:05:00",44758.670138888891,40,"Solar FV","Sabanalarga 110","SC_1308","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-2024.5346]
["SC_1308_A2","Campeche Solar","2022-07-16T16:05:00",44758.670138888891,40,"Solar FV","Salamina EC 110","SC_1308","2025-12-31","2025-12-31","NO","NO","Altántico","NO","NA",-2364.4004]
["SC_2110_A1","\nParque Solar Salamina","2022-08-17T16:02:00",44790.668055555558,19.899999999999999,"Solar FV","Salamina 34.5","SC_2110","2026-12-31","2026-12-31","NO","NO","Altántico","NO","NA",-0.89]
["SC_2110_A2","\nParque Solar Salamina","2022-08-17T16:02:00",44790.668055555558,19.899999999999999,"Solar FV","Salamina EC 110","SC_2110","2026-12-31","2026-12-31","NO","NO","Altántico","NO","NA",-0.89]

{"sheet":"IT-TA","index":3,"n_rows":110,"n_cols":10,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[null,"Codigo","Nombre","Capacidad","Licencia Ambiental obtenida","Año de entrada","P","Total",null,"Año de Referencia"]
[null,{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_68_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Magdalena 400 MW"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":400},{"$f":"IF(ISBLANK(InfoPro!N2),\"\",InfoPro!N2)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$J$2)","v":2},{"$f":"IF(E2=\"SI\",100,IF(E2=\"NO\",0,\"\"))","v":0},{"$f":"IF(G2=\"\",\"\",(G2))","v":0},null,2023]
[null,{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_509_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N3),\"\",InfoPro!N3)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$J$2)","v":2},{"$f":"IF(E3=\"SI\",100,IF(E3=\"NO\",0,\"\"))","v":0},{"$f":"IF(G3=\"\",\"\",(G3))","v":0}]
[null,{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_509_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N4),\"\",InfoPro!N4)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_600_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"TERMO CAIMAN 42 MWe"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":42},{"$f":"IF(ISBLANK(InfoPro!N5),\"\",InfoPro!N5)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1045_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"Prado Solar I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N6),\"\",InfoPro!N6)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1050_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"Brisa Solar II 9,9"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N7),\"\",InfoPro!N7)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1137_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"Nueva Barranquilla Solar II"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N8),\"\",InfoPro!N8)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1068_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":100},{"$f":"IF(ISBLANK(InfoPro!N9),\"\",InfoPro!N9)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1068_A2"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":100},{"$f":"IF(ISBLANK(InfoPro!N10),\"\",InfoPro!N10)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1258_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N11),\"\",InfoPro!N11)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1289_A1"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N12),\"\",InfoPro!N12)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_1258_A2"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N13),\"\",InfoPro!N13)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_1289_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N14),\"\",InfoPro!N14)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1071_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":272},{"$f":"IF(ISBLANK(InfoPro!N15),\"\",InfoPro!N15)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1071_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":272},{"$f":"IF(ISBLANK(InfoPro!N16),\"\",InfoPro!N16)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1072_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":120},{"$f":"IF(ISBLANK(InfoPro!N17),\"\",InfoPro!N17)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1072_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":120},{"$f":"IF(ISBLANK(InfoPro!N18),\"\",InfoPro!N18)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_1103_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"Nueva Barranquilla Solar I 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N19),\"\",InfoPro!N19)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_1183_A1"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N20),\"\",InfoPro!N20)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1183_A2"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N21),\"\",InfoPro!N21)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1221_A1"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Solar Atlántico 2"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":9.8000000000000007},{"$f":"IF(ISBLANK(InfoPro!N22),\"\",InfoPro!N22)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1404_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"Parque Solar Fotovoltaico Sol Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N23),\"\",InfoPro!N23)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1002_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":50},{"$f":"IF(ISBLANK(InfoPro!N24),\"\",InfoPro!N24)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I24),\"\",YEAR(InfoPro!I24)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1002_A2"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":50},{"$f":"IF(ISBLANK(InfoPro!N25),\"\",InfoPro!N25)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I25),\"\",YEAR(InfoPro!I25)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1237_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Eólico El Morro 1"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N26),\"\",InfoPro!N26)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_972_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":50},{"$f":"IF(ISBLANK(InfoPro!N27),\"\",InfoPro!N27)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_972_A2"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":50},{"$f":"IF(ISBLANK(InfoPro!N28),\"\",InfoPro!N28)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1173_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!N29),\"\",InfoPro!N29)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1173_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!N30),\"\",InfoPro!N30)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_1606_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!N31),\"\",InfoPro!N31)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1606_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!N32),\"\",InfoPro!N32)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1645_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Autogenerador Solar Acesco 2.3 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":2.2999999999999998},{"$f":"IF(ISBLANK(InfoPro!N33),\"\",InfoPro!N33)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$J$2)","v":0},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_975_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":50},{"$f":"IF(ISBLANK(InfoPro!N34),\"\",InfoPro!N34)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_975_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":50},{"$f":"IF(ISBLANK(InfoPro!N35),\"\",InfoPro!N35)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_974_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":50},{"$f":"IF(ISBLANK(InfoPro!N36),\"\",InfoPro!N36)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_974_A2"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":50},{"$f":"IF(ISBLANK(InfoPro!N37),\"\",InfoPro!N37)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_1815_A1"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"DSE PONEDERA"},{"$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_1880_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":150},{"$f":"IF(ISBLANK(InfoPro!N39),\"\",InfoPro!N39)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1880_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":150},{"$f":"IF(ISBLANK(InfoPro!N40),\"\",InfoPro!N40)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1766_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":99},{"$f":"IF(ISBLANK(InfoPro!N41),\"\",InfoPro!N41)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_1766_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":99},{"$f":"IF(ISBLANK(InfoPro!N42),\"\",InfoPro!N42)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1977_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N43),\"\",InfoPro!N43)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1977_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N44),\"\",InfoPro!N44)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2101_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N45),\"\",InfoPro!N45)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_2101_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N46),\"\",InfoPro!N46)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_2023_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":50},{"$f":"IF(ISBLANK(InfoPro!N47),\"\",InfoPro!N47)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2023_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":50},{"$f":"IF(ISBLANK(InfoPro!N48),\"\",InfoPro!N48)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_1954_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":50},{"$f":"IF(ISBLANK(InfoPro!N49),\"\",InfoPro!N49)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1954_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":50},{"$f":"IF(ISBLANK(InfoPro!N50),\"\",InfoPro!N50)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1954_A3"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":50},{"$f":"IF(ISBLANK(InfoPro!N51),\"\",InfoPro!N51)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1955_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":50},{"$f":"IF(ISBLANK(InfoPro!N52),\"\",InfoPro!N52)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1955_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":50},{"$f":"IF(ISBLANK(InfoPro!N53),\"\",InfoPro!N53)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1955_A3"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":50},{"$f":"IF(ISBLANK(InfoPro!N54),\"\",InfoPro!N54)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1956_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":50},{"$f":"IF(ISBLANK(InfoPro!N55),\"\",InfoPro!N55)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1956_A2"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":50},{"$f":"IF(ISBLANK(InfoPro!N56),\"\",InfoPro!N56)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1956_A3"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":50},{"$f":"IF(ISBLANK(InfoPro!N57),\"\",InfoPro!N57)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1958_A1"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":50},{"$f":"IF(ISBLANK(InfoPro!N58),\"\",InfoPro!N58)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1958_A2"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":50},{"$f":"IF(ISBLANK(InfoPro!N59),\"\",InfoPro!N59)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1958_A3"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":50},{"$f":"IF(ISBLANK(InfoPro!N60),\"\",InfoPro!N60)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1885_A1"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":50},{"$f":"IF(ISBLANK(InfoPro!N61),\"\",InfoPro!N61)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1885_A2"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":50},{"$f":"IF(ISBLANK(InfoPro!N62),\"\",InfoPro!N62)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1885_A3"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":50},{"$f":"IF(ISBLANK(InfoPro!N63),\"\",InfoPro!N63)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1933_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":50},{"$f":"IF(ISBLANK(InfoPro!N64),\"\",InfoPro!N64)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1933_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":50},{"$f":"IF(ISBLANK(InfoPro!N65),\"\",InfoPro!N65)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_1863_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":50},{"$f":"IF(ISBLANK(InfoPro!N66),\"\",InfoPro!N66)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I66),\"\",YEAR(InfoPro!I66)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1863_A2"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":50},{"$f":"IF(ISBLANK(InfoPro!N67),\"\",InfoPro!N67)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$J$2)","v":2},{"$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_1884_A1"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":50},{"$f":"IF(ISBLANK(InfoPro!N68),\"\",InfoPro!N68)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1884_A2"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":50},{"$f":"IF(ISBLANK(InfoPro!N69),\"\",InfoPro!N69)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1972_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N70),\"\",InfoPro!N70)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1972_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N71),\"\",InfoPro!N71)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_2225_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N72),\"\",InfoPro!N72)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_2225_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N73),\"\",InfoPro!N73)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_1997_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"PGF GLADIADOR 1"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!N74),\"\",InfoPro!N74)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_1998_A1"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"PGF GLADIADOR II"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!N75),\"\",InfoPro!N75)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1964_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"PGF GLADIADOR III"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!N76),\"\",InfoPro!N76)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1927_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":50},{"$f":"IF(ISBLANK(InfoPro!N77),\"\",InfoPro!N77)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I77),\"\",YEAR(InfoPro!I77)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1927_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":50},{"$f":"IF(ISBLANK(InfoPro!N78),\"\",InfoPro!N78)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I78),\"\",YEAR(InfoPro!I78)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1934_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":50},{"$f":"IF(ISBLANK(InfoPro!N79),\"\",InfoPro!N79)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1934_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":50},{"$f":"IF(ISBLANK(InfoPro!N80),\"\",InfoPro!N80)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_1935_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":50},{"$f":"IF(ISBLANK(InfoPro!N81),\"\",InfoPro!N81)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_1935_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":50},{"$f":"IF(ISBLANK(InfoPro!N82),\"\",InfoPro!N82)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1931_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":50},{"$f":"IF(ISBLANK(InfoPro!N83),\"\",InfoPro!N83)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1931_A2"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":50},{"$f":"IF(ISBLANK(InfoPro!N84),\"\",InfoPro!N84)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1965_A1"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"PGF GLADIADOR IV"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!N85),\"\",InfoPro!N85)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_2143_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Expansión Sabanalarga 200 MW"},{"$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$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_2143_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Expansión Sabanalarga 200 MW"},{"$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$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2018_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!N88),\"\",InfoPro!N88)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2018_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!N89),\"\",InfoPro!N89)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_1849_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":110},{"$f":"IF(ISBLANK(InfoPro!N90),\"\",InfoPro!N90)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$J$2)","v":5},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_1849_A2"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":110},{"$f":"IF(ISBLANK(InfoPro!N91),\"\",InfoPro!N91)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$J$2)","v":5},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2051_A1"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"PARQUE SOLAR ALMA"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N92),\"\",InfoPro!N92)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1962_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!N93),\"\",InfoPro!N93)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1962_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!N94),\"\",InfoPro!N94)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_1924_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!N95),\"\",InfoPro!N95)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_1924_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!N96),\"\",InfoPro!N96)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_2029_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N97),\"\",InfoPro!N97)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A98),\"\",InfoPro!A98)","v":"SC_2029_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N98),\"\",InfoPro!N98)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2095_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N99),\"\",InfoPro!N99)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2095_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N100),\"\",InfoPro!N100)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2220_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N101),\"\",InfoPro!N101)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I101),\"\",YEAR(InfoPro!I101)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2220_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N102),\"\",InfoPro!N102)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I102),\"\",YEAR(InfoPro!I102)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2219_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":80},{"$f":"IF(ISBLANK(InfoPro!N103),\"\",InfoPro!N103)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2219_A2"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":80},{"$f":"IF(ISBLANK(InfoPro!N104),\"\",InfoPro!N104)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2343_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":36},{"$f":"IF(ISBLANK(InfoPro!N105),\"\",InfoPro!N105)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$J$2)","v":4},{"$f":"IF(E105=\"SI\",100,IF(E105=\"NO\",0,\"\"))","v":0},{"$f":"IF(G105=\"\",\"\",(G105))","v":0}]
[null,{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_2343_A2"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":36},{"$f":"IF(ISBLANK(InfoPro!N106),\"\",InfoPro!N106)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1308_A1"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":40},{"$f":"IF(ISBLANK(InfoPro!N107),\"\",InfoPro!N107)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A108),\"\",InfoPro!A108)","v":"SC_1308_A2"},{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":40},{"$f":"IF(ISBLANK(InfoPro!N108),\"\",InfoPro!N108)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I108),\"\",YEAR(InfoPro!I108)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A109),\"\",InfoPro!A109)","v":"SC_2110_A1"},{"$f":"IF(ISBLANK(InfoPro!B109),\"\",InfoPro!B109)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E109),\"\",InfoPro!E109)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N109),\"\",InfoPro!N109)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I109),\"\",YEAR(InfoPro!I109)-$J$2)","v":3},{"$f":"IF(E109=\"SI\",100,IF(E109=\"NO\",0,\"\"))","v":0},{"$f":"IF(G109=\"\",\"\",(G109))","v":0}]
[null,{"$f":"IF(ISBLANK(InfoPro!A110),\"\",InfoPro!A110)","v":"SC_2110_A2"},{"$f":"IF(ISBLANK(InfoPro!B110),\"\",InfoPro!B110)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E110),\"\",InfoPro!E110)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N110),\"\",InfoPro!N110)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I110),\"\",YEAR(InfoPro!I110)-$J$2)","v":3},0,0]

{"sheet":"EC-RE","index":4,"n_rows":117,"n_cols":26,"rows_kept":117,"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",{"$f":"MIN(Z9:Z295)","v":-14115171.342787564}]
[null,"Costo emisiones Ton",91.94,"USD/Ton"]
[null,"TRM",4070,"COP/USD"]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Codigo","Nombre","capacidad","tipo","Año de entrada","FP","Factor emisiones","Produccion media/a MWh/a","Emisiones evitadas Ton/a","Flujo Descontado 0","Flujo Descontado 1","Flujo Descontado 2","Flujo Descontado 3","Flujo Descontado 4","Flujo Descontado 5","Flujo Descontado 6","Flujo Descontado 7","Flujo Descontado 8","Flujo Descontado 9","Flujo Descontado 10","Flujo Descontado 11","Flujo Descontado 12","Flujo Descontado 13","Flujo Descontado 14","VPN","(Beneficio)/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_68_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Magdalena 400 MW"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":400},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$G$3)","v":2},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C9=\"\",\"\",+C9*F9*24*365)","v":911040},{"$f":"IF(H9=\"\",\"\",+H9*($C$3-G9))","v":115959.90432},{"$f":"IF($I9=\"\",\"\",(1/(1+$C$4)^(J$7+$E9))*$I9*$C$5)","v":8529601.4823147655},{"$f":"IF($I9=\"\",\"\",(1/(1+$C$4)^(K$7+$E9))*$I9*$C$5)","v":7629339.4296196485},6824096.0908941403,6103842.6573292855,5459608.8169313828,4883371.0348223457,4367952.6250647102,3906934.3694675406,3494574.5701856357,3125737.5404164903,2795829.6425907789,2500742.077451502,2236799.7114950824,2000715.3054517733,1789548.5737493497,{"$f":"IF(X9=\"\",\"\",SUM(J9:X9)*$C$6)","v":267190184286.08258},{"$f":"IF(C9=0,0,IF(Y9=\"\",\"\",Y9/(C9*1000)))","v":667975.46071520646}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_509_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$G$3)","v":2},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C10=\"\",\"\",+C10*F10*24*365)","v":22548.240000000005},{"$f":"IF(H10=\"\",\"\",+H10*($C$3-G10))","v":2870.0076319200007},211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,{"$f":"IF(X10=\"\",\"\",SUM(J10:X10)*$C$6)","v":6612957061.0805454},{"$f":"IF(C10=0,0,IF(Y10=\"\",\"\",Y10/(C10*1000)))","v":667975.46071520657}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_509_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$G$3)","v":2},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C11=\"\",\"\",+C11*F11*24*365)","v":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]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_600_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"TERMO CAIMAN 42 MWe"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":42},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$3)","v":2},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},312732,-257289.93284399997,-18925339.801201798,-16927853.131665297,-15141192.425460912,-13543105.926172551,-12113690.452748258,-10835143.517663917,-9691541.6079283692,-8668641.8675566819,-7753704.7115891604,-6935335.1624232233,-6203340.9324000198,-5548605.4851520751,-4962974.4947692985,-4439154.2887024144,-3970621.0095728203,-592837196397.07764,-14115171.342787562]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1045_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"Prado Solar I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$3)","v":1},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,236018.33781639076,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,7393285994.2880507,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1050_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"Brisa Solar II 9,9"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$3)","v":1},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,236018.33781639076,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,7393285994.2880507,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1137_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"Nueva Barranquilla Solar II"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$3)","v":1},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,236018.33781639076,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,7393285994.2880507,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1068_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":100},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$3)","v":2},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},744600,-612595.07819999999,-45060332.860004291,-40304412.218250714,-36050458.155859314,-32245490.300410844,-28842120.125591092,-25797960.756342661,-23075099.066496119,-20639623.494182575,-18461201.694259908,-16512702.76767434,-14769859.362857193,-13210965.440838275,-11816605.939926904,-10569414.973100988,-9453859.5466019548,-1411517134278.7563,-14115171.342787564]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1068_A2"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":100},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$3)","v":2},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},744600,-612595.07819999999,-45060332.860004291,-40304412.218250714,-36050458.155859314,-32245490.300410844,-28842120.125591092,-25797960.756342661,-23075099.066496119,-20639623.494182575,-18461201.694259908,-16512702.76767434,-14769859.362857193,-13210965.440838275,-11816605.939926904,-10569414.973100988,-9453859.5466019548,-1411517134278.7563,-14115171.342787564]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1258_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$3)","v":1},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$G$13,6,FALSE))","v":0},45324.24,5769.0052399200003,474420.69924708846,424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,14861251645.084061,746796.56507960102]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1289_A1"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$3)","v":1},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,{"$f":"IF($I19=\"\",\"\",(1/(1+$C$4)^(J$7+$E19))*$I19*$C$5)","v":236018.33781639076},211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,7393285994.2880507,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_1258_A2"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$3)","v":1},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$G$13,6,FALSE))","v":0},45324.24,5769.0052399200003,474420.69924708846,424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,14861251645.084061,746796.56507960102]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_1289_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$3)","v":1},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,236018.33781639076,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,7393285994.2880507,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1071_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":272},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$G$3)","v":2},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},2025311.9999999998,-1666258.6127039997,-122564105.37921165,-109628001.23364194,-98057246.183937341,-87707733.617117479,-78450566.741607755,-70170453.257252023,-62764269.460869439,-56139775.9041766,-50214468.608386941,-44914551.528074197,-40174017.466971554,-35933825.999080107,-32141168.156601176,-28748808.726834681,-25714497.966757316,-3839326605238.2163,-14115171.34278756]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1071_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":272},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$3)","v":2},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},2025311.9999999998,-1666258.6127039997,-122564105.37921165,-109628001.23364194,-98057246.183937341,-87707733.617117479,-78450566.741607755,-70170453.257252023,-62764269.460869439,-56139775.9041766,-50214468.608386941,-44914551.528074197,-40174017.466971554,-35933825.999080107,-32141168.156601176,-28748808.726834681,-25714497.966757316,-3839326605238.2163,-14115171.34278756]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1072_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":120},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$3)","v":2},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},893520,-735114.09383999999,-54072399.432005145,-48365294.661900863,-43260549.787031181,-38694588.360493012,-34610544.150709316,-30957552.907611195,-27690118.879795343,-24767548.193019092,-22153442.033111889,-19815243.321209207,-17723831.235428631,-15853158.529005934,-14179927.127912285,-12683297.967721185,-11344631.455922347,-1693820561134.5076,-14115171.342787564]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1072_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":120},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$3)","v":2},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},893520,-735114.09383999999,-54072399.432005145,-48365294.661900863,-43260549.787031181,-38694588.360493012,-34610544.150709316,-30957552.907611195,-27690118.879795343,-24767548.193019092,-22153442.033111889,-19815243.321209207,-17723831.235428631,-15853158.529005934,-14179927.127912285,-12683297.967721185,-11344631.455922347,-1693820561134.5076,-14115171.342787564]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_1103_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"Nueva Barranquilla Solar I 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$3)","v":1},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,236018.33781639076,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,7393285994.2880507,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_1183_A1"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$3)","v":3},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,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!A21),\"\",InfoPro!A21)","v":"SC_1183_A2"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$G$3)","v":3},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,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!A22),\"\",InfoPro!A22)","v":"SC_1221_A1"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Solar Atlántico 2"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":9.8000000000000007},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$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$2:$G$13,6,FALSE))","v":0},22320.480000000007,2841.0176558400012,{"$f":"IF($I29=\"\",\"\",(1/(1+$C$4)^(J$7+$E29))*$I29*$C$5)","v":208975.23631671185},186918.81602568147,167190.35422690652,149544.14510456755,133760.41601481891,119642.59035314752,107014.83931408545,95719.892051954797,85617.076969548099,76580.569740204053,68497.826243474105,61268.180897561826,54801.592931629544,49017.524983568466,43843.940056859086,6546159515.0090284,667975.46071520704]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1404_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"Parque Solar Fotovoltaico Sol Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$3)","v":4},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,39616.571735506637,35435.216221383394,5290687322.6536551,534412.86087410653]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1002_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":50},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},113880,14494.98804,1066200.1852893457,953667.42870245606,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,33398773035.760323,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1002_A2"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":50},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},113880,14494.98804,1066200.1852893457,953667.42870245606,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,33398773035.760323,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1237_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Eólico El Morro 1"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$3)","v":2},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$G$13,6,FALSE))","v":0},99364.68,12647.43456444,930300.66936438822,832111.51105938153,744285.78806742525,665729.68521236617,595464.83471589105,532616.13123067189,476400.8329433559,426118.81300836848,381143.8399001506,340915.77808600245,304933.61188372312,272749.20562050369,243961.7223796992,218212.63182441794,195181.24492345069,29141714041.894573,1464407.7407987223]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_972_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":50},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$3)","v":2},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},372300,-306297.53909999999,-22530166.430002145,-20152206.109125357,-18025229.077929657,-16122745.150205422,-14421060.062795546,-12898980.37817133,-11537549.533248059,-10319811.747091288,-9230600.847129954,-8256351.38383717,-7384929.6814285964,-6605482.7204191377,-5908302.9699634518,-5284707.4865504941,-4726929.7733009774,-705758567139.37817,-14115171.342787564]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_972_A2"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":50},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$3)","v":2},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},372300,-306297.53909999999,-22530166.430002145,-20152206.109125357,-18025229.077929657,-16122745.150205422,-14421060.062795546,-12898980.37817133,-11537549.533248059,-10319811.747091288,-9230600.847129954,-8256351.38383717,-7384929.6814285964,-6605482.7204191377,-5908302.9699634518,-5284707.4865504941,-4726929.7733009774,-705758567139.37817,-14115171.342787564]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1173_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$3)","v":1},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$G$13,6,FALSE))","v":0},32955.119999999995,4194.6265389599994,344949.87834703253,308541.93054296292,275976.68205989531,246848.55282638222,220794.76996993046,197490.84970476784,176646.55608655445,158002.28630282151,141325.83748016239,126409.51474075345,113067.54449083497,101133.76072525488,90459.535532428345,80911.928025427871,72372.028645284328,10805571837.805609,1637207.8542129709]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1173_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$3)","v":1},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$G$13,6,FALSE))","v":0},32955.119999999995,4194.6265389599994,344949.87834703253,308541.93054296292,275976.68205989531,246848.55282638222,220794.76996993046,197490.84970476784,176646.55608655445,158002.28630282151,141325.83748016239,126409.51474075345,113067.54449083497,101133.76072525488,90459.535532428345,80911.928025427871,72372.028645284328,10805571837.805609,1637207.8542129709]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_1606_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$3)","v":1},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$G$13,6,FALSE))","v":0},32955.119999999995,4194.6265389599994,344949.87834703253,308541.93054296292,275976.68205989531,246848.55282638222,220794.76996993046,197490.84970476784,176646.55608655445,158002.28630282151,141325.83748016239,126409.51474075345,113067.54449083497,101133.76072525488,90459.535532428345,80911.928025427871,72372.028645284328,10805571837.805609,1637207.8542129709]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1606_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$3)","v":1},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$G$13,6,FALSE))","v":0},32955.119999999995,4194.6265389599994,{"$f":"IF($I39=\"\",\"\",(1/(1+$C$4)^(J$7+$E39))*$I39*$C$5)","v":344949.87834703253},308541.93054296292,275976.68205989531,246848.55282638222,220794.76996993046,197490.84970476784,176646.55608655445,158002.28630282151,141325.83748016239,126409.51474075345,113067.54449083497,101133.76072525488,90459.535532428345,80911.928025427871,72372.028645284328,10805571837.805609,1637207.8542129709]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1645_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Autogenerador Solar Acesco 2.3 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":2.2999999999999998},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$3)","v":0},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$G$13,6,FALSE))","v":0},5238.4800000000005,666.76944984000011,61302.783218289609,54832.543129060476,49045.208523309906,43868.701720312987,39238.552522641316,35097.095279643399,31392.750697355452,28079.383450228492,25115.727594122087,22464.872624438365,20093.80377856741,17972.990857394827,16076.02044489698,14379.266945346139,12861.598341096726,1920312687.4456859,834918.5597589938]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_975_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":50},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$3)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},{"$f":"IF(C41=\"\",\"\",+C41*F41*24*365)","v":372300},{"$f":"IF(H41=\"\",\"\",+H41*($C$3-G41))","v":-306297.53909999999},-22530166.430002145,-20152206.109125357,-18025229.077929657,-16122745.150205422,-14421060.062795546,-12898980.37817133,-11537549.533248059,-10319811.747091288,-9230600.847129954,-8256351.38383717,-7384929.6814285964,-6605482.7204191377,-5908302.9699634518,-5284707.4865504941,-4726929.7733009774,-705758567139.37817,-14115171.342787564]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_975_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":50},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$3)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},372300,-306297.53909999999,-22530166.430002145,-20152206.109125357,-18025229.077929657,-16122745.150205422,-14421060.062795546,-12898980.37817133,-11537549.533248059,-10319811.747091288,-9230600.847129954,-8256351.38383717,-7384929.6814285964,-6605482.7204191377,-5908302.9699634518,-5284707.4865504941,-4726929.7733009774,-705758567139.37817,-14115171.342787564]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_974_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":50},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$3)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},372300,-306297.53909999999,-22530166.430002145,-20152206.109125357,-18025229.077929657,-16122745.150205422,-14421060.062795546,-12898980.37817133,-11537549.533248059,-10319811.747091288,-9230600.847129954,-8256351.38383717,-7384929.6814285964,-6605482.7204191377,-5908302.9699634518,-5284707.4865504941,-4726929.7733009774,-705758567139.37817,-14115171.342787564]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_974_A2"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":50},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$3)","v":2},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$G$13,6,FALSE))","v":0.95},372300,-306297.53909999999,-22530166.430002145,-20152206.109125357,-18025229.077929657,-16122745.150205422,-14421060.062795546,-12898980.37817133,-11537549.533248059,-10319811.747091288,-9230600.847129954,-8256351.38383717,-7384929.6814285964,-6605482.7204191377,-5908302.9699634518,-5284707.4865504941,-4726929.7733009774,-705758567139.37817,-14115171.342787564]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_1815_A1"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"DSE PONEDERA"},{"$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_1880_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":150},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$3)","v":3},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$G$13,6,FALSE))","v":0},748979.99999999988,95332.421339999986,6272197.3195430748,5610194.3824177776,5018062.9538620561,4488428.4023810877,4014694.4565126011,3590961.0523368525,3211950.8518218719,2872943.5168353054,2569716.9202462491,2298494.5619376111,2055898.5348279169,1838907.4551233607,1644818.8328473712,1471215.4139958594,1315935.0751304647,196476888300.3652,1309845.9220024347]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1880_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":150},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$3)","v":3},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$G$13,6,FALSE))","v":0},748979.99999999988,95332.421339999986,6272197.3195430748,5610194.3824177776,5018062.9538620561,4488428.4023810877,4014694.4565126011,3590961.0523368525,3211950.8518218719,2872943.5168353054,2569716.9202462491,2298494.5619376111,2055898.5348279169,1838907.4551233607,1644818.8328473712,1471215.4139958594,1315935.0751304647,196476888300.3652,1309845.9220024347]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1766_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":99},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$3)","v":2},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$G$13,6,FALSE))","v":0},494326.79999999987,62919.398084399989,4628128.958144444,4139650.2308984296,3702728.2923957333,3311921.5495489566,2962362.7455715174,2649698.3412983166,2370034.2945423224,2119887.5622024355,1896142.7211113018,1696013.1673625244,1517006.4108788231,1356893.0329864251,1213678.920381418,1085580.429679265,971002.17323726718,144976366339.07346,1464407.7407987218]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_1766_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":99},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$3)","v":2},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$G$13,6,FALSE))","v":0},494326.79999999987,62919.398084399989,{"$f":"IF($I49=\"\",\"\",(1/(1+$C$4)^(J$7+$E49))*$I49*$C$5)","v":4628128.958144444},4139650.2308984296,3702728.2923957333,3311921.5495489566,2962362.7455715174,2649698.3412983166,2370034.2945423224,2119887.5622024355,1896142.7211113018,1696013.1673625244,1517006.4108788231,1356893.0329864251,1213678.920381418,1085580.429679265,971002.17323726718,144976366339.07346,1464407.7407987218]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1977_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$G$3)","v":2},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1977_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$G$3)","v":2},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2101_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$G$3)","v":1},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,236018.33781639076,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,7393285994.2880507,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_2101_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$3)","v":1},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,236018.33781639076,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,7393285994.2880507,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_2023_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":50},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},113880,14494.98804,1066200.1852893457,953667.42870245606,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,33398773035.760323,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2023_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":50},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},113880,14494.98804,1066200.1852893457,953667.42870245606,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,33398773035.760323,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_1954_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":50},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$3)","v":4},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1954_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":50},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$3)","v":4},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1954_A3"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":50},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$3)","v":4},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1955_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":50},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$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$2:$G$13,6,FALSE))","v":0},113880,14494.98804,{"$f":"IF($I59=\"\",\"\",(1/(1+$C$4)^(J$7+$E59))*$I59*$C$5)","v":853012.01136176754},762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1955_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":50},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1955_A3"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":50},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1956_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":50},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$G$3)","v":4},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1956_A2"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":50},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$3)","v":4},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1956_A3"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":50},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$3)","v":4},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1958_A1"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":50},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$G$3)","v":4},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1958_A2"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":50},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$G$3)","v":4},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1958_A3"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":50},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$G$3)","v":4},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1885_A1"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":50},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$G$3)","v":4},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1885_A2"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":50},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$G$3)","v":4},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,{"$f":"IF($I69=\"\",\"\",(1/(1+$C$4)^(J$7+$E69))*$I69*$C$5)","v":853012.01136176754},762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1885_A3"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":50},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$G$3)","v":4},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1933_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":50},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$G$3)","v":4},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1933_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":50},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$G$3)","v":4},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_1863_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":50},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$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":113880},{"$f":"IF(H73=\"\",\"\",+H73*($C$3-G73))","v":14494.98804},1066200.1852893457,953667.42870245606,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,33398773035.760323,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1863_A2"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":50},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$G$3)","v":2},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,1066200.1852893457,953667.42870245606,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,{"$f":"IF(X74=\"\",\"\",SUM(J74:X74)*$C$6)","v":33398773035.760323},{"$f":"IF(C74=0,0,IF(Y74=\"\",\"\",Y74/(C74*1000)))","v":667975.46071520646}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1884_A1"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":50},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$G$3)","v":2},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,1066200.1852893457,953667.42870245606,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,33398773035.760323,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1884_A2"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":50},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$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$2:$G$13,6,FALSE))","v":0},113880,14494.98804,1066200.1852893457,953667.42870245606,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,33398773035.760323,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1972_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$G$3)","v":2},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$G$13,6,FALSE))","v":0},99364.68,12647.43456444,930300.66936438822,832111.51105938153,744285.78806742525,665729.68521236617,595464.83471589105,532616.13123067189,476400.8329433559,426118.81300836848,381143.8399001506,340915.77808600245,304933.61188372312,272749.20562050369,243961.7223796992,218212.63182441794,195181.24492345069,29141714041.894573,1464407.7407987223]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1972_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$G$3)","v":2},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$G$13,6,FALSE))","v":0},99364.68,12647.43456444,930300.66936438822,832111.51105938153,744285.78806742525,665729.68521236617,595464.83471589105,532616.13123067189,476400.8329433559,426118.81300836848,381143.8399001506,340915.77808600245,304933.61188372312,272749.20562050369,243961.7223796992,218212.63182441794,195181.24492345069,29141714041.894573,1464407.7407987223]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_2225_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$G$3)","v":2},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$G$13,6,FALSE))","v":0},99364.68,12647.43456444,{"$f":"IF($I79=\"\",\"\",(1/(1+$C$4)^(J$7+$E79))*$I79*$C$5)","v":930300.66936438822},832111.51105938153,744285.78806742525,665729.68521236617,595464.83471589105,532616.13123067189,476400.8329433559,426118.81300836848,381143.8399001506,340915.77808600245,304933.61188372312,272749.20562050369,243961.7223796992,218212.63182441794,195181.24492345069,29141714041.894573,1464407.7407987223]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_2225_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$G$3)","v":2},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$G$13,6,FALSE))","v":0},99364.68,12647.43456444,930300.66936438822,832111.51105938153,744285.78806742525,665729.68521236617,595464.83471589105,532616.13123067189,476400.8329433559,426118.81300836848,381143.8399001506,340915.77808600245,304933.61188372312,272749.20562050369,243961.7223796992,218212.63182441794,195181.24492345069,29141714041.894573,1464407.7407987223]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_1997_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"PGF GLADIADOR 1"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$G$3)","v":4},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$G$13,6,FALSE))","v":0},227532.24000000002,28960.986103920004,1704317.9987008118,1524434.7036679892,1363537.3020286129,1219621.9159468811,1090896.1681099115,975756.85877451848,872769.99890386255,780652.9507190187,698258.45323704707,624560.33384351269,558640.72794589691,499678.64753658051,446939.75629390014,399767.223876476,357573.54550668696,53387844801.323257,534412.86087410664]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_1998_A1"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"PGF GLADIADOR II"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$G$3)","v":4},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$G$13,6,FALSE))","v":0},227532.24000000002,28960.986103920004,1704317.9987008118,1524434.7036679892,1363537.3020286129,1219621.9159468811,1090896.1681099115,975756.85877451848,872769.99890386255,780652.9507190187,698258.45323704707,624560.33384351269,558640.72794589691,499678.64753658051,446939.75629390014,399767.223876476,357573.54550668696,53387844801.323257,534412.86087410664]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1964_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"PGF GLADIADOR III"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$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$2:$G$13,6,FALSE))","v":0},227532.24000000002,28960.986103920004,1704317.9987008118,1524434.7036679892,1363537.3020286129,1219621.9159468811,1090896.1681099115,975756.85877451848,872769.99890386255,780652.9507190187,698258.45323704707,624560.33384351269,558640.72794589691,499678.64753658051,446939.75629390014,399767.223876476,357573.54550668696,53387844801.323257,534412.86087410664]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1927_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":50},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1927_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":50},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1934_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":50},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$G$3)","v":4},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1934_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":50},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$G$3)","v":4},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_1935_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":50},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$G$3)","v":4},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_1935_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":50},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$G$3)","v":4},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,{"$f":"IF($I89=\"\",\"\",(1/(1+$C$4)^(J$7+$E89))*$I89*$C$5)","v":853012.01136176754},762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1931_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":50},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$G$3)","v":4},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1931_A2"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":50},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$G$3)","v":4},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,178965.73849183528,26720643043.705322,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1965_A1"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"PGF GLADIADOR IV"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$G$3)","v":4},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$G$13,6,FALSE))","v":0},227532.24000000002,28960.986103920004,1704317.9987008118,1524434.7036679892,1363537.3020286129,1219621.9159468811,1090896.1681099115,975756.85877451848,872769.99890386255,780652.9507190187,698258.45323704707,624560.33384351269,558640.72794589691,499678.64753658051,446939.75629390014,399767.223876476,357573.54550668696,53387844801.323257,534412.86087410664]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_2143_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Expansión Sabanalarga 200 MW"},{"$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$3)","v":4},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$G$13,6,FALSE))","v":0},455520,57979.952160000001,3412048.0454470702,3051921.3286646428,2729804.4084656914,2441685.5174111729,2183976.3125323551,1953467.1847337703,1747287.2850928179,1562868.7702082451,1397914.8212953894,1250371.038725751,1118399.8557475412,1000357.6527258867,894774.28687467484,800334.78253548744,715862.95396734111,106882572174.82129,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_2143_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Expansión Sabanalarga 200 MW"},{"$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$3)","v":4},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$G$13,6,FALSE))","v":0},455520,57979.952160000001,3412048.0454470702,3051921.3286646428,2729804.4084656914,2441685.5174111729,2183976.3125323551,1953467.1847337703,1747287.2850928179,1562868.7702082451,1397914.8212953894,1250371.038725751,1118399.8557475412,1000357.6527258867,894774.28687467484,800334.78253548744,715862.95396734111,106882572174.82129,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2018_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$G$3)","v":2},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C95=\"\",\"\",+C95*F95*24*365)","v":11160.240000000003},1420.5088279200006,104487.61815835592,93459.408012840737,83595.177113453261,74772.072552283775,66880.208007409456,59821.29517657376,53507.419657042723,47859.946025977399,42808.53848477405,38290.284870102027,34248.913121737052,30634.090448780913,27400.796465814772,24508.762491784233,21921.970028429543,3273079757.5045142,667975.46071520704]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2018_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$G$3)","v":2},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$G$13,6,FALSE))","v":0},11160.240000000003,1420.5088279200006,104487.61815835592,93459.408012840737,83595.177113453261,74772.072552283775,66880.208007409456,59821.29517657376,53507.419657042723,47859.946025977399,42808.53848477405,38290.284870102027,34248.913121737052,30634.090448780913,27400.796465814772,24508.762491784233,21921.970028429543,3273079757.5045142,667975.46071520704]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_1849_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":110},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$G$3)","v":5},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$G$13,6,FALSE))","v":0},250536.00000000003,31888.973688000005,1678556.7307655537,1501392.4246561304,1342927.0345761455,1201186.9718927955,1074406.951603574,961008.00680104992,859577.82361453515,768853.15171246429,687704.07129916316,615119.92066114768,550196.70899923774,492125.85778107122,440184.13039451814,393724.62468203774,352168.71617355803,52580871821.244835,478007.9256476803]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_1849_A2"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":110},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$G$3)","v":5},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$G$13,6,FALSE))","v":0},250536.00000000003,31888.973688000005,1678556.7307655537,1501392.4246561304,1342927.0345761455,1201186.9718927955,1074406.951603574,961008.00680104992,859577.82361453515,768853.15171246429,687704.07129916316,615119.92066114768,550196.70899923774,492125.85778107122,440184.13039451814,393724.62468203774,352168.71617355803,52580871821.244835,478007.9256476803]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2051_A1"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"PARQUE SOLAR ALMA"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$G$3)","v":1},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$G$13,6,FALSE))","v":0},45324.24,5769.0052399200003,{"$f":"IF($I99=\"\",\"\",(1/(1+$C$4)^(J$7+$E99))*$I99*$C$5)","v":474420.69924708846},424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,14861251645.084061,746796.56507960102]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1962_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$G$3)","v":1},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$G$13,6,FALSE))","v":0},16854.240000000002,2145.2582299200003,176417.7474587163,157797.62742282319,141142.77944796352,126245.77768154161,112921.08916059179,101002.7631132306,90342.36414421341,80807.123563697154,72278.285835149523,64649.629548434263,57826.144497705092,51722.848387929407,46263.728432852789,41380.794662659027,37013.233150857814,5526294581.5890465,746796.5650796009]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1962_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$G$3)","v":1},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$G$13,6,FALSE))","v":0},16854.240000000002,2145.2582299200003,176417.7474587163,157797.62742282319,141142.77944796352,126245.77768154161,112921.08916059179,101002.7631132306,90342.36414421341,80807.123563697154,72278.285835149523,64649.629548434263,57826.144497705092,51722.848387929407,46263.728432852789,41380.794662659027,37013.233150857814,5526294581.5890465,746796.5650796009]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_1924_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$G$3)","v":1},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$G$13,6,FALSE))","v":0},9565.92,1217.5789953600001,100128.99180089304,89560.815564305041,80108.06401100631,71653.008954388482,64090.347901957502,57325.892577779523,51275.395865634637,45863.502563179463,41022.810879409182,36693.032986949176,32820.244174373154,29356.21124720318,26257.791813240772,23486.396970698366,21007.510707243622,3136545573.3343239,746796.5650796009]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_1924_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$G$3)","v":1},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$G$13,6,FALSE))","v":0},9565.92,1217.5789953600001,100128.99180089304,89560.815564305041,80108.06401100631,71653.008954388482,64090.347901957502,57325.892577779523,51275.395865634637,45863.502563179463,41022.810879409182,36693.032986949176,32820.244174373154,29356.21124720318,26257.791813240772,23486.396970698366,21007.510707243622,3136545573.3343239,746796.5650796009]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_2029_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$G$3)","v":2},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,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!A98),\"\",InfoPro!A98)","v":"SC_2029_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$G$3)","v":2},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,{"$f":"IF(H105=\"\",\"\",+H105*($C$3-G105))","v":2870.0076319200007},211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2095_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$G$3)","v":2},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$G$13,6,FALSE))","v":0},45324.24,5769.0052399200003,424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,89030.041544030144,13292711668.232615,667975.46071520681]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2095_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$G$3)","v":2},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$G$13,6,FALSE))","v":0},45324.24,5769.0052399200003,424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,89030.041544030144,13292711668.232615,667975.46071520681]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2220_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F101),\"\",InfoPro!F101)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,39616.571735506637,5914988426.7267857,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2220_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F102),\"\",InfoPro!F102)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},{"$f":"IF(C109=\"\",\"\",+C109*F109*24*365)","v":22548.240000000005},{"$f":"IF(H109=\"\",\"\",+H109*($C$3-G109))","v":2870.0076319200007},188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,39616.571735506637,{"$f":"IF(X109=\"\",\"\",SUM(J109:X109)*$C$6)","v":5914988426.7267857},{"$f":"IF(C109=0,0,IF(Y109=\"\",\"\",Y109/(C109*1000)))","v":597473.57845725107}]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2219_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":80},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$G$3)","v":1},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$G$13,6,FALSE))","v":0},182208.00000000003,23191.980864000005,1907218.891445582,1705920.2964629533,1525867.8859239302,1364819.2181788282,1220768.5314658573,1091921.7633862768,976674.2069644694,873590.52501294226,781386.87389350834,698914.91403712728,625147.50808329822,559165.92851815594,500148.41549030045,447359.94229901652,400143.06109035475,59743725206.36808,746796.56507960102]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2219_A2"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":80},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$G$3)","v":1},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C111=\"\",\"\",+C111*F111*24*365)","v":182208.00000000003},{"$f":"IF(H111=\"\",\"\",+H111*($C$3-G111))","v":23191.980864000005},1907218.891445582,1705920.2964629533,1525867.8859239302,1364819.2181788282,1220768.5314658573,1091921.7633862768,976674.2069644694,873590.52501294226,781386.87389350834,698914.91403712728,625147.50808329822,559165.92851815594,500148.41549030045,447359.94229901652,400143.06109035475,{"$f":"IF(X111=\"\",\"\",SUM(J111:X111)*$C$6)","v":59743725206.36808},{"$f":"IF(C111=0,0,IF(Y111=\"\",\"\",Y111/(C111*1000)))","v":746796.56507960102}]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2343_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":36},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$G$3)","v":4},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$G$13,6,FALSE))","v":0},179755.2,22879.781121600005,1346446.6517802672,1204335.1089268937,1077222.8165714613,963526.66956302454,861830.6525608449,770868.20443724946,689506.44404047355,616732.06085909996,551638.69486502686,493415.64835870027,441337.78922960674,394756.51988336921,353091.69935900636,315824.41803131159,282490.53491172777,42177507327.448723,1171597.4257624645]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_2343_A2"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":36},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$G$3)","v":4},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C113=\"\",\"\",+C113*F113*24*365)","v":179755.2},{"$f":"IF(H113=\"\",\"\",+H113*($C$3-G113))","v":22879.781121600005},1346446.6517802672,1204335.1089268937,1077222.8165714613,963526.66956302454,861830.6525608449,770868.20443724946,689506.44404047355,616732.06085909996,551638.69486502686,493415.64835870027,441337.78922960674,394756.51988336921,353091.69935900636,315824.41803131159,282490.53491172777,{"$f":"IF(X113=\"\",\"\",SUM(J113:X113)*$C$6)","v":42177507327.448723},{"$f":"IF(C113=0,0,IF(Y113=\"\",\"\",Y113/(C113*1000)))","v":1171597.4257624645}]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1308_A1"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":40},{"$f":"IF(ISBLANK(InfoPro!F107),\"\",InfoPro!F107)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$G$3)","v":2},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$G$13,6,FALSE))","v":0},91104.000000000015,11595.990432000002,852960.14823147666,762933.94296196511,682409.60908941412,610384.26573292864,545960.88169313839,488337.1034822347,436795.26250647113,390693.43694675417,349457.45701856364,312573.75404164911,279582.96425907797,250074.20774515023,223679.97114950826,200071.53054517737,178954.857374935,26719018428.608273,667975.46071520681]
[{"$f":"IF(ISBLANK(InfoPro!A108),\"\",InfoPro!A108)","v":"SC_1308_A2"},{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":40},{"$f":"IF(ISBLANK(InfoPro!F108),\"\",InfoPro!F108)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I108),\"\",YEAR(InfoPro!I108)-$G$3)","v":2},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$G$13,6,FALSE))","v":0},91104.000000000015,11595.990432000002,{"$f":"IF($I115=\"\",\"\",(1/(1+$C$4)^(J$7+$E115))*$I115*$C$5)","v":852960.14823147666},762933.94296196511,682409.60908941412,610384.26573292864,545960.88169313839,488337.1034822347,436795.26250647113,390693.43694675417,349457.45701856364,312573.75404164911,279582.96425907797,250074.20774515023,223679.97114950826,200071.53054517737,178954.857374935,26719018428.608273,667975.46071520681]
[{"$f":"IF(ISBLANK(InfoPro!A109),\"\",InfoPro!A109)","v":"SC_2110_A1"},{"$f":"IF(ISBLANK(InfoPro!B109),\"\",InfoPro!B109)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E109),\"\",InfoPro!E109)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F109),\"\",InfoPro!F109)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I109),\"\",YEAR(InfoPro!I109)-$G$3)","v":3},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C116=\"\",\"\",+C116*F116*24*365)","v":45324.24},{"$f":"IF(H116=\"\",\"\",+H116*($C$3-G116))","v":5769.0052399200003},379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,89030.041544030144,79633.310862280996,{"$f":"IF(X116=\"\",\"\",SUM(J116:X116)*$C$6)","v":11889724211.299295},{"$f":"IF(C116=0,0,IF(Y116=\"\",\"\",Y116/(C116*1000)))","v":597473.57845725107}]
[{"$f":"IF(ISBLANK(InfoPro!A110),\"\",InfoPro!A110)","v":"SC_2110_A2"},{"$f":"IF(ISBLANK(InfoPro!B110),\"\",InfoPro!B110)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E110),\"\",InfoPro!E110)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F110),\"\",InfoPro!F110)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I110),\"\",YEAR(InfoPro!I110)-$G$3)","v":3},{"$f":"IF(B117=\"\",\"\",VLOOKUP(D117,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B117=\"\",\"\",VLOOKUP(D117,Tablas!$B$2:$G$13,6,FALSE))","v":0},45324.24,5769.0052399200003,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,89030.041544030144,79633.310862280996,11889724211.299295,597473.57845725107]

{"sheet":"EC-RP","index":5,"n_rows":116,"n_cols":26,"rows_kept":116,"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,{"$f":"MIN(Z8:Z311)","v":-3443108.3347362727}]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Codigo","Nombre","capacidad","Tecnologia","Año de entrada","FP","Precio de oferta","Desviacion","Produccion media/a MWh/a","Flujo Descontado 0","Flujo Descontado 1","Flujo Descontado 2","Flujo Descontado 3","Flujo Descontado 4","Flujo Descontado 5","Flujo Descontado 6","Flujo Descontado 7","Flujo Descontado 8","Flujo Descontado 9","Flujo Descontado 10","Flujo Descontado 11","Flujo Descontado 12","Flujo Descontado 13","Flujo Descontado 14","VPN","Beneficio/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_68_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Magdalena 400 MW"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":400},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$H$3)","v":2},{"$f":"IF(B8=\"\",\"\",VLOOKUP(D8,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B8=\"\",\"\",VLOOKUP(D8,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(B8=\"\",\"\",($C$2-(G8))/$C$2)","v":0.56483127404885003},{"$f":"IF(C8=\"\",\"\",+C8*F8*24*365)","v":911040},{"$f":"IF($I8=\"\",\"\",(1/(1+$C$3)^(J$6+$E8))*$I8*$C$2*$H8)","v":79068356949.702545},{"$f":"IF($I8=\"\",\"\",(1/(1+$C$3)^(K$6+$E8))*$I8*$C$2*$H8)","v":70723038416.549698},63258531678.488098,56581870910.99115,50609902424.85791,45268249038.334457,40490383755.218658,36216801212.181267,32394276576.190758,28975202662.066879,25916997014.371086,23181571569.20491,20734858290.880959,18546384875.564369,{"$f":"IF($I8=\"\",\"\",(1/(1+$C$3)^(X$6+$E8))*$I8*$C$2*$H8)","v":16588895237.535206},{"$f":"IF(X8=\"\",\"\",SUM(J8:X8))","v":608555320612.13794},{"$f":"IF(C8=0,0,IF(Y8=\"\",\"\",Y8/(C8*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_509_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$H$3)","v":2},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(B9=\"\",\"\",($C$2-(G9))/$C$2)","v":0.56483127404885003},{"$f":"IF(C9=\"\",\"\",+C9*F9*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,{"$f":"IF(X9=\"\",\"\",SUM(J9:X9))","v":15061744185.150415},{"$f":"IF(C9=0,0,IF(Y9=\"\",\"\",Y9/(C9*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_509_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$H$3)","v":2},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,{"$f":"IF(C10=0,0,IF(Y10=\"\",\"\",Y10/(C10*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_600_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"TERMO CAIMAN 42 MWe"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":42},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$H$3)","v":2},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,312732,-18788955093.269672,-16805863231.904898,-15032078024.959658,-13445508072.414722,-12026393624.700111,-10757060487.209402,-9621699899.1139565,-8606171645.0035381,-7697827947.2303562,-6885355945.6443272,-6158636802.9019022,-5508619680.592042,-4927209016.629734,-4407163700.0265961,-3942006887.322536,-144610550058.92343,-3443108.3347362722]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1045_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"Prado Solar I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$H$3)","v":1},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1050_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"Brisa Solar II 9,9"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$H$3)","v":1},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1137_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"Nueva Barranquilla Solar II"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$H$3)","v":1},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1068_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":100},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$H$3)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,744600,-44735607364.927788,-40013960075.964043,-35790661964.189667,-32013114458.130295,-28634270535.000259,-25612048779.070007,-22908809283.604656,-20490884869.056042,-18328161779.119892,-16393704632.486494,-14663420959.290245,-13115761144.266768,-11731450039.594606,-10493246904.82523,-9385730684.1012764,-344310833473.62726,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1068_A2"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":100},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$H$3)","v":2},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,744600,-44735607364.927788,-40013960075.964043,-35790661964.189667,-32013114458.130295,-28634270535.000259,-25612048779.070007,-22908809283.604656,-20490884869.056042,-18328161779.119892,-16393704632.486494,-14663420959.290245,-13115761144.266768,-11731450039.594606,-10493246904.82523,-9385730684.1012764,-344310833473.62726,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1258_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$H$3)","v":1},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,4397821547.7209291,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1289_A1"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$H$3)","v":1},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,{"$f":"IF($I18=\"\",\"\",(1/(1+$C$3)^(J$6+$E18))*$I18*$C$2*$H18)","v":2187860970.9767447},1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_1258_A2"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$H$3)","v":1},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,4397821547.7209291,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_1289_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$H$3)","v":1},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1071_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":272},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$H$3)","v":2},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,2025311.9999999998,-121680852032.60358,-108837971406.62218,-97350600542.595871,-87075671326.114395,-77885215855.200699,-69664772679.070389,-62311961251.404655,-55735206843.832436,-49852600039.206108,-44590876600.363258,-39884505009.269463,-35674870312.405602,-31909544107.697323,-28541631581.124622,-25529187460.75547,-936525467048.26599,-3443108.3347362722]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1071_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":272},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$H$3)","v":2},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,2025311.9999999998,-121680852032.60358,-108837971406.62218,-97350600542.595871,-87075671326.114395,-77885215855.200699,-69664772679.070389,-62311961251.404655,-55735206843.832436,-49852600039.206108,-44590876600.363258,-39884505009.269463,-35674870312.405602,-31909544107.697323,-28541631581.124622,-25529187460.75547,-936525467048.26599,-3443108.3347362722]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1072_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":120},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$H$3)","v":2},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,893520,-53682728837.913345,-48016752091.156853,-42948794357.027596,-38415737349.756355,-34361124642.000313,-30734458534.884007,-27490571140.325588,-24589061842.867252,-21993794134.943874,-19672445558.983791,-17596105151.148293,-15738913373.120121,-14077740047.513525,-12591896285.790276,-11262876820.921532,-413173000168.35266,-3443108.3347362722]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1072_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":120},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$H$3)","v":2},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,893520,-53682728837.913345,-48016752091.156853,-42948794357.027596,-38415737349.756355,-34361124642.000313,-30734458534.884007,-27490571140.325588,-24589061842.867252,-21993794134.943874,-19672445558.983791,-17596105151.148293,-15738913373.120121,-14077740047.513525,-12591896285.790276,-11262876820.921532,-413173000168.35266,-3443108.3347362722]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_1103_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"Nueva Barranquilla Solar I 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$H$3)","v":1},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_1183_A1"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$H$3)","v":3},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,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!A21),\"\",InfoPro!A21)","v":"SC_1183_A2"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$H$3)","v":3},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,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!A22),\"\",InfoPro!A22)","v":"SC_1221_A1"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Solar Atlántico 2"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":9.8000000000000007},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$H$3)","v":2},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22320.480000000007,{"$f":"IF($I28=\"\",\"\",(1/(1+$C$3)^(J$6+$E28))*$I28*$C$2*$H28)","v":1937174745.2677128},1732714441.2054679,1549834026.1229587,1386255837.3192835,1239942609.4090192,1109072101.4391944,992014402.00285733,887311629.69844151,793659776.11667383,709892465.22063875,634966426.85209179,567948503.44552052,508004028.1265837,454386429.45132709,406427933.31961268,14909605354.997381,1521388.3015303451]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1404_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"Parque Solar Fotovoltaico Sol Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$H$3)","v":4},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,367240748.77369994,328480097.2931127,12050127995.902487,1217184.6460507563]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1002_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":50},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,9883544618.7128181,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1002_A2"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":50},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,9883544618.7128181,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1237_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Eólico El Morro 1"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$H$3)","v":2},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,99364.68,8623772816.1584225,7713571391.9127226,6899437738.7412548,6171232324.4555054,5519885800.0496473,4937286046.556035,4416177143.6100492,3950069001.4401169,3533156530.8051128,3160247344.1906209,2826697087.8270311,2528351599.129724,2261495169.1679111,2022804265.8031404,1809306141.1477101,66373490400.995003,3335351.2764319098]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_972_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":50},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$H$3)","v":2},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,372300,-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065147,-14317135267.50013,-12806024389.535004,-11454404641.802328,-10245442434.528021,-9164080889.5599461,-8196852316.243247,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_972_A2"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":50},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$H$3)","v":2},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,372300,-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065147,-14317135267.50013,-12806024389.535004,-11454404641.802328,-10245442434.528021,-9164080889.5599461,-8196852316.243247,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1173_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$H$3)","v":1},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,32955.119999999995,3197642957.5813947,2860145758.1228933,2558269908.8755765,2288255732.4468479,2046740368.9148912,1830715893.4838026,1637491854.6366751,1464661766.2224283,1310073136.1560185,1171800658.4579771,1048122234.7566882,937497526.61600029,838548771.57066214,750043623.94513607,670879806.74878001,24610889998.535774,3728922.7270508748]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1173_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$H$3)","v":1},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,32955.119999999995,3197642957.5813947,2860145758.1228933,2558269908.8755765,2288255732.4468479,2046740368.9148912,1830715893.4838026,1637491854.6366751,1464661766.2224283,1310073136.1560185,1171800658.4579771,1048122234.7566882,937497526.61600029,838548771.57066214,750043623.94513607,670879806.74878001,24610889998.535774,3728922.7270508748]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_1606_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$H$3)","v":1},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,32955.119999999995,3197642957.5813947,2860145758.1228933,2558269908.8755765,2288255732.4468479,2046740368.9148912,1830715893.4838026,1637491854.6366751,1464661766.2224283,1310073136.1560185,1171800658.4579771,1048122234.7566882,937497526.61600029,838548771.57066214,750043623.94513607,670879806.74878001,24610889998.535774,3728922.7270508748]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1606_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$H$3)","v":1},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,32955.119999999995,{"$f":"IF($I38=\"\",\"\",(1/(1+$C$3)^(J$6+$E38))*$I38*$C$2*$H38)","v":3197642957.5813947},2860145758.1228933,2558269908.8755765,2288255732.4468479,2046740368.9148912,1830715893.4838026,1637491854.6366751,1464661766.2224283,1310073136.1560185,1171800658.4579771,1048122234.7566882,937497526.61600029,838548771.57066214,750043623.94513607,670879806.74878001,24610889998.535774,3728922.7270508748]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1645_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Autogenerador Solar Acesco 2.3 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":2.2999999999999998},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$H$3)","v":0},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,5238.4800000000005,568269262.704,508290932.6511628,454643052.46078968,406657470.89516079,363736557.15130663,325345757.73819911,291006938.94293308,260292431.97042313,232819706.59250733,208246606.97004232,186267090.31309688,166607415.30688453,149022732.83263376,133294036.52292825,119225435.17256553,4373725428.2246342,1901619.7514020149]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_975_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":50},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$H$3)","v":2},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,{"$f":"IF(C40=\"\",\"\",+C40*F40*24*365)","v":372300},-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065147,-14317135267.50013,-12806024389.535004,-11454404641.802328,-10245442434.528021,-9164080889.5599461,-8196852316.243247,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_975_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":50},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$H$3)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,372300,-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065147,-14317135267.50013,-12806024389.535004,-11454404641.802328,-10245442434.528021,-9164080889.5599461,-8196852316.243247,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_974_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":50},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$H$3)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,372300,-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065147,-14317135267.50013,-12806024389.535004,-11454404641.802328,-10245442434.528021,-9164080889.5599461,-8196852316.243247,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_974_A2"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":50},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$H$3)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},-0.39100631583332029,372300,-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065147,-14317135267.50013,-12806024389.535004,-11454404641.802328,-10245442434.528021,-9164080889.5599461,-8196852316.243247,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_1815_A1"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"DSE PONEDERA"},{"$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_1880_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":150},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$H$3)","v":3},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,748979.99999999988,58142497928.990364,52005812101.064728,46516826566.247528,41607179397.359146,37215723969.015335,33287767414.146107,29774389458.091328,26631833146.772205,23820959880.833824,21306761968.545456,19057926626.605957,17046445998.753094,15247268335.199547,13637985988.550577,12198556340.385134,447497935120.5603,2983319.567470402]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1880_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":150},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$H$3)","v":3},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,748979.99999999988,58142497928.990364,52005812101.064728,46516826566.247528,41607179397.359146,37215723969.015335,33287767414.146107,29774389458.091328,26631833146.772205,23820959880.833824,21306761968.545456,19057926626.605957,17046445998.753094,15247268335.199547,13637985988.550577,12198556340.385134,447497935120.5603,2983319.567470402]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1766_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":99},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$H$3)","v":2},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,494326.79999999987,42902186371.843399,38374048633.133636,34323835986.702717,30701105533.723366,27460738402.257034,24562377819.550121,21969926493.336426,19651097042.340271,17577009876.869656,15721833521.350319,14062462899.24,12578231573.559929,11250654359.17704,10063197101.231701,9001070752.4433823,330199776366.75897,3335351.2764319088]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_1766_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":99},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$H$3)","v":2},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,494326.79999999987,{"$f":"IF($I48=\"\",\"\",(1/(1+$C$3)^(J$6+$E48))*$I48*$C$2*$H48)","v":42902186371.843399},38374048633.133636,34323835986.702717,30701105533.723366,27460738402.257034,24562377819.550121,21969926493.336426,19651097042.340271,17577009876.869656,15721833521.350319,14062462899.24,12578231573.559929,11250654359.17704,10063197101.231701,9001070752.4433823,330199776366.75897,3335351.2764319088]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1977_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$H$3)","v":2},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1977_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$H$3)","v":2},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2101_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$H$3)","v":1},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_2101_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$H$3)","v":1},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_2023_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":50},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,9883544618.7128181,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2023_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":50},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,9883544618.7128181,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_1954_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":50},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$H$3)","v":4},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1954_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":50},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$H$3)","v":4},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1954_A3"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":50},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$H$3)","v":4},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1955_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":50},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$H$3)","v":4},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,{"$f":"IF($I58=\"\",\"\",(1/(1+$C$3)^(J$6+$E58))*$I58*$C$2*$H58)","v":7907316459.8110123},7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1955_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":50},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1955_A3"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":50},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1956_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":50},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$H$3)","v":4},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1956_A2"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":50},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$H$3)","v":4},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1956_A3"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":50},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$H$3)","v":4},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1958_A1"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":50},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$H$3)","v":4},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1958_A2"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":50},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$H$3)","v":4},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1958_A3"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":50},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$H$3)","v":4},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1885_A1"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":50},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$H$3)","v":4},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1885_A2"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":50},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$H$3)","v":4},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,{"$f":"IF($I68=\"\",\"\",(1/(1+$C$3)^(J$6+$E68))*$I68*$C$2*$H68)","v":7907316459.8110123},7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1885_A3"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":50},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$H$3)","v":4},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1933_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":50},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$H$3)","v":4},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1933_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":50},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$H$3)","v":4},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_1863_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":50},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$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":113880},9883544618.7128181,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1863_A2"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":50},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$H$3)","v":2},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(B73=\"\",\"\",($C$2-(G73))/$C$2)","v":0.56483127404885003},113880,9883544618.7128181,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,{"$f":"IF(X73=\"\",\"\",SUM(J73:X73))","v":76069415076.517242},{"$f":"IF(C73=0,0,IF(Y73=\"\",\"\",Y73/(C73*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1884_A1"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":50},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$H$3)","v":2},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,9883544618.7128181,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1884_A2"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":50},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$H$3)","v":2},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,9883544618.7128181,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1972_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$H$3)","v":2},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,99364.68,8623772816.1584225,7713571391.9127226,6899437738.7412548,6171232324.4555054,5519885800.0496473,4937286046.556035,4416177143.6100492,3950069001.4401169,3533156530.8051128,3160247344.1906209,2826697087.8270311,2528351599.129724,2261495169.1679111,2022804265.8031404,1809306141.1477101,66373490400.995003,3335351.2764319098]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1972_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$H$3)","v":2},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,99364.68,8623772816.1584225,7713571391.9127226,6899437738.7412548,6171232324.4555054,5519885800.0496473,4937286046.556035,4416177143.6100492,3950069001.4401169,3533156530.8051128,3160247344.1906209,2826697087.8270311,2528351599.129724,2261495169.1679111,2022804265.8031404,1809306141.1477101,66373490400.995003,3335351.2764319098]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_2225_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$H$3)","v":2},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,99364.68,{"$f":"IF($I78=\"\",\"\",(1/(1+$C$3)^(J$6+$E78))*$I78*$C$2*$H78)","v":8623772816.1584225},7713571391.9127226,6899437738.7412548,6171232324.4555054,5519885800.0496473,4937286046.556035,4416177143.6100492,3950069001.4401169,3533156530.8051128,3160247344.1906209,2826697087.8270311,2528351599.129724,2261495169.1679111,2022804265.8031404,1809306141.1477101,66373490400.995003,3335351.2764319098]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_2225_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$H$3)","v":2},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,99364.68,8623772816.1584225,7713571391.9127226,6899437738.7412548,6171232324.4555054,5519885800.0496473,4937286046.556035,4416177143.6100492,3950069001.4401169,3533156530.8051128,3160247344.1906209,2826697087.8270311,2528351599.129724,2261495169.1679111,2022804265.8031404,1809306141.1477101,66373490400.995003,3335351.2764319098]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_1997_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"PGF GLADIADOR 1"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$H$3)","v":4},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227532.24000000002,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.32403,10112473342.86586,9045146102.7422733,8090470574.9036436,7236556864.851202,6472770004.33918,5789597499.408927,5178530858.147521,4631959622.6722012,4143076585.574419,3705793010.3527899,3314662799.9577727,121596746140.47052,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_1998_A1"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"PGF GLADIADOR II"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$H$3)","v":4},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227532.24000000002,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.32403,10112473342.86586,9045146102.7422733,8090470574.9036436,7236556864.851202,6472770004.33918,5789597499.408927,5178530858.147521,4631959622.6722012,4143076585.574419,3705793010.3527899,3314662799.9577727,121596746140.47052,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1964_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"PGF GLADIADOR III"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$H$3)","v":4},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227532.24000000002,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.32403,10112473342.86586,9045146102.7422733,8090470574.9036436,7236556864.851202,6472770004.33918,5789597499.408927,5178530858.147521,4631959622.6722012,4143076585.574419,3705793010.3527899,3314662799.9577727,121596746140.47052,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1927_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":50},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1927_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":50},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1934_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":50},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$H$3)","v":4},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1934_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":50},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$H$3)","v":4},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_1935_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":50},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$H$3)","v":4},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_1935_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":50},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$H$3)","v":4},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,{"$f":"IF($I88=\"\",\"\",(1/(1+$C$3)^(J$6+$E88))*$I88*$C$2*$H88)","v":7907316459.8110123},7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1931_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":50},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$H$3)","v":4},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1931_A2"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":50},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$H$3)","v":4},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692555,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1965_A1"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"PGF GLADIADOR IV"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$H$3)","v":4},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227532.24000000002,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.32403,10112473342.86586,9045146102.7422733,8090470574.9036436,7236556864.851202,6472770004.33918,5789597499.408927,5178530858.147521,4631959622.6722012,4143076585.574419,3705793010.3527899,3314662799.9577727,121596746140.47052,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_2143_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Expansión Sabanalarga 200 MW"},{"$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$3)","v":4},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,455520,31629265839.244049,28290935455.495575,25304951212.428955,22634124519.167229,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,6635961561.4770222,243436929210.15121,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_2143_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Expansión Sabanalarga 200 MW"},{"$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$3)","v":4},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,455520,31629265839.244049,28290935455.495575,25304951212.428955,22634124519.167229,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,6635961561.4770222,243436929210.15121,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2018_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$H$3)","v":2},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,11160.240000000003,968587372.63385642,866357220.60273397,774917013.06147933,693127918.65964174,619971304.70450962,554536050.71959722,496007201.00142866,443655814.84922075,396829888.05833691,354946232.61031938,317483213.42604589,283974251.72276026,254002014.06329185,227193214.72566354,203213966.65980634,7454802677.4986906,1521388.3015303451]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2018_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$H$3)","v":2},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,11160.240000000003,968587372.63385642,866357220.60273397,774917013.06147933,693127918.65964174,619971304.70450962,554536050.71959722,496007201.00142866,443655814.84922075,396829888.05833691,354946232.61031938,317483213.42604589,283974251.72276026,254002014.06329185,227193214.72566354,203213966.65980634,7454802677.4986906,1521388.3015303451]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_1849_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":110},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$H$3)","v":5},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,250536.00000000003,15560014500.522568,13917723166.83593,12448768485.541977,11134855532.685133,9959620333.3498516,8908426058.4524593,7968180732.0683918,7127174178.9520493,6374932181.5313511,5702086029.9922647,5100255840.7802019,4561946190.3221827,4080452764.1522212,3649778858.8123627,3264560696.6121321,119758775550.61108,1088716.1413691917]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_1849_A2"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":110},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$H$3)","v":5},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,250536.00000000003,15560014500.522568,13917723166.83593,12448768485.541977,11134855532.685133,9959620333.3498516,8908426058.4524593,7968180732.0683918,7127174178.9520493,6374932181.5313511,5702086029.9922647,5100255840.7802019,4561946190.3221827,4080452764.1522212,3649778858.8123627,3264560696.6121321,119758775550.61108,1088716.1413691917]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2051_A1"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"PARQUE SOLAR ALMA"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$H$3)","v":1},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,{"$f":"IF($I98=\"\",\"\",(1/(1+$C$3)^(J$6+$E98))*$I98*$C$2*$H98)","v":4397821547.7209291},3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1962_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$H$3)","v":1},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,16854.240000000002,1635370826.7906981,1462764603.5694971,1308376210.7061696,1170282836.0520301,1046764611.8533363,936283194.85987151,837462607.20918763,749072099.47154522,670010822.42535353,599294116.65952909,536041249.24823725,479464444.76586521,428859074.0302909,383594878.38129783,343108120.19794077,12586749696.220852,1700912.1211109259]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1962_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$H$3)","v":1},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,16854.240000000002,1635370826.7906981,1462764603.5694971,1308376210.7061696,1170282836.0520301,1046764611.8533363,936283194.85987151,837462607.20918763,749072099.47154522,670010822.42535353,599294116.65952909,536041249.24823725,479464444.76586521,428859074.0302909,383594878.38129783,343108120.19794077,12586749696.220852,1700912.1211109259]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_1924_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$H$3)","v":1},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,9565.92,928183442.23255813,830217747.97187674,742591903.37377191,664214582.62412512,594109644.56540704,531403975.46100813,475316614.90251184,425149029.42979586,380276412.72790337,340139904.05000293,304239627.95170218,272128468.65089643,243406501.47665158,217716012.05425009,194737041.19342583,7143830908.6658869,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_1924_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$H$3)","v":1},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,9565.92,928183442.23255813,830217747.97187674,742591903.37377191,664214582.62412512,594109644.56540704,531403975.46100813,475316614.90251184,425149029.42979586,380276412.72790337,340139904.05000293,304239627.95170218,272128468.65089643,243406501.47665158,217716012.05425009,194737041.19342583,7143830908.6658869,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_2029_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$H$3)","v":2},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,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!A98),\"\",InfoPro!A98)","v":"SC_2029_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$H$3)","v":2},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,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!A99),\"\",InfoPro!A99)","v":"SC_2095_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$H$3)","v":2},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,825297538.06737649,30275627200.453861,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2095_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$H$3)","v":2},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,825297538.06737649,30275627200.453861,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2220_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F101),\"\",InfoPro!F101)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2220_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F102),\"\",InfoPro!F102)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(B108=\"\",\"\",($C$2-(G108))/$C$2)","v":0.56483127404885003},{"$f":"IF(C108=\"\",\"\",+C108*F108*24*365)","v":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,{"$f":"IF(X108=\"\",\"\",SUM(J108:X108))","v":13472043099.41898},{"$f":"IF(C108=0,0,IF(Y108=\"\",\"\",Y108/(C108*1000)))","v":1360812.4342847455}]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2219_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":80},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$H$3)","v":1},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,182208.00000000003,17679684613.953491,15813671389.940512,14144607683.309942,12651706335.697622,11316374182.198231,10121980484.971586,9053649807.666893,8098076751.0437317,7243360242.4362545,6478855315.2381525,5795040532.4133768,5183399402.874218,4636314313.8409824,4146971658.1761928,3709276975.112874,136072969688.87407,1700912.1211109259]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2219_A2"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":80},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$H$3)","v":1},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,182208.00000000003,17679684613.953491,15813671389.940512,14144607683.309942,12651706335.697622,11316374182.198231,10121980484.971586,9053649807.666893,8098076751.0437317,7243360242.4362545,6478855315.2381525,5795040532.4133768,5183399402.874218,4636314313.8409824,4146971658.1761928,3709276975.112874,136072969688.87407,1700912.1211109259]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2343_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":36},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$H$3)","v":4},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,179755.2,12481394904.255539,11164038375.899408,9985723055.3661976,8931773752.5636826,7989064179.3950663,7145853469.9419203,6391639955.2253304,5717030371.4001179,5113622872.4509106,4573902390.3854313,4091147039.7007442,3659344400.4478927,3273116637.2521396,2927653521.6924329,2618652523.8751631,{"$f":"IF(X111=\"\",\"\",SUM(J111:X111))","v":96063957449.851974},2668443.2624958884]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_2343_A2"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":36},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$H$3)","v":4},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(B112=\"\",\"\",($C$2-(G112))/$C$2)","v":0.56483127404885003},{"$f":"IF(C112=\"\",\"\",+C112*F112*24*365)","v":179755.2},12481394904.255539,11164038375.899408,9985723055.3661976,8931773752.5636826,7989064179.3950663,7145853469.9419203,6391639955.2253304,5717030371.4001179,5113622872.4509106,4573902390.3854313,4091147039.7007442,3659344400.4478927,3273116637.2521396,2927653521.6924329,2618652523.8751631,{"$f":"IF(X112=\"\",\"\",SUM(J112:X112))","v":96063957449.851974},{"$f":"IF(C112=0,0,IF(Y112=\"\",\"\",Y112/(C112*1000)))","v":2668443.2624958884}]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1308_A1"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":40},{"$f":"IF(ISBLANK(InfoPro!F107),\"\",InfoPro!F107)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$H$3)","v":2},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,91104.000000000015,7906835694.9702559,7072303841.6549711,6325853167.8488111,5658187091.0991154,5060990242.4857931,4526824903.8334465,4049038375.5218658,3621680121.2181273,3239427657.6190763,2897520266.2066884,2591699701.437109,2318157156.9204912,2073485829.0880964,1854638487.556437,1658889523.7535212,60855532061.213814,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A108),\"\",InfoPro!A108)","v":"SC_1308_A2"},{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":40},{"$f":"IF(ISBLANK(InfoPro!F108),\"\",InfoPro!F108)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I108),\"\",YEAR(InfoPro!I108)-$H$3)","v":2},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,91104.000000000015,{"$f":"IF($I114=\"\",\"\",(1/(1+$C$3)^(J$6+$E114))*$I114*$C$2*$H114)","v":7906835694.9702559},7072303841.6549711,6325853167.8488111,5658187091.0991154,5060990242.4857931,4526824903.8334465,4049038375.5218658,3621680121.2181273,3239427657.6190763,2897520266.2066884,2591699701.437109,2318157156.9204912,2073485829.0880964,1854638487.556437,1658889523.7535212,60855532061.213814,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A109),\"\",InfoPro!A109)","v":"SC_2110_A1"},{"$f":"IF(ISBLANK(InfoPro!B109),\"\",InfoPro!B109)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E109),\"\",InfoPro!E109)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F109),\"\",InfoPro!F109)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I109),\"\",YEAR(InfoPro!I109)-$H$3)","v":3},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(B115=\"\",\"\",($C$2-(G115))/$C$2)","v":0.56483127404885003},{"$f":"IF(C115=\"\",\"\",+C115*F115*24*365)","v":45324.24},3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,825297538.06737649,738191000.0602653,{"$f":"IF(X115=\"\",\"\",SUM(J115:X115))","v":27080167442.266422},{"$f":"IF(C115=0,0,IF(Y115=\"\",\"\",Y115/(C115*1000)))","v":1360812.4342847448}]
[{"$f":"IF(ISBLANK(InfoPro!A110),\"\",InfoPro!A110)","v":"SC_2110_A2"},{"$f":"IF(ISBLANK(InfoPro!B110),\"\",InfoPro!B110)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E110),\"\",InfoPro!E110)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F110),\"\",InfoPro!F110)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I110),\"\",YEAR(InfoPro!I110)-$H$3)","v":3},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,825297538.06737649,738191000.0602653,27080167442.266422,1360812.4342847448]

{"sheet":"EC-Per","index":6,"n_rows":116,"n_cols":23,"rows_kept":116,"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:W253)","v":-69904464.970118508}]
[]
[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"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_68_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Magdalena 400 MW"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":400},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P2),\"\",InfoPro!P2)","v":-78.401349999999994},{"$f":"IF($F8=\"\",\"\",(1/(1+$C$3)^(G$6+$E8))*$F8*$C$2)","v":-12046754904.258181},{"$f":"IF($F8=\"\",\"\",(1/(1+$C$3)^(H$6+$E8))*$F8*$C$2)","v":-10775272722.950073},{"$f":"IF($F8=\"\",\"\",(1/(1+$C$3)^(I$6+$E8))*$F8*$C$2)","v":-9637989913.1932678},-8620742319.493084,-7710860750.8882694,-6897013193.9966631,-6169063679.7823467,-5517946046.3169479,-4935551025.3282175,-4414625246.2685318,-3948680900.0612988,-3531914937.4430223,-3159136795.5662103,-2825703752.7425852,-2527463106.2098255,{"$f":"IF(U8=\"\",\"\",SUM(G8:U8))","v":-92718719294.49852},{"$f":"IF(C8=0,0,IF(V8=\"\",\"\",V8/(C8*1000)))","v":-231796.79823624631}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_509_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P3),\"\",InfoPro!P3)","v":-2.44},-374918059.01798832,-335347101.08943504,-299952684.33759844,-268293993.1463314,-239976738.05575255,-214648245.13036907,-191993063.62287036,-171729037.22975883,-153603790.0087288,-137391583.19206518,-122890503.74961106,-109919949.6865931,-98318380.757238925,-87941306.580714598,-78659487.102606952,{"$f":"IF(U9=\"\",\"\",SUM(G9:U9))","v":-2885583922.7076626},{"$f":"IF(C9=0,0,IF(V9=\"\",\"\",V9/(C9*1000)))","v":-291473.12350582448}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_509_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P4),\"\",InfoPro!P4)","v":-2.37},-364162213.06255424,-325726487.53359061,-291347484.37709361,-260597034.3265596,-233092159.50497282,-208490303.67171094,-186485065.89598474,-166802384.52234772,-149197123.90192103,-133450021.37917808,-119364956.51089273,-106766508.50705969,-95497771.473219767,-85418400.24438262,-76402862.472614154,-2802800777.3840828,-283111.18963475584]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_600_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"TERMO CAIMAN 42 MWe"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":42},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P5),\"\",InfoPro!P5)","v":-4.3375700000000004},-666489067.72731793,-596144067.73463154,-533223674.18124467,-476944252.39825112,-426604876.9215126,-381578601.8975963,-341304652.86010402,-305281442.62978894,-273060324.35580409,-244240003.89606813,-218461541.94639367,-195403883.67298183,-174779860.17261347,-156332611.96119273,-139832389.94739956,-5129681252.3029003,-122135.26791197382]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1045_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"Prado Solar I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P6),\"\",InfoPro!P6)","v":-2.6944499999999998},-462869395.03577822,-414015559.06599122,-370318031.36492962,-331232586.19403362,-296272438.45620185,-265002181.0878371,-237032362.33259133,-212014635.36009958,-189637419.82119823,-169622021.30697513,-151719160.38190982,-135705867.96235228,-121382708.37419702,-108571295.50464852,-97112071.113281325,-3562507733.3620257,-359849.26599616423]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1050_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"Brisa Solar II 9,9"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P7),\"\",InfoPro!P7)","v":-2.6944499999999998},-462869395.03577822,-414015559.06599122,-370318031.36492962,-331232586.19403362,-296272438.45620185,-265002181.0878371,-237032362.33259133,-212014635.36009958,-189637419.82119823,-169622021.30697513,-151719160.38190982,-135705867.96235228,-121382708.37419702,-108571295.50464852,-97112071.113281325,-3562507733.3620257,-359849.26599616423]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1137_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"Nueva Barranquilla Solar II"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P8),\"\",InfoPro!P8)","v":-2.694},-462792091.23434711,-413946414.34199208,-370256184.56349921,-331177267.0514304,-296222958.00664616,-264957923.0828678,-236992775.56607139,-211979226.8032839,-189605748.48236486,-169593692.73914567,-151693821.77025557,-135683203.73010337,-121362436.25232859,-108553163.01639411,-97095852.429690614,-3561912759.0704207,-359789.16758287081]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1068_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":100},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P9),\"\",InfoPro!P9)","v":-63.583773319999999},-9769961015.6451454,-8738784450.487608,-7816444052.314497,-6991452640.7106428,-6253535456.807373,-5593502197.5021229,-5003132555.9052982,-4475073842.4913225,-4002749411.8884807,-3580276754.8197517,-3202394235.0802789,-2864395559.1057949,-2562071161.9908724,-2291655779.956058,-2049781556.3113217,-75195210671.016571,-751952.10671016574]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1068_A2"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":100},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P10),\"\",InfoPro!P10)","v":-62.886713620000002},-9662854347.7174149,-8642982421.9297104,-7730753507.9872189,-6914806357.7703209,-6184978853.1040449,-5532181442.8479834,-4948283938.1466761,-4426014255.9451485,-3958867849.6826015,-3541026699.17943,-3167286850.7866101,-2832993605.3547492,-2533983546.8289356,-2266532689.4713202,-2027310097.9171016,-74370856464.669266,-743708.56464669271]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1258_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P11),\"\",InfoPro!P11)","v":-0.44797999999999999},-76956793.255813956,-68834341.015933767,-61569178.010674231,-55070821.118671045,-49258337.315448165,-44059335.702547558,-39409065.923566692,-35249611.738431744,-31529169.712371867,-28201404.036110792,-25224869.441959575,-22562495.02858638,-20181122.565819662,-18051093.52935569,-16145879.72214284,-592303518.11743391,-29763.995885298187]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1289_A1"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P12),\"\",InfoPro!P12)","v":-0.39728000000000002},{"$f":"IF($F18=\"\",\"\",(1/(1+$C$3)^(G$6+$E18))*$F18*$C$2)","v":-68247231.627906993},-61044035.445355088,-54601105.049512617,-48838197.718705386,-43683539.998842023,-39072933.809339911,-34948956.895652875,-31260247.670530304,-27960865.537146963,-25009718.727322865,-22370052.528911334,-20008991.528543234,-17897130.168643322,-16008166.519358966,-14318574.704256678,-525269747.93002862,-53057.550295962486]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_1258_A2"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P13),\"\",InfoPro!P13)","v":-0.43739},-75137577.128801435,-67207135.17781882,-60113716.61701148,-53768977.296074666,-48093897.402571261,-43017797.318936735,-38477457.351463988,-34416330.368035764,-30783837.538493533,-27534738.406523731,-24628567.447695646,-22029130.096328847,-19704051.964515965,-17624375.639101937,-15764200.034974903,-578301789.78834867,-29060.391446650687]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_1289_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P14),\"\",InfoPro!P14)","v":-0.39848},-68453375.098389983,-61228421.376019664,-54766029.853327088,-48985715.432314031,-43815487.864323825,-39190955.155924708,-35054521.606372729,-31354670.488705482,-28045322.44070258,-25085261.574868139,-22437622.159989398,-20069429.481206976,-17951189.160292465,-16056519.821370723,-14361824.527165227,-526856346.04097295,-53217.81273141141]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1071_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":272},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P15),\"\",InfoPro!P15)","v":37.685890960000002},5790623397.9863739,5179448477.6264534,4632780391.4369001,4143810725.7932916,3706449665.2891698,3315250147.8436232,2965340024.9048505,2652361381.8469148,2372416262.8326607,2122018124.1794825,1898048411.609555,1697717720.5809975,1518531055.9758475,1358256758.4757135,1214898710.6222837,44567951257.004128,163852.76197427989]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1071_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":272},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P16),\"\",InfoPro!P16)","v":33.234578630000001},5106657259.1148834,4567671967.007946,4085574210.2038875,3654359758.6796851,3268658102.5757475,2923665565.8101497,2615085479.2577367,2339074668.387958,2092195588.8979945,1871373514.2200313,1673858241.6994915,1497189840.5183287,1339168014.7748916,1197824700.1564329,1071399552.9127305,39303756464.217896,144499.1046478599]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1072_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":120},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P17),\"\",InfoPro!P17)","v":-70.863157139999998},-10888474315.907993,-9739243574.1574192,-8711309100.3196945,-7791868604.9371166,-6969471024.0940228,-6233873903.4830256,-5575915834.957984,-4987402356.8497171,-4461003897.0033245,-3990164487.4806137,-3569020114.0255938,-3192325683.3860407,-2855389698.9141693,-2554015830.8713503,-2284450653.7310824,-83803929080.119156,-698366.07566765964]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1072_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":120},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P18),\"\",InfoPro!P18)","v":-73.579723659999999},-11305888187.576702,-10112601241.124063,-9045260501.8998795,-8090572899.7315559,-7236648389.7420006,-6472851869.1788912,-5789670723.7736063,-5178596354.0014372,-4632018205.7257929,-4143128985.4434657,-3705839879.645318,-3314704722.401895,-2964852166.7279921,-2651925014.9624262,-2372025952.5603089,-87016585094.495346,-725138.20912079455]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_1103_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"Nueva Barranquilla Solar I 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P19),\"\",InfoPro!P19)","v":-2.6944499999999998},-462869395.03577822,-414015559.06599122,-370318031.36492962,-331232586.19403362,-296272438.45620185,-265002181.0878371,-237032362.33259133,-212014635.36009958,-189637419.82119823,-169622021.30697513,-151719160.38190982,-135705867.96235228,-121382708.37419702,-108571295.50464852,-97112071.113281325,-3562507733.3620257,-359849.26599616423]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_1183_A1"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P20),\"\",InfoPro!P20)","v":-1.52},-208904751.49833658,-186855770.570963,-167133962.94361627,-149493705.67407537,-133715300.24514793,-119602236.35523072,-106978744.50378418,-95687606.890683532,-85588199.365548804,-76554740.040741324,-68474722.755582586,-61247515.881558672,-54783109.017494336,-49000991.965558439,-43829152.026438676,-1607850509.7347605,-162409.14239745055]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1183_A2"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P21),\"\",InfoPro!P21)","v":-1.61},-221274111.78442234,-197919599.0916121,-177030052.85475144,-158345306.6679351,-141632653.54913697,-126683947.71836938,-113313012.27045563,-101353320.45657927,-90655921.696403667,-81087586.490522057,-72529147.129268393,-64874013.532440439,-58026845.735635452,-51902366.489834927,-46424299.185898863,-1703052184.6532662,-172025.47319729961]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1221_A1"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Solar Atlántico 2"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":9.8000000000000007},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P22),\"\",InfoPro!P22)","v":-1.0389900000000001},{"$f":"IF($F28=\"\",\"\",(1/(1+$C$3)^(G$6+$E28))*$F28*$C$2)","v":-159645948.41766381},-142796018.26266891,-127724524.3852137,-114243760.6307815,-102185832.40678132,-91400565.65901728,-81753636.546527088,-73124898.521043912,-65406885.975889005,-58503475.828165494,-52328690.365085416,-46805626.444620229,-41865497.714329369,-37446777.919793718,-33494434.633089185,-1228726573.71067,-125380.26262353775]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1404_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"Parque Solar Fotovoltaico Sol Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P23),\"\",InfoPro!P23)","v":-3.2570000000000001},-400387661.01949108,-358128498.22852516,-320329604.85556811,-286520219.0121361,-256279265.66380692,-229230112.40054283,-205035878.71247122,-183395240.35104766,-164038676.52150953,-146725113.16771874,-131238920.54357669,-117387227.67761782,-104997520.28409463,-93915492.204020247,-84003123.617191628,-3081612554.2593188,-311273.9953797292]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1002_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":50},{"$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":-22.901029999999999},-3518856441.4396396,-3147456566.5828624,-2815256320.7360134,-2518118354.8622661,-2252341998.9823489,-2014617172.6139081,-1801983159.7619929,-1611791735.0286162,-1441674181.5998356,-1289511790.339746,-1153409472.5758014,-1031672157.9389994,-922783683.30858648,-825387909.93612385,-738271833.57435048,-27083132779.28109,-541662.65558562183]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1002_A2"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":50},{"$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":-22.387429999999998},-3439939263.1151977,-3076868750.5502672,-2752118739.3115087,-2461644668.4360547,-2201828862.6440563,-1969435476.4258106,-1761570193.5830147,-1575644180.3068111,-1409341842.8504572,-1260591988.2383342,-1127542028.8357193,-1008534909.5131658,-902088470.04755449,-806876985.73126531,-721714656.28914595,-26475741015.878361,-529514.82031756721]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1237_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Eólico El Morro 1"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P26),\"\",InfoPro!P26)","v":-5.2432299999999996},-805648202.69872403,-720615565.92014694,-644557751.27025664,-576527505.60845864,-515677554.21150142,-461250048.4897151,-412567127.4505502,-369022475.35827392,-330073770.4456833,-295235930.63120157,-264075072.12093163,-236203105.65378502,-211272903.08925319,-188973974.14065579,-169028599.41024667,-6200729586.4993839,-311594.4515828836]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_972_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":50},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P27),\"\",InfoPro!P27)","v":-31.750450000000001},-4878613560.2244625,-4363697281.0594482,-3903128158.3715997,-3491170087.9889088,-3122692386.3943725,-2793105891.2293143,-2498305806.10851,-2234620577.9145889,-1998766169.869936,-1787805160.885453,-1599110161.7937863,-1430331092.8388073,-1279365914.8826542,-1144334449.8055942,-1023554964.0479374,-37548601663.415367,-750972.03326830734]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_972_A2"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":50},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P28),\"\",InfoPro!P28)","v":-29.424800000000001},-4521265943.8493872,-4044066139.4001679,-3617232682.8266258,-3235449626.8574476,-2893962099.15693,-2588517083.3246245,-2315310450.2009168,-2070939579.7861509,-1852360983.7085426,-1656852400.4548686,-1481978891.2834246,-1325562514.5647805,-1185655200.8629522,-1060514490.9328732,-948581834.46589732,-34798249921.675591,-695964.99843351182]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1173_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P29),\"\",InfoPro!P29)","v":-2.3250000000000002},-399402974.06082296,-357247740.66263235,-319541807.39054775,-285815570.11676908,-255648989.370992,-228666359.00804293,-204531627.01971644,-182944210.21441543,-163635250.63901201,-146364267.11897317,-130916160.21375063,-117098533.28600235,-104739296.32021679,-93684522.647778898,-83796531.885312065,-3074033839.9549847,-465762.70302348252]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1173_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P30),\"\",InfoPro!P30)","v":-2.3250000000000002},-399402974.06082296,-357247740.66263235,-319541807.39054775,-285815570.11676908,-255648989.370992,-228666359.00804293,-204531627.01971644,-182944210.21441543,-163635250.63901201,-146364267.11897317,-130916160.21375063,-117098533.28600235,-104739296.32021679,-93684522.647778898,-83796531.885312065,-3074033839.9549847,-465762.70302348252]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_1606_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P31),\"\",InfoPro!P31)","v":-2.3250000000000002},-399402974.06082296,-357247740.66263235,-319541807.39054775,-285815570.11676908,-255648989.370992,-228666359.00804293,-204531627.01971644,-182944210.21441543,-163635250.63901201,-146364267.11897317,-130916160.21375063,-117098533.28600235,-104739296.32021679,-93684522.647778898,-83796531.885312065,-3074033839.9549847,-465762.70302348252]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1606_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P32),\"\",InfoPro!P32)","v":-2.3250000000000002},{"$f":"IF($F38=\"\",\"\",(1/(1+$C$3)^(G$6+$E38))*$F38*$C$2)","v":-399402974.06082296},-357247740.66263235,-319541807.39054775,-285815570.11676908,-255648989.370992,-228666359.00804293,-204531627.01971644,-182944210.21441543,-163635250.63901201,-146364267.11897317,-130916160.21375063,-117098533.28600235,-104739296.32021679,-93684522.647778898,-83796531.885312065,-3074033839.9549847,-465762.70302348252]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1645_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Autogenerador Solar Acesco 2.3 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":2.2999999999999998},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$F$3)","v":0},{"$f":"IF(ISBLANK(InfoPro!P33),\"\",InfoPro!P33)","v":-3.8940000000000002E-2},-7478699.5800000001,-6689355.6171735246,-5983323.4500657655,-5351809.8837797549,-4786949.8066008547,-4281708.2348844856,-3829792.6966766422,-3425574.8628592505,-3064020.4497846612,-2740626.5203798399,-2451365.4028442213,-2192634.5284832041,-1961211.5639384654,-1754214.2790147276,-1569064.6502815096,-57560351.526766911,-25026.239794246481]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_975_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":50},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P34),\"\",InfoPro!P34)","v":-31.750450000000001},-4878613560.2244625,-4363697281.0594482,-3903128158.3715997,-3491170087.9889088,-3122692386.3943725,-2793105891.2293143,-2498305806.10851,-2234620577.9145889,-1998766169.869936,-1787805160.885453,-1599110161.7937863,-1430331092.8388073,-1279365914.8826542,-1144334449.8055942,-1023554964.0479374,-37548601663.415367,-750972.03326830734]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_975_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":50},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P35),\"\",InfoPro!P35)","v":-29.424800000000001},-4521265943.8493872,-4044066139.4001679,-3617232682.8266258,-3235449626.8574476,-2893962099.15693,-2588517083.3246245,-2315310450.2009168,-2070939579.7861509,-1852360983.7085426,-1656852400.4548686,-1481978891.2834246,-1325562514.5647805,-1185655200.8629522,-1060514490.9328732,-948581834.46589732,-34798249921.675591,-695964.99843351182]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_974_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":50},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P36),\"\",InfoPro!P36)","v":-31.750450000000001},-4878613560.2244625,-4363697281.0594482,-3903128158.3715997,-3491170087.9889088,-3122692386.3943725,-2793105891.2293143,-2498305806.10851,-2234620577.9145889,-1998766169.869936,-1787805160.885453,-1599110161.7937863,-1430331092.8388073,-1279365914.8826542,-1144334449.8055942,-1023554964.0479374,-37548601663.415367,-750972.03326830734]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_974_A2"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":50},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P37),\"\",InfoPro!P37)","v":-29.424800000000001},-4521265943.8493872,-4044066139.4001679,-3617232682.8266258,-3235449626.8574476,-2893962099.15693,-2588517083.3246245,-2315310450.2009168,-2070939579.7861509,-1852360983.7085426,-1656852400.4548686,-1481978891.2834246,-1325562514.5647805,-1185655200.8629522,-1060514490.9328732,-948581834.46589732,-34798249921.675591,-695964.99843351182]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_1815_A1"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"DSE PONEDERA"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":9.9},{"$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":0.03},4609648.2666146103,4123120.0953619061,3687942.840216375,3298696.637045058,2950533.6646199087,2639117.7679963405,2360570.4543795534,2111422.5888904775,1888571.1886319118,1689240.7769516208,1510948.8165935786,1351474.7912286036,1208832.550293921,1081245.5727137041,967124.84142549546,35478490.852963068,3583.6859447437441]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1880_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":150},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P39),\"\",InfoPro!P39)","v":-4428.8445000000002},-608688591906.10181,-544444178806.88904,-486980481938.18341,-435581826420.55762,-389608073721.42902,-348486649124.71289,-311705410666.11176,-278806270721.03015,-249379490805.93048,-223058578538.39935,-199515723200.71497,-178457713059.67352,-159622283595.41464,-142774851158.68927,-127705591376.28737,-4684815715040.125,-31232104.766934168]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1880_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":150},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P40),\"\",InfoPro!P40)","v":-2981.3049999999998},-409742618530.09766,-366496080975.0426,-327814025916.85388,-293214692233.3219,-262267166577.211,-234586016616.4678,-209826490712.40417,-187680224250.80872,-167871399150.99173,-150153308721.81729,-134305285082.1264,-120129950878.46727,-107450761071.97432,-96109804178.867889,-85965835580.382736,-3153613660476.835,-21024091.069845565]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1766_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":99},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P41),\"\",InfoPro!P41)","v":3.2118000000000002},493508943.42376024,441421237.40944576,394831160.4735651,353158461.96204394,315884134.13420743,282543948.24168831,252722672.84587502,226048902.36661452,202190431.45493248,180850117.58044055,161762180.30450857,144688891.1489343,129417612.8344672,115758151.01472916,103540385.52301356,3798327230.7182269,38366.941724426535]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_1766_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":99},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P42),\"\",InfoPro!P42)","v":7.5697000000000001},{"$f":"IF($F48=\"\",\"\",(1/(1+$C$3)^(G$6+$E48))*$F48*$C$2)","v":1163121816.1264205},1040359406.1953676,930554030.5861963,832338131.11466575,744488489.36911082,665910992.28006339,595627005.6172303,532761185.70414162,476530577.55289942,426234863.64302284,381247641.89894706,341008624.23877203,305016658.53199649,272823487.05903083,244028163.73795244,8952051073.6558189,90424.75831975574]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1977_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P43),\"\",InfoPro!P43)","v":-0.21},-32267537.866302274,-28861840.667533346,-25815599.881514624,-23090876.459315404,-20653735.652339362,-18473824.375974387,-16523993.180656876,-14779958.122233342,-13219998.320423383,-11824685.438661346,-10576641.71615505,-9460323.538600225,-8461827.8520574477,-7568719.0089959279,-6769873.8899784675,-248349435.97074148,-25085.801613206211]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1977_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P44),\"\",InfoPro!P44)","v":-0.22},-33804087.288507141,-30236214.032653984,-27044914.161586747,-24190442.004997093,-21637246.873879332,-19353530.298639834,-17310849.998783395,-15483765.651863502,-13849522.049967352,-12387765.697645221,-11080291.321686244,-9910815.1356764268,-8864772.0354887545,-7929134.1999004968,-7092248.8371202992,-260175599.58839583,-26280.363594787457]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2101_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P45),\"\",InfoPro!P45)","v":1.1000000000000001},188964847.94275495,169020436.44253573,151181070.16326994,135224570.80793375,120952210.02498548,108186234.36939667,96767651.49319917,86554249.993916973,77418828.259317502,69247610.249836773,61938828.488226108,55401456.608431228,49554075.678382136,44323860.177443773,39645670.999502487,1454381601.6991327,146907.23249486188]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_2101_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P46),\"\",InfoPro!P46)","v":1.079},185357337.20930234,165793682.65590549,148294886.09651658,132643010.81978227,118643122.37905391,106120860.80416271,94920269.055601731,84901850.675851271,75940832.447094172,67925610.417794421,60756359.944359966,54343792.436815709,48608043.3245221,43477677.392238028,38888799.098602884,1426616134.7576036,144102.63987450543]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_2023_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":50},{"$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":0.46800000000000003},71910512.95918794,64320673.487645745,57531908.307375446,51459667.537902907,46028325.168070585,41170237.180742919,36824899.088321038,32938192.386691451,29461710.542657822,26352156.120445289,23570801.538859829,21083006.743166219,18857787.78458517,16867430.934333786,15087147.52623773,553464457.30622387,11069.289146124478]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2023_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":50},{"$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":0.51},78364020.532448381,70093041.621152416,62695028.283678368,56077842.82976599,50159072.298538454,44865002.055937797,40129697.724452414,35894184.011138111,32105710.206742499,28717093.208177559,25686129.882090837,22975071.450886261,20550153.354996659,18381174.736132968,16441122.304233423,603134344.50037217,12062.686890007444]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_1954_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":50},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P49),\"\",InfoPro!P49)","v":-9.7959999999999994},-1204236268.7586534,-1077134408.5497794,-963447592.62055409,-861759921.8430717,-770804939.03673685,-689449856.02570391,-616681445.46127355,-551593421.70060265,-493375153.5783565,-441301568.49584669,-394724122.08930832,-353062721.01011479,-315798498.22013843,-282467350.82302189,-252654159.94903564,-9268491428.1621971,-185369.82856324394]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1954_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":50},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P50),\"\",InfoPro!P50)","v":-8.218},-1010250475.3632722,-903622965.44120944,-808249521.86154699,-722942327.24646425,-646638933.13637233,-578389027.85006475,-517342600.93923503,-462739356.83294737,-413899245.82553428,-370213994.47722214,-331139529.94384813,-296189203.88537401,-264927731.56115738,-236965770.62715331,-211955072.11731064,-7775465757.1087122,-155509.31514217425]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1954_A3"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":50},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P51),\"\",InfoPro!P51)","v":-8.4809999999999999},-1042581440.9291691,-932541539.29263783,-834115866.9880482,-746078593.01256549,-667333267.45309973,-596899165.87933791,-533899075.02624142,-477548367.64422327,-427145230.45100474,-382061923.48032624,-341736961.96809149,-305668123.40616411,-273406192.67098755,-244549367.32646471,-218738253.42259815,-8024303368.9509602,-160486.06737901919]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1955_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":50},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P52),\"\",InfoPro!P52)","v":-9.7959999999999994},{"$f":"IF($F58=\"\",\"\",(1/(1+$C$3)^(G$6+$E58))*$F58*$C$2)","v":-1204236268.7586534},-1077134408.5497794,-963447592.62055409,-861759921.8430717,-770804939.03673685,-689449856.02570391,-616681445.46127355,-551593421.70060265,-493375153.5783565,-441301568.49584669,-394724122.08930832,-353062721.01011479,-315798498.22013843,-282467350.82302189,-252654159.94903564,-9268491428.1621971,-185369.82856324394]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1955_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":50},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P53),\"\",InfoPro!P53)","v":-8.218},-1010250475.3632722,-903622965.44120944,-808249521.86154699,-722942327.24646425,-646638933.13637233,-578389027.85006475,-517342600.93923503,-462739356.83294737,-413899245.82553428,-370213994.47722214,-331139529.94384813,-296189203.88537401,-264927731.56115738,-236965770.62715331,-211955072.11731064,-7775465757.1087122,-155509.31514217425]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1955_A3"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":50},{"$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":-8.4809999999999999},-1042581440.9291691,-932541539.29263783,-834115866.9880482,-746078593.01256549,-667333267.45309973,-596899165.87933791,-533899075.02624142,-477548367.64422327,-427145230.45100474,-382061923.48032624,-341736961.96809149,-305668123.40616411,-273406192.67098755,-244549367.32646471,-218738253.42259815,-8024303368.9509602,-160486.06737901919]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1956_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":50},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P55),\"\",InfoPro!P55)","v":-9.7959999999999994},-1204236268.7586534,-1077134408.5497794,-963447592.62055409,-861759921.8430717,-770804939.03673685,-689449856.02570391,-616681445.46127355,-551593421.70060265,-493375153.5783565,-441301568.49584669,-394724122.08930832,-353062721.01011479,-315798498.22013843,-282467350.82302189,-252654159.94903564,-9268491428.1621971,-185369.82856324394]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1956_A2"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":50},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P56),\"\",InfoPro!P56)","v":-8.218},-1010250475.3632722,-903622965.44120944,-808249521.86154699,-722942327.24646425,-646638933.13637233,-578389027.85006475,-517342600.93923503,-462739356.83294737,-413899245.82553428,-370213994.47722214,-331139529.94384813,-296189203.88537401,-264927731.56115738,-236965770.62715331,-211955072.11731064,-7775465757.1087122,-155509.31514217425]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1956_A3"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":50},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P57),\"\",InfoPro!P57)","v":-8.4809999999999999},-1042581440.9291691,-932541539.29263783,-834115866.9880482,-746078593.01256549,-667333267.45309973,-596899165.87933791,-533899075.02624142,-477548367.64422327,-427145230.45100474,-382061923.48032624,-341736961.96809149,-305668123.40616411,-273406192.67098755,-244549367.32646471,-218738253.42259815,-8024303368.9509602,-160486.06737901919]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1958_A1"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":50},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P58),\"\",InfoPro!P58)","v":-9.7959999999999994},-1204236268.7586534,-1077134408.5497794,-963447592.62055409,-861759921.8430717,-770804939.03673685,-689449856.02570391,-616681445.46127355,-551593421.70060265,-493375153.5783565,-441301568.49584669,-394724122.08930832,-353062721.01011479,-315798498.22013843,-282467350.82302189,-252654159.94903564,-9268491428.1621971,-185369.82856324394]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1958_A2"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":50},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P59),\"\",InfoPro!P59)","v":-8.218},-1010250475.3632722,-903622965.44120944,-808249521.86154699,-722942327.24646425,-646638933.13637233,-578389027.85006475,-517342600.93923503,-462739356.83294737,-413899245.82553428,-370213994.47722214,-331139529.94384813,-296189203.88537401,-264927731.56115738,-236965770.62715331,-211955072.11731064,-7775465757.1087122,-155509.31514217425]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1958_A3"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":50},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P60),\"\",InfoPro!P60)","v":-8.4809999999999999},-1042581440.9291691,-932541539.29263783,-834115866.9880482,-746078593.01256549,-667333267.45309973,-596899165.87933791,-533899075.02624142,-477548367.64422327,-427145230.45100474,-382061923.48032624,-341736961.96809149,-305668123.40616411,-273406192.67098755,-244549367.32646471,-218738253.42259815,-8024303368.9509602,-160486.06737901919]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1885_A1"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":50},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P61),\"\",InfoPro!P61)","v":-9.7949999999999999},-1204113337.3306463,-1077024451.9952114,-963349241.49840033,-861671951.25080538,-770726253.3549242,-689379475.27274096,-616618493.08831918,-551537113.67470431,-493324788.61780339,-441256519.33613902,-394683827.67096519,-353026679.49102437,-315766260.72542423,-282438515.85458344,-252628368.38513723,-9267545277.5468292,-185350.90555093659]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1885_A2"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":50},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P62),\"\",InfoPro!P62)","v":-8.2159999999999993},{"$f":"IF($F68=\"\",\"\",(1/(1+$C$3)^(G$6+$E68))*$F68*$C$2)","v":-1010004612.5072576},-903403052.33207309,-808052819.617239,-722766386.06193113,-646481561.77274704,-578248266.34413874,-517216696.19332618,-462626740.78115058,-413798515.90442806,-370123896.15780687,-331058941.10716182,-296117120.84719306,-264863256.571729,-236908100.69027641,-211903488.98951378,-7773573455.8779707,-155471.46911755941]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1885_A3"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":50},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P63),\"\",InfoPro!P63)","v":-8.48},-1042458509.5011619,-932431582.73806977,-834017515.86589432,-745990622.42029905,-667254581.7712872,-596828785.12637496,-533836122.65328711,-477492059.61832488,-427094865.49045163,-382016874.32061863,-341696667.54974836,-305632081.8870737,-273373955.17627341,-244520532.35802633,-218712461.85869974,-8023357218.3355913,-160467.14436671181]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1933_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":50},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P64),\"\",InfoPro!P64)","v":-8.6},-1057210280.8620273,-945626369.28625,-845819650.52437377,-756547093.4922843,-676696863.58880532,-605274475.48193681,-541390407.40781462,-484249022.72613132,-433138660.75682586,-387422773.48553306,-346531997.75092405,-309957064.17792851,-277242454.54197538,-247980728.57063988,-221807449.52651152,-8136895292.1799612,-162737.90584359923]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1933_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":50},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P65),\"\",InfoPro!P65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_1863_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":50},{"$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":-8.0199625000000001},-1232306874.5479727,-1102242284.9266305,-985905442.68929386,-881847444.26591587,-788772311.50797486,-705520851.08047855,-631056217.42439938,-564450999.48515153,-504875670.38027865,-451588256.15409547,-403925094.94999599,-361292571.51162434,-323159724.07122034,-289051631.54849768,-258543498.70169732,-9484538873.2452278,-189690.77746490456]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1863_A2"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":50},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P67),\"\",InfoPro!P67)","v":-8.0044500000000003},-1229923302.2567775,-1100110288.2439871,-983998468.91233194,-880141743.2131772,-787246639.7255609,-704156207.26794374,-629835605.78528059,-563359218.05481267,-503899121.69482356,-450714777.90234679,-403143808.4994157,-360593746.42165989,-322534656.90667254,-288492537.48360693,-258043414.56494358,{"$f":"IF(U73=\"\",\"\",SUM(G73:U73))","v":-9466193536.9333401},{"$f":"IF(C73=0,0,IF(V73=\"\",\"\",V73/(C73*1000)))","v":-189323.8707386668}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1884_A1"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":50},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P68),\"\",InfoPro!P68)","v":-15.46},-2375505406.7287292,-2124781222.4765027,-1900519876.9915049,-1699928333.6238866,-1520508348.500793,-1360025356.4407811,-1216480640.8235967,-1088086440.8082261,-973243685.87497854,-870522080.38906884,-778642290.15122426,-696460009.07980716,-622951707.58480072,-557201885.13846219,-498391668.28127199,-18283248952.893635,-365664.97905787267]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1884_A2"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":50},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P69),\"\",InfoPro!P69)","v":-15.51},-2383188153.8397536,-2131653089.3021057,-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,-18342379770.981907,-366847.59541963815]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1972_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P70),\"\",InfoPro!P70)","v":-5.2430000000000003},-805612862.06201351,-720583955.33274925,-644529477.04181516,-576502215.60090804,-515654933.4534061,-461229815.25349385,-412549029.74373335,-369006287.78509247,-330059291.39990377,-295222979.785245,-264063488.18000445,-236192744.34705231,-211263635.3730343,-188965684.59126502,-169021184.78646243,-6200457584.7361803,-311580.78315257188]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1972_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P71),\"\",InfoPro!P71)","v":-4.9690000000000003},-763511407.89360011,-682926125.12844384,-610846265.76783884,-546374119.64922976,-488706725.98321092,-437125872.97246069,-390989152.92706674,-349721961.47322613,-312810341.21039903,-279794580.68908685,-250263488.98844978,-223849274.5871644,-200222964.74701646,-179090308.36047986,-160188111.23477623,-5876420701.6124516,-295297.52269409306]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_2225_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P72),\"\",InfoPro!P72)","v":-5.2430000000000003},{"$f":"IF($F78=\"\",\"\",(1/(1+$C$3)^(G$6+$E78))*$F78*$C$2)","v":-805612862.06201351},-720583955.33274925,-644529477.04181516,-576502215.60090804,-515654933.4534061,-461229815.25349385,-412549029.74373335,-369006287.78509247,-330059291.39990377,-295222979.785245,-264063488.18000445,-236192744.34705231,-211263635.3730343,-188965684.59126502,-169021184.78646243,-6200457584.7361803,-311580.78315257188]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_2225_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P73),\"\",InfoPro!P73)","v":-4.9690000000000003},-763511407.89360011,-682926125.12844384,-610846265.76783884,-546374119.64922976,-488706725.98321092,-437125872.97246069,-390989152.92706674,-349721961.47322613,-312810341.21039903,-279794580.68908685,-250263488.98844978,-223849274.5871644,-200222964.74701646,-179090308.36047986,-160188111.23477623,-5876420701.6124516,-295297.52269409306]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_1997_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"PGF GLADIADOR 1"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P74),\"\",InfoPro!P74)","v":-14.541},-1787545894.6528769,-1598878259.9757395,-1430123667.2412698,-1279180382.1478264,-1144168499.2377696,-1023406528.8352145,-915390455.12988758,-818775004.58845067,-732356891.40290761,-655059831.30850422,-585921137.12746358,-524079729.0943324,-468765410.63893759,-419289276.06345057,-375035130.64709353,-13757976098.091724,-137717.47845937661]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_1998_A1"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"PGF GLADIADOR II"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P75),\"\",InfoPro!P75)","v":-14.541},-1787545894.6528769,-1598878259.9757395,-1430123667.2412698,-1279180382.1478264,-1144168499.2377696,-1023406528.8352145,-915390455.12988758,-818775004.58845067,-732356891.40290761,-655059831.30850422,-585921137.12746358,-524079729.0943324,-468765410.63893759,-419289276.06345057,-375035130.64709353,-13757976098.091724,-137717.47845937661]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1964_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"PGF GLADIADOR III"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P76),\"\",InfoPro!P76)","v":-14.541},-1787545894.6528769,-1598878259.9757395,-1430123667.2412698,-1279180382.1478264,-1144168499.2377696,-1023406528.8352145,-915390455.12988758,-818775004.58845067,-732356891.40290761,-655059831.30850422,-585921137.12746358,-524079729.0943324,-468765410.63893759,-419289276.06345057,-375035130.64709353,-13757976098.091724,-137717.47845937661]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1927_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":50},{"$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":-8.6},-1057210280.8620273,-945626369.28625,-845819650.52437377,-756547093.4922843,-676696863.58880532,-605274475.48193681,-541390407.40781462,-484249022.72613132,-433138660.75682586,-387422773.48553306,-346531997.75092405,-309957064.17792851,-277242454.54197538,-247980728.57063988,-221807449.52651152,-8136895292.1799612,-162737.90584359923]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1927_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":50},{"$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":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1934_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":50},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P79),\"\",InfoPro!P79)","v":-8.6},-1057210280.8620273,-945626369.28625,-845819650.52437377,-756547093.4922843,-676696863.58880532,-605274475.48193681,-541390407.40781462,-484249022.72613132,-433138660.75682586,-387422773.48553306,-346531997.75092405,-309957064.17792851,-277242454.54197538,-247980728.57063988,-221807449.52651152,-8136895292.1799612,-162737.90584359923]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1934_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":50},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P80),\"\",InfoPro!P80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_1935_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":50},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P81),\"\",InfoPro!P81)","v":-8.6},-1057210280.8620273,-945626369.28625,-845819650.52437377,-756547093.4922843,-676696863.58880532,-605274475.48193681,-541390407.40781462,-484249022.72613132,-433138660.75682586,-387422773.48553306,-346531997.75092405,-309957064.17792851,-277242454.54197538,-247980728.57063988,-221807449.52651152,-8136895292.1799612,-162737.90584359923]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_1935_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":50},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P82),\"\",InfoPro!P82)","v":0},{"$f":"IF($F88=\"\",\"\",(1/(1+$C$3)^(G$6+$E88))*$F88*$C$2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1931_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":50},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P83),\"\",InfoPro!P83)","v":-8.6},-1057210280.8620273,-945626369.28625,-845819650.52437377,-756547093.4922843,-676696863.58880532,-605274475.48193681,-541390407.40781462,-484249022.72613132,-433138660.75682586,-387422773.48553306,-346531997.75092405,-309957064.17792851,-277242454.54197538,-247980728.57063988,-221807449.52651152,-8136895292.1799612,-162737.90584359923]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1931_A2"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":50},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P84),\"\",InfoPro!P84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1965_A1"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"PGF GLADIADOR IV"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P85),\"\",InfoPro!P85)","v":-14.541},-1787545894.6528769,-1598878259.9757395,-1430123667.2412698,-1279180382.1478264,-1144168499.2377696,-1023406528.8352145,-915390455.12988758,-818775004.58845067,-732356891.40290761,-655059831.30850422,-585921137.12746358,-524079729.0943324,-468765410.63893759,-419289276.06345057,-375035130.64709353,-13757976098.091724,-137717.47845937661]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_2143_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Expansión Sabanalarga 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E86),\"\",InfoPro!E86)","v":200},{"$f":"IF(ISBLANK(InfoPro!F86),\"\",InfoPro!F86)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I86),\"\",YEAR(InfoPro!I86)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P86),\"\",InfoPro!P86)","v":-13.22},-1625153478.2553489,-1453625651.3911889,-1300201834.8758399,-1162971229.763721,-1040224713.5632566,-930433554.17107046,-832230370.45712912,-744392102.37668109,-665824778.51223707,-595549891.33473802,-532692210.49618787,-476468882.37583894,-426179680.12150168,-381198282.75626272,-340964474.73726535,-12508111135.188265,-62540.555675941323]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_2143_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Expansión Sabanalarga 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E87),\"\",InfoPro!E87)","v":200},{"$f":"IF(ISBLANK(InfoPro!F87),\"\",InfoPro!F87)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I87),\"\",YEAR(InfoPro!I87)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P87),\"\",InfoPro!P87)","v":-15.61},-1918959591.1925867,-1716421816.8091118,-1535261016.8238924,-1373220945.2807627,-1228283493.0954945,-1098643553.7526784,-982686541.818138,-878968284.27382672,-786197034.23419213,-703217383.03595006,-628995870.33627021,-562608113.00203073,-503227292.48839945,-450113857.32414985,-402606312.45451683,-14769411105.922001,-73847.055529610006]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2018_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P88),\"\",InfoPro!P88)","v":-0.15},-23048241.33307305,-20615600.476809531,-18439714.201081872,-16493483.185225291,-14752668.323099544,-13195588.839981703,-11802852.271897769,-10557112.944452388,-9442855.9431595579,-8446203.8847581036,-7554744.0829678932,-6757373.9561430179,-6044162.7514696047,-5406227.8635685202,-4835624.207127477,-177392454.26481536,-36202.541686697012]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2018_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P89),\"\",InfoPro!P89)","v":-0.15},-23048241.33307305,-20615600.476809531,-18439714.201081872,-16493483.185225291,-14752668.323099544,-13195588.839981703,-11802852.271897769,-10557112.944452388,-9442855.9431595579,-8446203.8847581036,-7554744.0829678932,-6757373.9561430179,-6044162.7514696047,-5406227.8635685202,-4835624.207127477,-177392454.26481536,-36202.541686697012]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_1849_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":110},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$F$3)","v":5},{"$f":"IF(ISBLANK(InfoPro!P90),\"\",InfoPro!P90)","v":-12.68},-1394249111.9243777,-1247092228.9126813,-1115467109.9397867,-997734445.38442469,-892427947.57104182,-798236089.0617547,-713985768.39155173,-638627699.81355262,-571223345.09262311,-510933224.59089732,-457006462.06699228,-408771432.97584271,-365627399.7995016,-327037030.23211229,-292519705.03766763,-10730939000.794809,-97553.990916316456]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_1849_A2"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":110},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$F$3)","v":5},{"$f":"IF(ISBLANK(InfoPro!P91),\"\",InfoPro!P91)","v":-10.68},-1174336002.7880406,-1050389984.6046875,-939525925.40669739,-840363081.75912106,-751666441.64500999,-672331343.15296054,-601369716.59477711,-537897778.70731401,-481125025.67738289,-430344387.90463591,-384923423.88607866,-344296443.54747635,-307957462.92260855,-275453902.43524921,-246380950.29986516,-9038361871.3319035,-82166.926103017307]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2051_A1"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"PARQUE SOLAR ALMA"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P92),\"\",InfoPro!P92)","v":-0.56000000000000005},{"$f":"IF($F98=\"\",\"\",(1/(1+$C$3)^(G$6+$E98))*$F98*$C$2)","v":-96200286.225402519},-86046767.643472731,-76964908.446755603,-68841599.684038997,-61575670.558174424,-55076628.406238295,-49263531.669265039,-44063981.815085009,-39413221.659288913,-35253328.854462355,-31532494.503096931,-28204377.909746807,-25227529.436267272,-22564874.272153195,-20183250.690655813,-740412451.77410388,-37206.655868045418]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1962_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P93),\"\",InfoPro!P93)","v":-3.669},-630283661.00178897,-563759983.00696683,-504257587.66276121,-451035409.35846263,-403430598.71061063,-360850267.18301481,-322764103.02595252,-288697766.5706194,-258226982.62130541,-230972256.36968282,-206594147.02118322,-184789040.26939467,-165285366.96725821,-147840220.90094656,-132236333.54288602,-4851023724.2128334,-655543.74651524774]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1962_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P94),\"\",InfoPro!P94)","v":-3.9830000000000001},-684224535.77817535,-612007634.86419976,-547412911.3275491,-489635877.75272733,-437956956.84501553,-391732519.53936994,-350386868.99764752,-313405070.65979213,-280326539.05169243,-250739301.4773635,-224274867.15327692,-200603637.88307413,-179430803.11545095,-160492668.26068959,-143553370.53728944,-5266183563.2433138,-711646.42746531265]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_1924_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P95),\"\",InfoPro!P95)","v":-2.0699999999999998},-355597486.58318424,-318065730.39640814,-284495286.57997155,-254468055.97492984,-227610067.95610899,-203586822.85877371,-182099125.99174753,-162879361.35218921,-145688158.63344294,-130311412.0156019,-116557613.60966183,-104255468.34495693,-93251760.594773635,-83409445.970280543,-74605944.517245576,-2736881741.3792772,-651638.5098522089]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_1924_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P96),\"\",InfoPro!P96)","v":-2.0680000000000001},-355253914.13237929,-317758420.51196718,-284220411.90694743,-254222193.11891544,-227390154.84697264,-203390120.61446571,-181923184.80721444,-162721989.9885639,-145547397.12751693,-130185507.26969314,-116444997.55786508,-104154738.42385069,-93161662.275358409,-83328857.133594289,-74533861.479064673,-2734237411.1943693,-651008.90742723073]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_2029_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P97),\"\",InfoPro!P97)","v":-0.63},-96802613.59890683,-86585522.002600044,-77446799.644543871,-69272629.377946213,-61961206.957018092,-55421473.127923161,-49571979.541970626,-44339874.366700031,-39659994.961270146,-35474056.31598404,-31729925.148465153,-28380970.615800675,-25385483.556172345,-22706157.026987787,-20309621.669935405,-745048307.91222429,-75257.404839618612]
[{"$f":"IF(ISBLANK(InfoPro!A98),\"\",InfoPro!A98)","v":"SC_2029_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P98),\"\",InfoPro!P98)","v":-0.72},-110631558.39875065,-98954882.288685754,-88510628.165192991,-79168719.289081395,-70812807.950877815,-63338826.431912184,-56653690.905109286,-50674142.133371465,-45325708.527165882,-40541778.646838903,-36262771.598245889,-32435394.989486486,-29011981.207054105,-25949893.745128896,-23210996.194211889,-851483780.47111356,-86008.462673849848]
[{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2095_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P99),\"\",InfoPro!P99)","v":-1.5},-230482413.33073053,-206156004.76809534,-184397142.01081875,-164934831.8522529,-147526683.23099542,-131955888.39981703,-118028522.71897767,-105571129.44452389,-94428559.431595594,-84462038.847581044,-75547440.829678923,-67573739.561430186,-60441627.514696062,-54062278.635685205,-48356242.071274772,-1773924542.6481535,-89141.936816490124]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2095_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P100),\"\",InfoPro!P100)","v":-1.43},-219726567.37529644,-196535391.21225089,-175791942.05031383,-157237873.0324811,-140642104.68021566,-125797946.94115892,-112520524.99209206,-100644476.73711275,-90021893.324787781,-80520477.034693927,-72021893.590960577,-64420298.381896771,-57621018.230676904,-51539372.299353227,-46099617.441281945,-1691141397.3245726,-84981.979765053897]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2220_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":9.9},{"$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":-5.1710000000000003},-710688467.10388076,-635678414.22529578,-568585343.67199981,-508573652.65831828,-454895932.61030263,-406883660.65322244,-363938873.57175529,-325526720.54718721,-291168801.92056108,-260437211.02017984,-232949204.84810367,-208362437.2523289,-186370695.21675214,-166700085.16704124,-149105621.79520684,-5469865122.2621355,-552511.62851132685]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2220_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":9.9},{"$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":-4.5949999999999998},-631524561.27293193,-564869911.69314134,-505250368.24073464,-451923406.29761595,-404224871.46477288,-361560707.92913491,-323399559.86505812,-289266153.72545445,-258735379.00308996,-231426993.74158311,-207000888.85651442,-185152852.28668559,-165610780.220649,-148131288.21167171,-132496679.97466165,-4860574402.783699,-490967.11139229283]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2219_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":80},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P103),\"\",InfoPro!P103)","v":3.117},535457664.57960653,478942454.90125805,428392177.9081021,383177261.0984813,342734580.58898151,306560447.75400853,274204336.09481984,245263270.21003562,219376806.98572063,196222546.49885562,175512116.72527343,156987582.04407284,140418230.80865192,125597701.97553839,112341415.00495386,4121188593.17836,51514.8574147295]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2219_A2"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":80},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P104),\"\",InfoPro!P104)","v":3.4350000000000001},590085684.25760293,527804726.5273729,472097250.91893828,422269455.20477492,377700764.94165915,337836104.59897953,302178984.43558103,270285317.02645892,241757886.42795968,216241401.09835389,193418068.9609606,173003639.49996477,154743863.59567511,138411327.00865397,123802618.07571912,4541637092.5786533,56770.463657233166]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2343_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":36},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P105),\"\",InfoPro!P105)","v":-5.1440000000000001},-632359265.66910112,-565616516.6986593,-505918172.36016035,-452520726.61910594,-404759147.24428082,-362038593.24175388,-323827006.47741848,-289648485.22130466,-259077357.08524561,-231732877.5359979,-207274487.95706436,-185397574.2013098,-165829672.80975828,-148327077.64736879,-132671804.69353202,{"$f":"IF(U111=\"\",\"\",SUM(G111:U111))","v":-4866998765.4620609},{"$f":"IF(C111=0,0,IF(V111=\"\",\"\",V111/(C111*1000)))","v":-135194.41015172392}]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_2343_A2"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":36},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P106),\"\",InfoPro!P106)","v":-4.6159999999999997},-567451471.68129277,-507559455.88666624,-453988779.86284995,-406072253.90237027,-363213107.24720061,-324877555.67728144,-290588153.55749679,-259917847.54695606,-232484657.91319862,-207946921.21037444,-185999035.07189131,-166367652.12154859,-148808275.60066953,-133102214.31186904,-119053858.95516013,-4367431240.5468254,-121317.53445963404]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1308_A1"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":40},{"$f":"IF(ISBLANK(InfoPro!F107),\"\",InfoPro!F107)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P107),\"\",InfoPro!P107)","v":-2024.5346},-311079746986.37677,-278246643100.51599,-248878929428.01074,-222610849220.04541,-199115249749.59338,-178099507826.11215,-159301885354.30426,-142488269547.67825,-127449257198.28107,-113997546688.98129,-101965605267.42514,-91203582529.002823,-81577444122.542786,-72967302435.190323,-65265923466.180962,-2394247742920.2417,-59856193.573006041]
[{"$f":"IF(ISBLANK(InfoPro!A108),\"\",InfoPro!A108)","v":"SC_1308_A2"},{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":40},{"$f":"IF(ISBLANK(InfoPro!F108),\"\",InfoPro!F108)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I108),\"\",YEAR(InfoPro!I108)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P108),\"\",InfoPro!P108)","v":-2364.4004},{"$f":"IF($F114=\"\",\"\",(1/(1+$C$3)^(G$6+$E114))*$F114*$C$2)","v":-363301806848.09637},-324956893424.05762,-290659117552.8244,-259981321603.59967,-232541432561.35925,-207997703543.25516,-186044457552.1066,-166408280458.05603,-148844615794.32559,-133134718957.35744,-119082932877.77946,-106514251232.3609,-95272138848.265579,-85216582154.083694,-76222345397.212601,-2796178598804.7402,-69904464.970118508]
[{"$f":"IF(ISBLANK(InfoPro!A109),\"\",InfoPro!A109)","v":"SC_2110_A1"},{"$f":"IF(ISBLANK(InfoPro!B109),\"\",InfoPro!B109)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E109),\"\",InfoPro!E109)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F109),\"\",InfoPro!F109)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I109),\"\",YEAR(InfoPro!I109)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P109),\"\",InfoPro!P109)","v":-0.89},-122319229.49573655,-109408970.92641912,-97861333.565670043,-87532498.717057303,-78293827.117224783,-70030256.813260093,-62638870.137084164,-56027611.929413386,-50114143.049564756,-44824814.892276168,-40093752.139781907,-35862032.325386323,-32076951.990506552,-28691370.295623031,-25663121.910217382,{"$f":"IF(U115=\"\",\"\",SUM(G115:U115))","v":-941438785.30522156},{"$f":"IF(C115=0,0,IF(V115=\"\",\"\",V115/(C115*1000)))","v":-47308.481673629227}]
[{"$f":"IF(ISBLANK(InfoPro!A110),\"\",InfoPro!A110)","v":"SC_2110_A2"},{"$f":"IF(ISBLANK(InfoPro!B110),\"\",InfoPro!B110)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E110),\"\",InfoPro!E110)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F110),\"\",InfoPro!F110)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I110),\"\",YEAR(InfoPro!I110)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P110),\"\",InfoPro!P110)","v":-0.89},-122319229.49573655,-109408970.92641912,-97861333.565670043,-87532498.717057303,-78293827.117224783,-70030256.813260093,-62638870.137084164,-56027611.929413386,-50114143.049564756,-44824814.892276168,-40093752.139781907,-35862032.325386323,-32076951.990506552,-28691370.295623031,-25663121.910217382,-941438785.30522156,-47308.481673629227]

{"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:Y293)","v":-3443108.3347362727}]
[]
[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"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_68_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Magdalena 400 MW"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":400},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$G$3)","v":2},{"$f":"IF(B8=\"\",\"\",VLOOKUP(D8,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B8=\"\",\"\",VLOOKUP(D8,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(C8=\"\",\"\",+C8*F8*24*365)","v":911040},{"$f":"IF($H8=\"\",\"\",(1/(1+$C$3)^(I$6+$E8))*$H8*($C$2 - $G8))","v":79068356949.70253},{"$f":"IF($H8=\"\",\"\",(1/(1+$C$3)^(J$6+$E8))*$H8*($C$2 - $G8))","v":70723038416.549698},63258531678.488098,56581870910.99115,50609902424.857918,45268249038.33445,40490383755.218658,36216801212.181267,32394276576.190758,28975202662.066879,25916997014.371086,23181571569.20491,20734858290.880959,18546384875.564369,16588895237.535206,{"$f":"IF(W8=\"\",\"\",SUM(I8:W8))","v":608555320612.13794},{"$f":"IF(C8=0,0,IF(X8=\"\",\"\",X8/(C8*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_509_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$G$3)","v":2},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(C9=\"\",\"\",+C9*F9*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,{"$f":"IF(W9=\"\",\"\",SUM(I9:W9))","v":15061744185.150415},{"$f":"IF(C9=0,0,IF(X9=\"\",\"\",X9/(C9*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_509_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$G$3)","v":2},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,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!A5),\"\",InfoPro!A5)","v":"SC_600_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"TERMO CAIMAN 42 MWe"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":42},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$3)","v":2},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},312732,-18788955093.269672,-16805863231.904898,-15032078024.95966,-13445508072.414722,-12026393624.700111,-10757060487.209402,-9621699899.1139565,-8606171645.0035381,-7697827947.2303562,-6885355945.6443272,-6158636802.9019022,-5508619680.592042,-4927209016.629735,-4407163700.0265961,-3942006887.3225365,-144610550058.92343,-3443108.3347362722]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1045_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"Prado Solar I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$3)","v":1},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1050_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"Brisa Solar II 9,9"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$3)","v":1},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1137_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"Nueva Barranquilla Solar II"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$3)","v":1},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1068_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":100},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$3)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},744600,-44735607364.927788,-40013960075.964043,-35790661964.189667,-32013114458.130291,-28634270535.000263,-25612048779.070007,-22908809283.604656,-20490884869.056046,-18328161779.119896,-16393704632.486496,-14663420959.290245,-13115761144.266768,-11731450039.594606,-10493246904.82523,-9385730684.1012764,-344310833473.62726,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1068_A2"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":100},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$3)","v":2},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},744600,-44735607364.927788,-40013960075.964043,-35790661964.189667,-32013114458.130291,-28634270535.000263,-25612048779.070007,-22908809283.604656,-20490884869.056046,-18328161779.119896,-16393704632.486496,-14663420959.290245,-13115761144.266768,-11731450039.594606,-10493246904.82523,-9385730684.1012764,-344310833473.62726,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1258_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$3)","v":1},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,4397821547.7209301,3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1289_A1"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$3)","v":1},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,{"$f":"IF($H18=\"\",\"\",(1/(1+$C$3)^(I$6+$E18))*$H18*($C$2 - $G18))","v":2187860970.9767447},1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_1258_A2"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$3)","v":1},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,4397821547.7209301,3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_1289_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$3)","v":1},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1071_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":272},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$G$3)","v":2},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},2025311.9999999998,-121680852032.60358,-108837971406.62218,-97350600542.595871,-87075671326.114395,-77885215855.200714,-69664772679.070404,-62311961251.404655,-55735206843.832436,-49852600039.206116,-44590876600.363258,-39884505009.269463,-35674870312.405602,-31909544107.697323,-28541631581.124619,-25529187460.755474,-936525467048.26611,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1071_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":272},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$3)","v":2},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},2025311.9999999998,-121680852032.60358,-108837971406.62218,-97350600542.595871,-87075671326.114395,-77885215855.200714,-69664772679.070404,-62311961251.404655,-55735206843.832436,-49852600039.206116,-44590876600.363258,-39884505009.269463,-35674870312.405602,-31909544107.697323,-28541631581.124619,-25529187460.755474,-936525467048.26611,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1072_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":120},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$3)","v":2},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},893520,-53682728837.913353,-48016752091.156853,-42948794357.027596,-38415737349.756355,-34361124642.000313,-30734458534.884007,-27490571140.325588,-24589061842.867252,-21993794134.943874,-19672445558.983795,-17596105151.148296,-15738913373.120123,-14077740047.513527,-12591896285.790276,-11262876820.921532,-413173000168.35266,-3443108.3347362722]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1072_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":120},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$3)","v":2},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},893520,-53682728837.913353,-48016752091.156853,-42948794357.027596,-38415737349.756355,-34361124642.000313,-30734458534.884007,-27490571140.325588,-24589061842.867252,-21993794134.943874,-19672445558.983795,-17596105151.148296,-15738913373.120123,-14077740047.513527,-12591896285.790276,-11262876820.921532,-413173000168.35266,-3443108.3347362722]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_1103_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"Nueva Barranquilla Solar I 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$3)","v":1},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_1183_A1"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$3)","v":3},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,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!A21),\"\",InfoPro!A21)","v":"SC_1183_A2"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$G$3)","v":3},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,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!A22),\"\",InfoPro!A22)","v":"SC_1221_A1"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Solar Atlántico 2"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":9.8000000000000007},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$G$3)","v":2},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22320.480000000007,{"$f":"IF($H28=\"\",\"\",(1/(1+$C$3)^(I$6+$E28))*$H28*($C$2 - $G28))","v":1937174745.2677128},1732714441.2054679,1549834026.1229589,1386255837.3192837,1239942609.4090195,1109072101.4391944,992014402.00285745,887311629.69844139,793659776.11667383,709892465.22063875,634966426.85209191,567948503.44552052,508004028.12658364,454386429.45132709,406427933.31961274,14909605354.997383,1521388.3015303451]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1404_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"Parque Solar Fotovoltaico Sol Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$3)","v":4},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,367240748.77369994,328480097.29311264,12050127995.902487,1217184.6460507563]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1002_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":50},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},113880,9883544618.7128162,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1002_A2"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":50},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},113880,9883544618.7128162,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1237_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Eólico El Morro 1"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$3)","v":2},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},99364.68,8623772816.1584225,7713571391.9127226,6899437738.7412548,6171232324.4555054,5519885800.0496473,4937286046.556035,4416177143.6100492,3950069001.4401164,3533156530.8051128,3160247344.1906209,2826697087.8270311,2528351599.129724,2261495169.1679106,2022804265.8031404,1809306141.1477101,66373490400.995003,3335351.2764319098]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_972_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":50},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$3)","v":2},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},372300,-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065145,-14317135267.500132,-12806024389.535004,-11454404641.802328,-10245442434.528023,-9164080889.559948,-8196852316.243248,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_972_A2"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":50},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$3)","v":2},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},372300,-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065145,-14317135267.500132,-12806024389.535004,-11454404641.802328,-10245442434.528023,-9164080889.559948,-8196852316.243248,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1173_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$3)","v":1},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},32955.119999999995,3197642957.5813951,2860145758.1228933,2558269908.875576,2288255732.4468479,2046740368.9148912,1830715893.4838023,1637491854.6366749,1464661766.2224283,1310073136.1560185,1171800658.4579771,1048122234.7566881,937497526.61600018,838548771.57066202,750043623.94513607,670879806.74878013,24610889998.535774,3728922.7270508748]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1173_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$3)","v":1},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},32955.119999999995,3197642957.5813951,2860145758.1228933,2558269908.875576,2288255732.4468479,2046740368.9148912,1830715893.4838023,1637491854.6366749,1464661766.2224283,1310073136.1560185,1171800658.4579771,1048122234.7566881,937497526.61600018,838548771.57066202,750043623.94513607,670879806.74878013,24610889998.535774,3728922.7270508748]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_1606_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$3)","v":1},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},32955.119999999995,3197642957.5813951,2860145758.1228933,2558269908.875576,2288255732.4468479,2046740368.9148912,1830715893.4838023,1637491854.6366749,1464661766.2224283,1310073136.1560185,1171800658.4579771,1048122234.7566881,937497526.61600018,838548771.57066202,750043623.94513607,670879806.74878013,24610889998.535774,3728922.7270508748]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1606_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$3)","v":1},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},32955.119999999995,{"$f":"IF($H38=\"\",\"\",(1/(1+$C$3)^(I$6+$E38))*$H38*($C$2 - $G38))","v":3197642957.5813951},2860145758.1228933,2558269908.875576,2288255732.4468479,2046740368.9148912,1830715893.4838023,1637491854.6366749,1464661766.2224283,1310073136.1560185,1171800658.4579771,1048122234.7566881,937497526.61600018,838548771.57066202,750043623.94513607,670879806.74878013,24610889998.535774,3728922.7270508748]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1645_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Autogenerador Solar Acesco 2.3 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":2.2999999999999998},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$3)","v":0},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},5238.4800000000005,568269262.704,508290932.6511628,454643052.46078968,406657470.89516079,363736557.15130663,325345757.73819911,291006938.94293308,260292431.97042313,232819706.5925073,208246606.97004232,186267090.31309688,166607415.30688456,149022732.83263376,133294036.52292825,119225435.17256552,4373725428.2246351,1901619.7514020153]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_975_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":50},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$3)","v":2},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},{"$f":"IF(C40=\"\",\"\",+C40*F40*24*365)","v":372300},-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065145,-14317135267.500132,-12806024389.535004,-11454404641.802328,-10245442434.528023,-9164080889.559948,-8196852316.243248,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_975_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":50},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$3)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},372300,-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065145,-14317135267.500132,-12806024389.535004,-11454404641.802328,-10245442434.528023,-9164080889.559948,-8196852316.243248,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_974_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":50},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$3)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},372300,-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065145,-14317135267.500132,-12806024389.535004,-11454404641.802328,-10245442434.528023,-9164080889.559948,-8196852316.243248,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_974_A2"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":50},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$3)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$H$13,7,FALSE))","v":267152.5},372300,-22367803682.463894,-20006980037.982021,-17895330982.094833,-16006557229.065145,-14317135267.500132,-12806024389.535004,-11454404641.802328,-10245442434.528023,-9164080889.559948,-8196852316.243248,-7331710479.6451225,-6557880572.1333838,-5865725019.7973032,-5246623452.4126148,-4692865342.0506382,-172155416736.81363,-3443108.3347362727]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_1815_A1"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"DSE PONEDERA"},{"$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_1880_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":150},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$3)","v":3},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},748979.99999999988,58142497928.990364,52005812101.064728,46516826566.247528,41607179397.359146,37215723969.015335,33287767414.146103,29774389458.091328,26631833146.772205,23820959880.833824,21306761968.545456,19057926626.605957,17046445998.753094,15247268335.199549,13637985988.550577,12198556340.385134,447497935120.5603,2983319.567470402]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1880_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":150},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$3)","v":3},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},748979.99999999988,58142497928.990364,52005812101.064728,46516826566.247528,41607179397.359146,37215723969.015335,33287767414.146103,29774389458.091328,26631833146.772205,23820959880.833824,21306761968.545456,19057926626.605957,17046445998.753094,15247268335.199549,13637985988.550577,12198556340.385134,447497935120.5603,2983319.567470402]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1766_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":99},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$3)","v":2},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},494326.79999999987,42902186371.843399,38374048633.133636,34323835986.702721,30701105533.723366,27460738402.257034,24562377819.550121,21969926493.336426,19651097042.340275,17577009876.869652,15721833521.350319,14062462899.24,12578231573.559929,11250654359.17704,10063197101.231701,9001070752.4433804,330199776366.75897,3335351.2764319088]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_1766_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":99},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$3)","v":2},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},494326.79999999987,{"$f":"IF($H48=\"\",\"\",(1/(1+$C$3)^(I$6+$E48))*$H48*($C$2 - $G48))","v":42902186371.843399},38374048633.133636,34323835986.702721,30701105533.723366,27460738402.257034,24562377819.550121,21969926493.336426,19651097042.340275,17577009876.869652,15721833521.350319,14062462899.24,12578231573.559929,11250654359.17704,10063197101.231701,9001070752.4433804,330199776366.75897,3335351.2764319088]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1977_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$G$3)","v":2},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1977_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$G$3)","v":2},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2101_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$G$3)","v":1},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_2101_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$3)","v":1},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_2023_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":50},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},113880,9883544618.7128162,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2023_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":50},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},113880,9883544618.7128162,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_1954_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":50},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$3)","v":4},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1954_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":50},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$3)","v":4},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1954_A3"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":50},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$3)","v":4},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1955_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":50},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$G$3)","v":4},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,{"$f":"IF($H58=\"\",\"\",(1/(1+$C$3)^(I$6+$E58))*$H58*($C$2 - $G58))","v":7907316459.8110123},7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1955_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":50},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1955_A3"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":50},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1956_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":50},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$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$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1956_A2"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":50},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$3)","v":4},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1956_A3"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":50},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$3)","v":4},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1958_A1"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":50},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$G$3)","v":4},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1958_A2"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":50},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$G$3)","v":4},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1958_A3"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":50},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$G$3)","v":4},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1885_A1"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":50},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$G$3)","v":4},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1885_A2"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":50},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$G$3)","v":4},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,{"$f":"IF($H68=\"\",\"\",(1/(1+$C$3)^(I$6+$E68))*$H68*($C$2 - $G68))","v":7907316459.8110123},7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1885_A3"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":50},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$G$3)","v":4},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1933_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":50},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$G$3)","v":4},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1933_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":50},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$G$3)","v":4},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_1863_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":50},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$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":113880},9883544618.7128162,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1863_A2"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":50},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$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$2:$H$13,7,FALSE))","v":83577.200000000012},113880,9883544618.7128162,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,{"$f":"IF(W73=\"\",\"\",SUM(I73:W73))","v":76069415076.517242},{"$f":"IF(C73=0,0,IF(X73=\"\",\"\",X73/(C73*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1884_A1"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":50},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$G$3)","v":2},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,9883544618.7128162,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1884_A2"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":50},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$G$3)","v":2},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,9883544618.7128162,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,76069415076.517242,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1972_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$G$3)","v":2},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},99364.68,8623772816.1584225,7713571391.9127226,6899437738.7412548,6171232324.4555054,5519885800.0496473,4937286046.556035,4416177143.6100492,3950069001.4401164,3533156530.8051128,3160247344.1906209,2826697087.8270311,2528351599.129724,2261495169.1679106,2022804265.8031404,1809306141.1477101,66373490400.995003,3335351.2764319098]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1972_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$G$3)","v":2},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},99364.68,8623772816.1584225,7713571391.9127226,6899437738.7412548,6171232324.4555054,5519885800.0496473,4937286046.556035,4416177143.6100492,3950069001.4401164,3533156530.8051128,3160247344.1906209,2826697087.8270311,2528351599.129724,2261495169.1679106,2022804265.8031404,1809306141.1477101,66373490400.995003,3335351.2764319098]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_2225_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$G$3)","v":2},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},99364.68,{"$f":"IF($H78=\"\",\"\",(1/(1+$C$3)^(I$6+$E78))*$H78*($C$2 - $G78))","v":8623772816.1584225},7713571391.9127226,6899437738.7412548,6171232324.4555054,5519885800.0496473,4937286046.556035,4416177143.6100492,3950069001.4401164,3533156530.8051128,3160247344.1906209,2826697087.8270311,2528351599.129724,2261495169.1679106,2022804265.8031404,1809306141.1477101,66373490400.995003,3335351.2764319098]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_2225_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$G$3)","v":2},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},99364.68,8623772816.1584225,7713571391.9127226,6899437738.7412548,6171232324.4555054,5519885800.0496473,4937286046.556035,4416177143.6100492,3950069001.4401164,3533156530.8051128,3160247344.1906209,2826697087.8270311,2528351599.129724,2261495169.1679106,2022804265.8031404,1809306141.1477101,66373490400.995003,3335351.2764319098]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_1997_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"PGF GLADIADOR 1"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$G$3)","v":4},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227532.24000000002,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.324032,10112473342.86586,9045146102.7422714,8090470574.9036427,7236556864.851203,6472770004.33918,5789597499.408927,5178530858.1475201,4631959622.6722012,4143076585.574419,3705793010.3527899,3314662799.9577727,121596746140.47052,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_1998_A1"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"PGF GLADIADOR II"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$G$3)","v":4},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227532.24000000002,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.324032,10112473342.86586,9045146102.7422714,8090470574.9036427,7236556864.851203,6472770004.33918,5789597499.408927,5178530858.1475201,4631959622.6722012,4143076585.574419,3705793010.3527899,3314662799.9577727,121596746140.47052,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1964_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"PGF GLADIADOR III"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$G$3)","v":4},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227532.24000000002,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.324032,10112473342.86586,9045146102.7422714,8090470574.9036427,7236556864.851203,6472770004.33918,5789597499.408927,5178530858.1475201,4631959622.6722012,4143076585.574419,3705793010.3527899,3314662799.9577727,121596746140.47052,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1927_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":50},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1927_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":50},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1934_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":50},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$G$3)","v":4},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1934_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":50},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$G$3)","v":4},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_1935_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":50},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$G$3)","v":4},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_1935_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":50},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$G$3)","v":4},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,{"$f":"IF($H88=\"\",\"\",(1/(1+$C$3)^(I$6+$E88))*$H88*($C$2 - $G88))","v":7907316459.8110123},7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1931_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":50},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$G$3)","v":4},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1931_A2"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":50},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$G$3)","v":4},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,1658990390.3692553,60859232302.537804,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1965_A1"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"PGF GLADIADOR IV"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$G$3)","v":4},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227532.24000000002,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.324032,10112473342.86586,9045146102.7422714,8090470574.9036427,7236556864.851203,6472770004.33918,5789597499.408927,5178530858.1475201,4631959622.6722012,4143076585.574419,3705793010.3527899,3314662799.9577727,121596746140.47052,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_2143_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Expansión Sabanalarga 200 MW"},{"$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$3)","v":4},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},455520,31629265839.244049,28290935455.495575,25304951212.428959,22634124519.167225,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,6635961561.4770212,243436929210.15121,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_2143_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Expansión Sabanalarga 200 MW"},{"$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$3)","v":4},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},455520,31629265839.244049,28290935455.495575,25304951212.428959,22634124519.167225,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,6635961561.4770212,243436929210.15121,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2018_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$G$3)","v":2},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},11160.240000000003,968587372.63385642,866357220.60273397,774917013.06147945,693127918.65964186,619971304.70450974,554536050.71959722,496007201.00142872,443655814.84922069,396829888.05833691,354946232.61031938,317483213.42604595,283974251.72276026,254002014.06329182,227193214.72566354,203213966.65980637,7454802677.4986916,1521388.3015303451]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2018_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$G$3)","v":2},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},11160.240000000003,968587372.63385642,866357220.60273397,774917013.06147945,693127918.65964186,619971304.70450974,554536050.71959722,496007201.00142872,443655814.84922069,396829888.05833691,354946232.61031938,317483213.42604595,283974251.72276026,254002014.06329182,227193214.72566354,203213966.65980637,7454802677.4986916,1521388.3015303451]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_1849_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":110},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$G$3)","v":5},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},250536.00000000003,15560014500.522568,13917723166.835928,12448768485.541977,11134855532.685133,9959620333.3498516,8908426058.4524593,7968180732.0683918,7127174178.9520493,6374932181.5313511,5702086029.9922647,5100255840.7802019,4561946190.3221827,4080452764.1522212,3649778858.8123627,3264560696.6121321,119758775550.61108,1088716.1413691917]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_1849_A2"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":110},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$G$3)","v":5},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},250536.00000000003,15560014500.522568,13917723166.835928,12448768485.541977,11134855532.685133,9959620333.3498516,8908426058.4524593,7968180732.0683918,7127174178.9520493,6374932181.5313511,5702086029.9922647,5100255840.7802019,4561946190.3221827,4080452764.1522212,3649778858.8123627,3264560696.6121321,119758775550.61108,1088716.1413691917]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2051_A1"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"PARQUE SOLAR ALMA"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$G$3)","v":1},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,{"$f":"IF($H98=\"\",\"\",(1/(1+$C$3)^(I$6+$E98))*$H98*($C$2 - $G98))","v":4397821547.7209301},3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1962_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$G$3)","v":1},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},16854.240000000002,1635370826.7906978,1462764603.5694971,1308376210.7061694,1170282836.0520301,1046764611.8533363,936283194.85987151,837462607.20918751,749072099.47154522,670010822.42535353,599294116.65952909,536041249.24823725,479464444.76586521,428859074.0302909,383594878.38129783,343108120.19794077,12586749696.220852,1700912.1211109259]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1962_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$G$3)","v":1},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},16854.240000000002,1635370826.7906978,1462764603.5694971,1308376210.7061694,1170282836.0520301,1046764611.8533363,936283194.85987151,837462607.20918751,749072099.47154522,670010822.42535353,599294116.65952909,536041249.24823725,479464444.76586521,428859074.0302909,383594878.38129783,343108120.19794077,12586749696.220852,1700912.1211109259]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_1924_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$G$3)","v":1},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},9565.92,928183442.23255813,830217747.97187674,742591903.37377179,664214582.62412512,594109644.56540704,531403975.46100813,475316614.90251184,425149029.42979586,380276412.72790337,340139904.05000293,304239627.95170218,272128468.65089643,243406501.47665155,217716012.05425006,194737041.19342586,7143830908.6658859,1700912.1211109252]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_1924_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$G$3)","v":1},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},9565.92,928183442.23255813,830217747.97187674,742591903.37377179,664214582.62412512,594109644.56540704,531403975.46100813,475316614.90251184,425149029.42979586,380276412.72790337,340139904.05000293,304239627.95170218,272128468.65089643,243406501.47665155,217716012.05425006,194737041.19342586,7143830908.6658859,1700912.1211109252]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_2029_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$G$3)","v":2},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,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!A98),\"\",InfoPro!A98)","v":"SC_2029_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$G$3)","v":2},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,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!A99),\"\",InfoPro!A99)","v":"SC_2095_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$G$3)","v":2},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,825297538.06737661,30275627200.453861,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2095_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$G$3)","v":2},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,825297538.06737661,30275627200.453861,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2220_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F101),\"\",InfoPro!F101)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2220_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F102),\"\",InfoPro!F102)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(C108=\"\",\"\",+C108*F108*24*365)","v":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,{"$f":"IF(W108=\"\",\"\",SUM(I108:W108))","v":13472043099.41898},{"$f":"IF(C108=0,0,IF(X108=\"\",\"\",X108/(C108*1000)))","v":1360812.4342847455}]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2219_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":80},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$G$3)","v":1},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},182208.00000000003,17679684613.953491,15813671389.940512,14144607683.309942,12651706335.697622,11316374182.198231,10121980484.971584,9053649807.666893,8098076751.0437317,7243360242.4362545,6478855315.2381525,5795040532.4133759,5183399402.874218,4636314313.8409824,4146971658.1761928,3709276975.112874,136072969688.87407,1700912.1211109259]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2219_A2"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":80},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$G$3)","v":1},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},182208.00000000003,17679684613.953491,15813671389.940512,14144607683.309942,12651706335.697622,11316374182.198231,10121980484.971584,9053649807.666893,8098076751.0437317,7243360242.4362545,6478855315.2381525,5795040532.4133759,5183399402.874218,4636314313.8409824,4146971658.1761928,3709276975.112874,136072969688.87407,1700912.1211109259]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2343_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":36},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$G$3)","v":4},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},179755.2,12481394904.255537,11164038375.899408,9985723055.3661976,8931773752.5636826,7989064179.3950653,7145853469.9419203,6391639955.2253304,5717030371.4001188,5113622872.4509106,4573902390.3854303,4091147039.7007437,3659344400.4478927,3273116637.2521391,2927653521.6924329,2618652523.8751631,{"$f":"IF(W111=\"\",\"\",SUM(I111:W111))","v":96063957449.851974},2668443.2624958884]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_2343_A2"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":36},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$G$3)","v":4},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(C112=\"\",\"\",+C112*F112*24*365)","v":179755.2},12481394904.255537,11164038375.899408,9985723055.3661976,8931773752.5636826,7989064179.3950653,7145853469.9419203,6391639955.2253304,5717030371.4001188,5113622872.4509106,4573902390.3854303,4091147039.7007437,3659344400.4478927,3273116637.2521391,2927653521.6924329,2618652523.8751631,{"$f":"IF(W112=\"\",\"\",SUM(I112:W112))","v":96063957449.851974},{"$f":"IF(C112=0,0,IF(X112=\"\",\"\",X112/(C112*1000)))","v":2668443.2624958884}]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1308_A1"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":40},{"$f":"IF(ISBLANK(InfoPro!F107),\"\",InfoPro!F107)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$G$3)","v":2},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},91104.000000000015,7906835694.9702559,7072303841.6549711,6325853167.8488111,5658187091.0991154,5060990242.4857922,4526824903.8334465,4049038375.5218658,3621680121.2181273,3239427657.6190763,2897520266.2066879,2591699701.437109,2318157156.9204912,2073485829.0880964,1854638487.556437,1658889523.7535212,60855532061.213814,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A108),\"\",InfoPro!A108)","v":"SC_1308_A2"},{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":40},{"$f":"IF(ISBLANK(InfoPro!F108),\"\",InfoPro!F108)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I108),\"\",YEAR(InfoPro!I108)-$G$3)","v":2},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},91104.000000000015,{"$f":"IF($H114=\"\",\"\",(1/(1+$C$3)^(I$6+$E114))*$H114*($C$2 - $G114))","v":7906835694.9702559},7072303841.6549711,6325853167.8488111,5658187091.0991154,5060990242.4857922,4526824903.8334465,4049038375.5218658,3621680121.2181273,3239427657.6190763,2897520266.2066879,2591699701.437109,2318157156.9204912,2073485829.0880964,1854638487.556437,1658889523.7535212,60855532061.213814,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A109),\"\",InfoPro!A109)","v":"SC_2110_A1"},{"$f":"IF(ISBLANK(InfoPro!B109),\"\",InfoPro!B109)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E109),\"\",InfoPro!E109)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F109),\"\",InfoPro!F109)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I109),\"\",YEAR(InfoPro!I109)-$G$3)","v":3},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(C115=\"\",\"\",+C115*F115*24*365)","v":45324.24},3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,825297538.06737661,738191000.0602653,{"$f":"IF(W115=\"\",\"\",SUM(I115:W115))","v":27080167442.266422},{"$f":"IF(C115=0,0,IF(X115=\"\",\"\",X115/(C115*1000)))","v":1360812.4342847448}]
[{"$f":"IF(ISBLANK(InfoPro!A110),\"\",InfoPro!A110)","v":"SC_2110_A2"},{"$f":"IF(ISBLANK(InfoPro!B110),\"\",InfoPro!B110)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E110),\"\",InfoPro!E110)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F110),\"\",InfoPro!F110)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I110),\"\",YEAR(InfoPro!I110)-$G$3)","v":3},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,825297538.06737661,738191000.0602653,27080167442.266422,1360812.4342847448]

{"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_68_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Magdalena 400 MW"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":400},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O2),\"\",InfoPro!O2)","v":"NA"},{"$f":"IF(F8=\"\",\"\",F8-E8)","v":{"$error":"#VALUE!"}},{"$f":"IF(G8=\"\",\"\",G8/(C8*1000))","v":{"$error":"#VALUE!"}}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_509_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O3),\"\",InfoPro!O3)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_509_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O4),\"\",InfoPro!O4)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_600_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"TERMO CAIMAN 42 MWe"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":42},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O5),\"\",InfoPro!O5)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1045_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"Prado Solar I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O6),\"\",InfoPro!O6)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1050_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"Brisa Solar II 9,9"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O7),\"\",InfoPro!O7)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1137_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"Nueva Barranquilla Solar II"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O8),\"\",InfoPro!O8)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1068_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":100},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O9),\"\",InfoPro!O9)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1068_A2"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":100},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O10),\"\",InfoPro!O10)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1258_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O11),\"\",InfoPro!O11)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1289_A1"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O12),\"\",InfoPro!O12)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_1258_A2"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O13),\"\",InfoPro!O13)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_1289_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O14),\"\",InfoPro!O14)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q14),\"\",InfoPro!Q14)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1071_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":272},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!O15),\"\",InfoPro!O15)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q15),\"\",InfoPro!Q15)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1071_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":272},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!O16),\"\",InfoPro!O16)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q16),\"\",InfoPro!Q16)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1072_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":120},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!O17),\"\",InfoPro!O17)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q17),\"\",InfoPro!Q17)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1072_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":120},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!O18),\"\",InfoPro!O18)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q18),\"\",InfoPro!Q18)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_1103_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"Nueva Barranquilla Solar I 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O19),\"\",InfoPro!O19)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q19),\"\",InfoPro!Q19)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_1183_A1"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O20),\"\",InfoPro!O20)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q20),\"\",InfoPro!Q20)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1183_A2"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O21),\"\",InfoPro!O21)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q21),\"\",InfoPro!Q21)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1221_A1"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Solar Atlántico 2"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":9.8000000000000007},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O22),\"\",InfoPro!O22)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q22),\"\",InfoPro!Q22)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1404_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"Parque Solar Fotovoltaico Sol Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O23),\"\",InfoPro!O23)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q23),\"\",InfoPro!Q23)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1002_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":50},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O24),\"\",InfoPro!O24)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q24),\"\",InfoPro!Q24)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1002_A2"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":50},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O25),\"\",InfoPro!O25)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q25),\"\",InfoPro!Q25)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1237_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Eólico El Morro 1"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!O26),\"\",InfoPro!O26)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q26),\"\",InfoPro!Q26)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_972_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":50},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!O27),\"\",InfoPro!O27)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q27),\"\",InfoPro!Q27)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_972_A2"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":50},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!O28),\"\",InfoPro!O28)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q28),\"\",InfoPro!Q28)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1173_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!O29),\"\",InfoPro!O29)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q29),\"\",InfoPro!Q29)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1173_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!O30),\"\",InfoPro!O30)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q30),\"\",InfoPro!Q30)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_1606_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!O31),\"\",InfoPro!O31)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q31),\"\",InfoPro!Q31)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1606_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!O32),\"\",InfoPro!O32)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q32),\"\",InfoPro!Q32)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1645_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Autogenerador Solar Acesco 2.3 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":2.2999999999999998},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O33),\"\",InfoPro!O33)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q33),\"\",InfoPro!Q33)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_975_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":50},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!O34),\"\",InfoPro!O34)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q34),\"\",InfoPro!Q34)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_975_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":50},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!O35),\"\",InfoPro!O35)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q35),\"\",InfoPro!Q35)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_974_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":50},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!O36),\"\",InfoPro!O36)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q36),\"\",InfoPro!Q36)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_974_A2"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":50},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!O37),\"\",InfoPro!O37)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q37),\"\",InfoPro!Q37)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_1815_A1"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"DSE PONEDERA"},{"$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":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q38),\"\",InfoPro!Q38)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1880_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":150},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!O39),\"\",InfoPro!O39)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q39),\"\",InfoPro!Q39)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1880_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":150},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!O40),\"\",InfoPro!O40)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q40),\"\",InfoPro!Q40)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1766_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":99},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!O41),\"\",InfoPro!O41)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q41),\"\",InfoPro!Q41)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_1766_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":99},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!O42),\"\",InfoPro!O42)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q42),\"\",InfoPro!Q42)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1977_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O43),\"\",InfoPro!O43)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q43),\"\",InfoPro!Q43)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1977_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O44),\"\",InfoPro!O44)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q44),\"\",InfoPro!Q44)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2101_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O45),\"\",InfoPro!O45)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q45),\"\",InfoPro!Q45)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_2101_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O46),\"\",InfoPro!O46)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q46),\"\",InfoPro!Q46)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_2023_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":50},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O47),\"\",InfoPro!O47)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q47),\"\",InfoPro!Q47)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2023_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":50},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O48),\"\",InfoPro!O48)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q48),\"\",InfoPro!Q48)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_1954_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":50},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O49),\"\",InfoPro!O49)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q49),\"\",InfoPro!Q49)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1954_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":50},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O50),\"\",InfoPro!O50)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q50),\"\",InfoPro!Q50)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1954_A3"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":50},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O51),\"\",InfoPro!O51)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q51),\"\",InfoPro!Q51)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1955_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":50},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O52),\"\",InfoPro!O52)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q52),\"\",InfoPro!Q52)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1955_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":50},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O53),\"\",InfoPro!O53)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q53),\"\",InfoPro!Q53)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1955_A3"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":50},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O54),\"\",InfoPro!O54)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q54),\"\",InfoPro!Q54)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1956_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":50},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O55),\"\",InfoPro!O55)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q55),\"\",InfoPro!Q55)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1956_A2"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":50},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O56),\"\",InfoPro!O56)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q56),\"\",InfoPro!Q56)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1956_A3"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":50},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O57),\"\",InfoPro!O57)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q57),\"\",InfoPro!Q57)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1958_A1"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":50},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O58),\"\",InfoPro!O58)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q58),\"\",InfoPro!Q58)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1958_A2"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":50},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O59),\"\",InfoPro!O59)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q59),\"\",InfoPro!Q59)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1958_A3"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":50},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O60),\"\",InfoPro!O60)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q60),\"\",InfoPro!Q60)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1885_A1"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":50},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O61),\"\",InfoPro!O61)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q61),\"\",InfoPro!Q61)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1885_A2"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":50},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O62),\"\",InfoPro!O62)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q62),\"\",InfoPro!Q62)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1885_A3"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":50},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O63),\"\",InfoPro!O63)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q63),\"\",InfoPro!Q63)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1933_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":50},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O64),\"\",InfoPro!O64)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q64),\"\",InfoPro!Q64)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1933_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":50},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O65),\"\",InfoPro!O65)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q65),\"\",InfoPro!Q65)","v":""},{"$f":"IF(F73=\"\",\"\",F73-E73)","v":""},{"$f":"IF(G73=\"\",\"\",G73/(C73*1000))","v":""}]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_1863_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":50},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O66),\"\",InfoPro!O66)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q66),\"\",InfoPro!Q66)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1863_A2"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":50},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O67),\"\",InfoPro!O67)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q67),\"\",InfoPro!Q67)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1884_A1"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":50},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O68),\"\",InfoPro!O68)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q68),\"\",InfoPro!Q68)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1884_A2"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":50},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O69),\"\",InfoPro!O69)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q69),\"\",InfoPro!Q69)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1972_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!O70),\"\",InfoPro!O70)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q70),\"\",InfoPro!Q70)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1972_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!O71),\"\",InfoPro!O71)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q71),\"\",InfoPro!Q71)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_2225_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!O72),\"\",InfoPro!O72)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q72),\"\",InfoPro!Q72)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_2225_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!O73),\"\",InfoPro!O73)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q73),\"\",InfoPro!Q73)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_1997_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"PGF GLADIADOR 1"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O74),\"\",InfoPro!O74)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q74),\"\",InfoPro!Q74)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_1998_A1"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"PGF GLADIADOR II"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O75),\"\",InfoPro!O75)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q75),\"\",InfoPro!Q75)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1964_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"PGF GLADIADOR III"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O76),\"\",InfoPro!O76)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q76),\"\",InfoPro!Q76)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1927_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":50},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O77),\"\",InfoPro!O77)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q77),\"\",InfoPro!Q77)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1927_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":50},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O78),\"\",InfoPro!O78)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q78),\"\",InfoPro!Q78)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1934_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":50},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O79),\"\",InfoPro!O79)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q79),\"\",InfoPro!Q79)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1934_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":50},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O80),\"\",InfoPro!O80)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q80),\"\",InfoPro!Q80)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_1935_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":50},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O81),\"\",InfoPro!O81)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q81),\"\",InfoPro!Q81)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_1935_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":50},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O82),\"\",InfoPro!O82)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q82),\"\",InfoPro!Q82)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1931_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":50},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O83),\"\",InfoPro!O83)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q83),\"\",InfoPro!Q83)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1931_A2"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":50},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O84),\"\",InfoPro!O84)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q84),\"\",InfoPro!Q84)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1965_A1"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"PGF GLADIADOR IV"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O85),\"\",InfoPro!O85)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!Q85),\"\",InfoPro!Q85)","v":""},"",""]
[]
[null,null,null,null,null,{"$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":117,"n_cols":25,"rows_kept":117,"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",{"$f":"MIN(Y9:Y263)","v":0}]
[]
[null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Codigo","Nombre","capacidad","Tecnologia","Año de entrada","FP","Factor de Flexibilidad","Produccion media/a MWh/a","Flujo Descontado 0","Flujo Descontado 1","Flujo Descontado 2","Flujo Descontado 3","Flujo Descontado 4","Flujo Descontado 5","Flujo Descontado 6","Flujo Descontado 7","Flujo Descontado 8","Flujo Descontado 9","Flujo Descontado 10","Flujo Descontado 11","Flujo Descontado 12","Flujo Descontado 13","Flujo Descontado 14","VPN","Beneficio/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_68_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Magdalena 400 MW"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":400},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$G$4)","v":2},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$F$13,3,FALSE))","v":0},{"$f":"IF(C9=\"\",\"\",+C9*F9*24*365)","v":911040},{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(I$7+$E9))*$H9*$G9*$C$3)","v":0},{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(J$7+$E9))*$H9*$G9*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W9=\"\",\"\",SUM(I9:W9))","v":0},{"$f":"IF(C9=0,0,IF(X9=\"\",\"\",X9/(C9*1000)))","v":0}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_509_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$G$4)","v":2},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$F$13,3,FALSE))","v":0},{"$f":"IF(C10=\"\",\"\",+C10*F10*24*365)","v":22548.240000000005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W10=\"\",\"\",SUM(I10:W10))","v":0},{"$f":"IF(C10=0,0,IF(X10=\"\",\"\",X10/(C10*1000)))","v":0}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_509_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$G$4)","v":2},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,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!A5),\"\",InfoPro!A5)","v":"SC_600_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"TERMO CAIMAN 42 MWe"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":42},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$4)","v":2},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$F$13,3,FALSE))","v":0.4},312732,6750718154.3837881,6038209440.4148378,5400902898.4032545,4830861268.6970081,4320985034.6127081,3864924002.3369484,3456998213.1815286,3092127203.2035141,2765766729.1623559,2473852172.7749166,2212747918.4033241,1979202073.7060144,1770305969.3255949,1583457933.2071509,1416330888.378489,51957389900.191437,1237080.71190932]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1045_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"Prado Solar I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$4)","v":1},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,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!A7),\"\",InfoPro!A7)","v":"SC_1050_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"Brisa Solar II 9,9"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$4)","v":1},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,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!A8),\"\",InfoPro!A8)","v":"SC_1137_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"Nueva Barranquilla Solar II"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$4)","v":1},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,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!A9),\"\",InfoPro!A9)","v":"SC_1068_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":100},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$4)","v":2},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$F$13,3,FALSE))","v":0.27},744600,10849368462.402515,9704265172.0952759,8680022515.2909451,7763884181.8344765,6944440234.1989956,6211485003.7558107,5555889985.470314,4969490148.0056477,4444982243.2966442,3975833849.1025448,3556202011.7196283,3180860475.5989523,2845134593.5589919,2544843106.940064,2276246070.6082859,83502948053.879105,835029.48053879105]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1068_A2"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":100},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$4)","v":2},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$F$13,3,FALSE))","v":0.27},744600,10849368462.402515,9704265172.0952759,8680022515.2909451,7763884181.8344765,6944440234.1989956,6211485003.7558107,5555889985.470314,4969490148.0056477,4444982243.2966442,3975833849.1025448,3556202011.7196283,3180860475.5989523,2845134593.5589919,2544843106.940064,2276246070.6082859,83502948053.879105,835029.48053879105]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1258_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$4)","v":1},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,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!A12),\"\",InfoPro!A12)","v":"SC_1289_A1"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$4)","v":1},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,{"$f":"IF($H19=\"\",\"\",(1/(1+$C$4)^(I$7+$E19))*$H19*$G19*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_1258_A2"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$4)","v":1},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,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!A14),\"\",InfoPro!A14)","v":"SC_1289_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$4)","v":1},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,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!A15),\"\",InfoPro!A15)","v":"SC_1071_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":272},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$G$4)","v":2},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$F$13,3,FALSE))","v":0.27},2025311.9999999998,29510282217.734837,26395601268.099144,23609661241.591366,21117764974.589775,18888877437.021263,16895239210.215803,15112020760.479252,13517013202.575359,12090351701.76687,10814268069.55892,9672869471.877388,8651940493.6291485,7738766094.4804564,6921973250.8769732,6191389312.0545378,227128018706.55115,835029.48053879093]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1071_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":272},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$4)","v":2},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$F$13,3,FALSE))","v":0.27},2025311.9999999998,29510282217.734837,26395601268.099144,23609661241.591366,21117764974.589775,18888877437.021263,16895239210.215803,15112020760.479252,13517013202.575359,12090351701.76687,10814268069.55892,9672869471.877388,8651940493.6291485,7738766094.4804564,6921973250.8769732,6191389312.0545378,227128018706.55115,835029.48053879093]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1072_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":120},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$4)","v":2},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$F$13,3,FALSE))","v":0.27},893520,13019242154.883018,11645118206.514332,10416027018.349134,9316661018.2013721,8333328281.0387945,7453782004.5069723,6667067982.5643759,5963388177.6067772,5333978691.9559727,4771000618.9230537,4267442414.0635543,3817032570.7187433,3414161512.2707901,3053811728.3280773,2731495284.7299428,100203537664.65492,835029.48053879105]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1072_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":120},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$4)","v":2},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$F$13,3,FALSE))","v":0.27},893520,13019242154.883018,11645118206.514332,10416027018.349134,9316661018.2013721,8333328281.0387945,7453782004.5069723,6667067982.5643759,5963388177.6067772,5333978691.9559727,4771000618.9230537,4267442414.0635543,3817032570.7187433,3414161512.2707901,3053811728.3280773,2731495284.7299428,100203537664.65492,835029.48053879105]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_1103_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"Nueva Barranquilla Solar I 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$4)","v":1},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,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!A20),\"\",InfoPro!A20)","v":"SC_1183_A1"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$4)","v":3},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,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!A21),\"\",InfoPro!A21)","v":"SC_1183_A2"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$G$4)","v":3},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,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!A22),\"\",InfoPro!A22)","v":"SC_1221_A1"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Solar Atlántico 2"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":9.8000000000000007},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$G$4)","v":2},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$F$13,3,FALSE))","v":0},22320.480000000007,{"$f":"IF($H29=\"\",\"\",(1/(1+$C$4)^(I$7+$E29))*$H29*$G29*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1404_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"Parque Solar Fotovoltaico Sol Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$4)","v":4},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1002_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":50},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1002_A2"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":50},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1237_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Eólico El Morro 1"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$4)","v":2},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$F$13,3,FALSE))","v":0},99364.68,{"$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_972_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":50},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$4)","v":2},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$F$13,3,FALSE))","v":0.4},372300,8036569231.4092712,7188344571.9224262,6429646307.6229219,5751025319.8773899,5144029803.1103668,4601100002.7820826,4115474063.3113432,3681103813.3375168,3292579439.4789953,2945062110.4463296,2634223712.3849096,2356192944.8881125,2107507106.3399937,1885068968.1037512,1686108200.4505823,61854035595.465996,1237080.71190932]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_972_A2"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":50},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$4)","v":2},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$F$13,3,FALSE))","v":0.4},372300,8036569231.4092712,7188344571.9224262,6429646307.6229219,5751025319.8773899,5144029803.1103668,4601100002.7820826,4115474063.3113432,3681103813.3375168,3292579439.4789953,2945062110.4463296,2634223712.3849096,2356192944.8881125,2107507106.3399937,1885068968.1037512,1686108200.4505823,61854035595.465996,1237080.71190932]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1173_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$4)","v":1},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$F$13,3,FALSE))","v":0},32955.119999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1173_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$4)","v":1},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$F$13,3,FALSE))","v":0},32955.119999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_1606_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$4)","v":1},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$F$13,3,FALSE))","v":0},32955.119999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1606_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$4)","v":1},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$F$13,3,FALSE))","v":0},32955.119999999995,{"$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_1645_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Autogenerador Solar Acesco 2.3 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":2.2999999999999998},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$4)","v":0},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$F$13,3,FALSE))","v":0},5238.4800000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_975_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":50},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$4)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$F$13,3,FALSE))","v":0.4},{"$f":"IF(C41=\"\",\"\",+C41*F41*24*365)","v":372300},8036569231.4092712,7188344571.9224262,6429646307.6229219,5751025319.8773899,5144029803.1103668,4601100002.7820826,4115474063.3113432,3681103813.3375168,3292579439.4789953,2945062110.4463296,2634223712.3849096,2356192944.8881125,2107507106.3399937,1885068968.1037512,1686108200.4505823,61854035595.465996,1237080.71190932]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_975_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":50},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$4)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$F$13,3,FALSE))","v":0.4},372300,8036569231.4092712,7188344571.9224262,6429646307.6229219,5751025319.8773899,5144029803.1103668,4601100002.7820826,4115474063.3113432,3681103813.3375168,3292579439.4789953,2945062110.4463296,2634223712.3849096,2356192944.8881125,2107507106.3399937,1885068968.1037512,1686108200.4505823,61854035595.465996,1237080.71190932]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_974_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":50},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$4)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$F$13,3,FALSE))","v":0.4},372300,8036569231.4092712,7188344571.9224262,6429646307.6229219,5751025319.8773899,5144029803.1103668,4601100002.7820826,4115474063.3113432,3681103813.3375168,3292579439.4789953,2945062110.4463296,2634223712.3849096,2356192944.8881125,2107507106.3399937,1885068968.1037512,1686108200.4505823,61854035595.465996,1237080.71190932]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_974_A2"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":50},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$4)","v":2},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$F$13,3,FALSE))","v":0.4},372300,8036569231.4092712,7188344571.9224262,6429646307.6229219,5751025319.8773899,5144029803.1103668,4601100002.7820826,4115474063.3113432,3681103813.3375168,3292579439.4789953,2945062110.4463296,2634223712.3849096,2356192944.8881125,2107507106.3399937,1885068968.1037512,1686108200.4505823,61854035595.465996,1237080.71190932]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_1815_A1"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"DSE PONEDERA"},{"$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_1880_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":150},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$4)","v":3},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$F$13,3,FALSE))","v":0},748979.99999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1880_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":150},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$4)","v":3},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$F$13,3,FALSE))","v":0},748979.99999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1766_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":99},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$4)","v":2},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$F$13,3,FALSE))","v":0},494326.79999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_1766_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":99},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$4)","v":2},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$F$13,3,FALSE))","v":0},494326.79999999987,{"$f":"IF($H49=\"\",\"\",(1/(1+$C$4)^(I$7+$E49))*$H49*$G49*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1977_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$G$4)","v":2},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1977_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$G$4)","v":2},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2101_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$G$4)","v":1},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,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!A46),\"\",InfoPro!A46)","v":"SC_2101_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$4)","v":1},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,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!A47),\"\",InfoPro!A47)","v":"SC_2023_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":50},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2023_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":50},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_1954_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":50},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$4)","v":4},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1954_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":50},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$4)","v":4},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1954_A3"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":50},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$4)","v":4},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1955_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":50},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$G$4)","v":4},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,{"$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_1955_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":50},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1955_A3"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":50},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1956_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":50},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$G$4)","v":4},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1956_A2"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":50},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$4)","v":4},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1956_A3"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":50},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$4)","v":4},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1958_A1"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":50},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$G$4)","v":4},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1958_A2"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":50},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$G$4)","v":4},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1958_A3"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":50},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$G$4)","v":4},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1885_A1"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":50},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$G$4)","v":4},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1885_A2"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":50},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$G$4)","v":4},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,{"$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_1885_A3"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":50},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$G$4)","v":4},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1933_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":50},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$G$4)","v":4},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1933_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":50},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$G$4)","v":4},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_1863_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":50},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$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":113880},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1863_A2"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":50},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$G$4)","v":2},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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_1884_A1"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":50},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$G$4)","v":2},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1884_A2"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":50},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$G$4)","v":2},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1972_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$G$4)","v":2},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$F$13,3,FALSE))","v":0},99364.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1972_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$G$4)","v":2},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$F$13,3,FALSE))","v":0},99364.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_2225_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$G$4)","v":2},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$F$13,3,FALSE))","v":0},99364.68,{"$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_2225_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$G$4)","v":2},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$F$13,3,FALSE))","v":0},99364.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_1997_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"PGF GLADIADOR 1"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$G$4)","v":4},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$F$13,3,FALSE))","v":0},227532.24000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_1998_A1"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"PGF GLADIADOR II"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$G$4)","v":4},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$F$13,3,FALSE))","v":0},227532.24000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1964_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"PGF GLADIADOR III"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$G$4)","v":4},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$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!A77),\"\",InfoPro!A77)","v":"SC_1927_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":50},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1927_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":50},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1934_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":50},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$G$4)","v":4},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1934_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":50},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$G$4)","v":4},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_1935_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":50},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$G$4)","v":4},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_1935_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":50},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$G$4)","v":4},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1931_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":50},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$G$4)","v":4},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1931_A2"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":50},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$G$4)","v":4},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1965_A1"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"PGF GLADIADOR IV"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$G$4)","v":4},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$F$13,3,FALSE))","v":0},227532.24000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_2143_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Expansión Sabanalarga 200 MW"},{"$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$4)","v":4},{"$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}]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_2143_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Expansión Sabanalarga 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E87),\"\",InfoPro!E87)","v":200},{"$f":"IF(ISBLANK(InfoPro!F87),\"\",InfoPro!F87)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I87),\"\",YEAR(InfoPro!I87)-$G$4)","v":4},{"$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_2018_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$G$4)","v":2},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$F$13,3,FALSE))","v":0},11160.240000000003,{"$f":"IF($H95=\"\",\"\",(1/(1+$C$4)^(I$7+$E95))*$H95*$G95*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2018_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$G$4)","v":2},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$F$13,3,FALSE))","v":0},11160.240000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_1849_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":110},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$G$4)","v":5},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$F$13,3,FALSE))","v":0},250536.00000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_1849_A2"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":110},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$G$4)","v":5},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$F$13,3,FALSE))","v":0},250536.00000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2051_A1"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"PARQUE SOLAR ALMA"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$G$4)","v":1},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$F$13,3,FALSE))","v":0},45324.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1962_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$G$4)","v":1},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$F$13,3,FALSE))","v":0},16854.240000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1962_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$G$4)","v":1},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$F$13,3,FALSE))","v":0},16854.240000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_1924_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$G$4)","v":1},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$F$13,3,FALSE))","v":0},9565.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_1924_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$G$4)","v":1},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$F$13,3,FALSE))","v":0},9565.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_2029_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$G$4)","v":2},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,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!A98),\"\",InfoPro!A98)","v":"SC_2029_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$G$4)","v":2},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,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!A99),\"\",InfoPro!A99)","v":"SC_2095_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$G$4)","v":2},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$F$13,3,FALSE))","v":0},45324.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2095_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$G$4)","v":2},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$F$13,3,FALSE))","v":0},45324.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2220_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F101),\"\",InfoPro!F101)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2220_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F102),\"\",InfoPro!F102)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2219_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":80},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$G$4)","v":1},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$F$13,3,FALSE))","v":0},182208.00000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2219_A2"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":80},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$G$4)","v":1},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$F$13,3,FALSE))","v":0},182208.00000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2343_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":36},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$G$4)","v":4},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$F$13,3,FALSE))","v":0},{"$f":"IF(C112=\"\",\"\",+C112*F112*24*365)","v":179755.2},{"$f":"IF($H112=\"\",\"\",(1/(1+$C$4)^(I$7+$E112))*$H112*$G112*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W112=\"\",\"\",SUM(I112:W112))","v":0},{"$f":"IF(C112=0,0,IF(X112=\"\",\"\",X112/(C112*1000)))","v":0}]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_2343_A2"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":36},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$G$4)","v":4},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$F$13,3,FALSE))","v":0},179755.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1308_A1"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":40},{"$f":"IF(ISBLANK(InfoPro!F107),\"\",InfoPro!F107)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$G$4)","v":2},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,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!A108),\"\",InfoPro!A108)","v":"SC_1308_A2"},{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":40},{"$f":"IF(ISBLANK(InfoPro!F108),\"\",InfoPro!F108)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I108),\"\",YEAR(InfoPro!I108)-$G$4)","v":2},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$F$13,3,FALSE))","v":0},91104.000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A109),\"\",InfoPro!A109)","v":"SC_2110_A1"},{"$f":"IF(ISBLANK(InfoPro!B109),\"\",InfoPro!B109)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E109),\"\",InfoPro!E109)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F109),\"\",InfoPro!F109)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I109),\"\",YEAR(InfoPro!I109)-$G$4)","v":3},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$F$13,3,FALSE))","v":0},{"$f":"IF(C116=\"\",\"\",+C116*F116*24*365)","v":45324.24},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W116=\"\",\"\",SUM(I116:W116))","v":0},{"$f":"IF(C116=0,0,IF(X116=\"\",\"\",X116/(C116*1000)))","v":0}]
[{"$f":"IF(ISBLANK(InfoPro!A110),\"\",InfoPro!A110)","v":"SC_2110_A2"},{"$f":"IF(ISBLANK(InfoPro!B110),\"\",InfoPro!B110)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E110),\"\",InfoPro!E110)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F110),\"\",InfoPro!F110)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I110),\"\",YEAR(InfoPro!I110)-$G$4)","v":3},{"$f":"IF(B117=\"\",\"\",VLOOKUP(D117,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B117=\"\",\"\",VLOOKUP(D117,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]

{"sheet":"BT-Confi","index":10,"n_rows":117,"n_cols":25,"rows_kept":117,"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":322357.69106186187},"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_68_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Magdalena 400 MW"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":400},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$G$4)","v":2},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C9=\"\",\"\",+C9*G9*F9*24*365)","v":136656},{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(I$7+$E9))*$H9*$I$5*$I$4)","v":23879365677.913219},{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(J$7+$E9))*$H9*$I$5*$I$4)","v":21359003289.725601},19104654105.300182,17088241596.869576,15284652591.117685,13671424500.105268,12228465563.60042,10937804618.605028,9783367279.6109352,8750775742.049139,7827169715.60746,7001046257.2517529,6262116509.1697264,{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(V$7+$E9))*$H9*$I$5*$I$4)","v":5601177557.3968935},5009997815.2029448,{"$f":"IF(W9=\"\",\"\",SUM(I9:W9))","v":183789262819.52582},{"$f":"IF(C9=0,0,IF(X9=\"\",\"\",X9/(C9*1000)))","v":459473.15704881452}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_509_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$G$4)","v":2},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C10=\"\",\"\",+C10*G10*F10*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,{"$f":"IF(W10=\"\",\"\",SUM(I10:W10))","v":4548784254.7832651},{"$f":"IF(C10=0,0,IF(X10=\"\",\"\",X10/(C10*1000)))","v":459473.15704881464}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_509_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$G$4)","v":2},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,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!A5),\"\",InfoPro!A5)","v":"SC_600_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"TERMO CAIMAN 42 MWe"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":42},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$4)","v":2},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},259567.56,45357018230.913246,40569783748.580727,36287820884.240364,32457800433.13092,29032021854.321033,25967819189.911484,23227029686.861794,20775518503.454205,18582753580.907154,16621425385.426802,14867106784.818245,13297948823.629917,11894408607.897957,10639005910.463293,9516105465.5306702,349093567090.08789,8311751.5973830447]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1045_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"Prado Solar I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$4)","v":1},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,660753987.99069786,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,5085540796.8476896,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1050_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"Brisa Solar II 9,9"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$4)","v":1},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,660753987.99069786,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,5085540796.8476896,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1137_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"Nueva Barranquilla Solar II"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$4)","v":1},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,660753987.99069786,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,5085540796.8476896,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1068_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":100},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$4)","v":2},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},618017.99999999988,107992900549.79343,96594723210.906479,86399573533.905609,77280477221.740265,69123861557.907227,61828140928.360664,55302451635.385216,49465520246.319519,44244651383.112267,39574822346.254272,35397873297.186295,31661782913.404556,28320020494.995132,25330966453.484024,22657393965.54921,831175159738.30408,8311751.5973830409]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1068_A2"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":100},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$4)","v":2},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},618017.99999999988,107992900549.79343,96594723210.906479,86399573533.905609,77280477221.740265,69123861557.907227,61828140928.360664,55302451635.385216,49465520246.319519,44244651383.112267,39574822346.254272,35397873297.186295,31661782913.404556,28320020494.995132,25330966453.484024,22657393965.54921,831175159738.30408,8311751.5973830409]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1258_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$4)","v":1},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6798.6360000000004,1328182258.6883724,1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,10222450692.653437,513690.98958057468]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1289_A1"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$4)","v":1},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,{"$f":"IF($H19=\"\",\"\",(1/(1+$C$4)^(I$7+$E19))*$H19*$I$5*$I$4)","v":660753987.99069786},591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,5085540796.8476896,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_1258_A2"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$4)","v":1},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6798.6360000000004,1328182258.6883724,1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,10222450692.653437,513690.98958057468]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_1289_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$4)","v":1},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,660753987.99069786,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,5085540796.8476896,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1071_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":272},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$G$4)","v":2},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},1681008.96,293740689495.43817,262737647133.66565,235006840012.22333,210202898043.13358,188016903437.50769,168172543325.14105,150422668448.2478,134546215069.98911,120345451762.0654,107643516781.81165,96282215368.346725,86120049524.460403,77030455746.386765,68900228753.476547,61628111586.293869,2260796434488.1875,8311751.5973830419]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1071_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":272},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$4)","v":2},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},1681008.96,293740689495.43817,262737647133.66565,235006840012.22333,210202898043.13358,188016903437.50769,168172543325.14105,150422668448.2478,134546215069.98911,120345451762.0654,107643516781.81165,96282215368.346725,86120049524.460403,77030455746.386765,68900228753.476547,61628111586.293869,2260796434488.1875,8311751.5973830419]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1072_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":120},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$4)","v":2},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},741621.6,129591480659.75211,115913667853.08778,103679488240.68675,92736572666.088333,82948633869.488663,74193769114.032806,66362941962.462273,59358624295.583435,53093581659.734726,47489786815.505142,42477447956.623558,37994139496.08548,33984024593.994167,30397159744.180832,27188872758.659058,997410191685.96497,8311751.5973830409]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1072_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":120},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"Termica - Ciclo combinado"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$4)","v":2},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},741621.6,129591480659.75211,115913667853.08778,103679488240.68675,92736572666.088333,82948633869.488663,74193769114.032806,66362941962.462273,59358624295.583435,53093581659.734726,47489786815.505142,42477447956.623558,37994139496.08548,33984024593.994167,30397159744.180832,27188872758.659058,997410191685.96497,8311751.5973830409]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_1103_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"Nueva Barranquilla Solar I 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$4)","v":1},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,660753987.99069786,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,5085540796.8476896,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_1183_A1"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$4)","v":3},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,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!A21),\"\",InfoPro!A21)","v":"SC_1183_A2"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$G$4)","v":3},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,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!A22),\"\",InfoPro!A22)","v":"SC_1221_A1"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Solar Atlántico 2"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":9.8000000000000007},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$G$4)","v":2},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3348.0719999999997,{"$f":"IF($H29=\"\",\"\",(1/(1+$C$4)^(I$7+$E29))*$H29*$I$5*$I$4)","v":585044459.10887384},523295580.59827721,468064025.57985443,418661919.12330455,374473988.48238331,334949900.25257903,299597406.30821025,267976213.15582314,239692498.35046789,214394005.68020388,191765658.03238273,171525633.30266795,153421854.47465828,137228850.15622386,122744946.47247215,4502836939.0783834,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1404_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"Parque Solar Fotovoltaico Sol Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$4)","v":4},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,110910058.96804376,99203988.343509614,3639248670.1457577,367600.87577229878]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1002_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":50},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},17082,2984920709.7391524,2669875411.2157001,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,22973657852.440727,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1002_A2"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":50},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},17082,2984920709.7391524,2669875411.2157001,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,22973657852.440727,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1237_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Eólico El Morro 1"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$4)","v":2},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},5961.8807999999999,1041783249.5560371,931827593.5206058,833477275.06315374,745507401.66650605,666822362.85018432,596442185.01805401,533490326.49199826,477182760.72629541,426818211.7408725,381769420.16178226,341475331.09282845,305434106.52310246,273196875.24427772,244362142.43674213,218570789.29941157,8018160031.3918533,402922.6146428067]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_972_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":50},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$4)","v":2},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},309008.99999999994,53996450274.896713,48297361605.453239,43199786766.952805,38640238610.870132,34561930778.953613,30914070464.180332,27651225817.692608,24732760123.15976,22122325691.556133,19787411173.127136,17698936648.593147,15830891456.702278,14160010247.497566,12665483226.742012,11328696982.774605,415587579869.15204,8311751.5973830409]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_972_A2"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":50},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$4)","v":2},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},309008.99999999994,53996450274.896713,48297361605.453239,43199786766.952805,38640238610.870132,34561930778.953613,30914070464.180332,27651225817.692608,24732760123.15976,22122325691.556133,19787411173.127136,17698936648.593147,15830891456.702278,14160010247.497566,12665483226.742012,11328696982.774605,415587579869.15204,8311751.5973830409]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1173_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$4)","v":1},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},1977.3071999999997,386286946.82533097,345516052.61657512,309048347.59979892,276429649.01592034,247253711.10547435,221157165.56840283,197814996.03613847,176936490.19332603,158261619.13535425,141557798.86883205,126616993.6214956,113253124.88505869,101299753.92223498,90608008.874986574,81044730.657411963,2973085388.9263415,450467.48317065783]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1173_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$4)","v":1},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},1977.3071999999997,386286946.82533097,345516052.61657512,309048347.59979892,276429649.01592034,247253711.10547435,221157165.56840283,197814996.03613847,176936490.19332603,158261619.13535425,141557798.86883205,126616993.6214956,113253124.88505869,101299753.92223498,90608008.874986574,81044730.657411963,2973085388.9263415,450467.48317065783]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_1606_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$4)","v":1},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},1977.3071999999997,386286946.82533097,345516052.61657512,309048347.59979892,276429649.01592034,247253711.10547435,221157165.56840283,197814996.03613847,176936490.19332603,158261619.13535425,141557798.86883205,126616993.6214956,113253124.88505869,101299753.92223498,90608008.874986574,81044730.657411963,2973085388.9263415,450467.48317065783]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1606_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$4)","v":1},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},1977.3071999999997,{"$f":"IF($H39=\"\",\"\",(1/(1+$C$4)^(I$7+$E39))*$H39*$I$5*$I$4)","v":386286946.82533097},345516052.61657512,309048347.59979892,276429649.01592034,247253711.10547435,221157165.56840283,197814996.03613847,176936490.19332603,158261619.13535425,141557798.86883205,126616993.6214956,113253124.88505869,101299753.92223498,90608008.874986574,81044730.657411963,2973085388.9263415,450467.48317065783]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1645_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Autogenerador Solar Acesco 2.3 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":2.2999999999999998},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$4)","v":0},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},785.77200000000005,171622505.52720001,153508502.26046515,137306352.64800102,122814268.91592224,109851761.10547607,98257389.182000056,87886752.398926705,78610690.875605285,70313676.990702406,62892376.556978911,56254361.857762881,50316960.516782559,45006225.864742897,40256015.979197577,36007169.927725926,1320905010.6074896,574306.52635108237]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_975_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":50},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$4)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},{"$f":"IF(C41=\"\",\"\",+C41*G41*F41*24*365)","v":309008.99999999994},53996450274.896713,48297361605.453239,43199786766.952805,38640238610.870132,34561930778.953613,30914070464.180332,27651225817.692608,24732760123.15976,22122325691.556133,19787411173.127136,17698936648.593147,15830891456.702278,14160010247.497566,12665483226.742012,11328696982.774605,415587579869.15204,8311751.5973830409]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_975_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":50},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$4)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},309008.99999999994,53996450274.896713,48297361605.453239,43199786766.952805,38640238610.870132,34561930778.953613,30914070464.180332,27651225817.692608,24732760123.15976,22122325691.556133,19787411173.127136,17698936648.593147,15830891456.702278,14160010247.497566,12665483226.742012,11328696982.774605,415587579869.15204,8311751.5973830409]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_974_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":50},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$4)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},309008.99999999994,53996450274.896713,48297361605.453239,43199786766.952805,38640238610.870132,34561930778.953613,30914070464.180332,27651225817.692608,24732760123.15976,22122325691.556133,19787411173.127136,17698936648.593147,15830891456.702278,14160010247.497566,12665483226.742012,11328696982.774605,415587579869.15204,8311751.5973830409]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_974_A2"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":50},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Termica - Ciclo abierto"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$4)","v":2},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.85},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},309008.99999999994,53996450274.896713,48297361605.453239,43199786766.952805,38640238610.870132,34561930778.953613,30914070464.180332,27651225817.692608,24732760123.15976,22122325691.556133,19787411173.127136,17698936648.593147,15830891456.702278,14160010247.497566,12665483226.742012,11328696982.774605,415587579869.15204,8311751.5973830409]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_1815_A1"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"DSE PONEDERA"},{"$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_1880_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":150},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$4)","v":3},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},44938.8,7023826081.813612,6282492023.0890989,5619402525.1244183,5026299217.4637022,4495795364.4576941,4021283868.0301375,3596854980.3489609,3217222701.5643654,2877658945.9430823,2573934656.4786072,2302267134.5962496,2059272928.9769681,1841925696.7593634,1647518512.3071225,1473630154.1208611,54059384791.074234,360395.89860716154]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1880_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":150},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$4)","v":3},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},44938.8,7023826081.813612,6282492023.0890989,5619402525.1244183,5026299217.4637022,4495795364.4576941,4021283868.0301375,3596854980.3489609,3217222701.5643654,2877658945.9430823,2573934656.4786072,2302267134.5962496,2059272928.9769681,1841925696.7593634,1647518512.3071225,1473630154.1208611,54059384791.074234,360395.89860716154]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1766_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":99},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$4)","v":2},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},29659.607999999993,5182740789.2486258,4635725213.9969826,4146444735.2388048,3708805666.5821147,3317357483.526042,2967224940.5420775,2654047352.8998899,2373924287.0303135,2123366983.0324805,1899254904.3224339,1698796873.2758801,1519496308.8335242,1359120133.1247983,1215670959.8611794,1087362218.1227005,39889338849.637856,402922.61464280664]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_1766_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":99},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$4)","v":2},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},29659.607999999993,{"$f":"IF($H49=\"\",\"\",(1/(1+$C$4)^(I$7+$E49))*$H49*$I$5*$I$4)","v":5182740789.2486258},4635725213.9969826,4146444735.2388048,3708805666.5821147,3317357483.526042,2967224940.5420775,2654047352.8998899,2373924287.0303135,2123366983.0324805,1899254904.3224339,1698796873.2758801,1519496308.8335242,1359120133.1247983,1215670959.8611794,1087362218.1227005,39889338849.637856,402922.61464280664]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1977_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$G$4)","v":2},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1977_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$G$4)","v":2},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2101_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$G$4)","v":1},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,660753987.99069786,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,5085540796.8476896,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_2101_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$4)","v":1},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,660753987.99069786,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,5085540796.8476896,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_2023_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":50},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},17082,2984920709.7391524,2669875411.2157001,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,22973657852.440727,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2023_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":50},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},17082,2984920709.7391524,2669875411.2157001,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,22973657852.440727,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_1954_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":50},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$4)","v":4},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1954_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":50},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$4)","v":4},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1954_A3"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":50},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$4)","v":4},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1955_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":50},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$G$4)","v":4},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,{"$f":"IF($H59=\"\",\"\",(1/(1+$C$4)^(I$7+$E59))*$H59*$I$5*$I$4)","v":2388081763.1625228},2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1955_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":50},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1955_A3"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":50},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1956_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":50},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$G$4)","v":4},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1956_A2"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":50},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$4)","v":4},{"$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":17082},2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1956_A3"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":50},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$4)","v":4},{"$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":17082},2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1958_A1"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":50},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$G$4)","v":4},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1958_A2"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":50},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$G$4)","v":4},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1958_A3"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":50},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$G$4)","v":4},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1885_A1"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":50},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$G$4)","v":4},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1885_A2"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":50},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$G$4)","v":4},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,{"$f":"IF($H69=\"\",\"\",(1/(1+$C$4)^(I$7+$E69))*$H69*$I$5*$I$4)","v":2388081763.1625228},2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1885_A3"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":50},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$G$4)","v":4},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1933_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":50},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$G$4)","v":4},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1933_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":50},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$G$4)","v":4},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_1863_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":50},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$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":17082},2984920709.7391524,2669875411.2157001,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,22973657852.440727,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1863_A2"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":50},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$G$4)","v":2},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2984920709.7391524,2669875411.2157001,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,{"$f":"IF(W74=\"\",\"\",SUM(I74:W74))","v":22973657852.440727},{"$f":"IF(C74=0,0,IF(X74=\"\",\"\",X74/(C74*1000)))","v":459473.15704881452}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1884_A1"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":50},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$G$4)","v":2},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2984920709.7391524,2669875411.2157001,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,22973657852.440727,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1884_A2"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":50},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$G$4)","v":2},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2984920709.7391524,2669875411.2157001,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,22973657852.440727,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1972_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$G$4)","v":2},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},5961.8807999999999,1041783249.5560371,931827593.5206058,833477275.06315374,745507401.66650605,666822362.85018432,596442185.01805401,533490326.49199826,477182760.72629541,426818211.7408725,381769420.16178226,341475331.09282845,305434106.52310246,273196875.24427772,244362142.43674213,218570789.29941157,8018160031.3918533,402922.6146428067]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1972_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$G$4)","v":2},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},5961.8807999999999,1041783249.5560371,931827593.5206058,833477275.06315374,745507401.66650605,666822362.85018432,596442185.01805401,533490326.49199826,477182760.72629541,426818211.7408725,381769420.16178226,341475331.09282845,305434106.52310246,273196875.24427772,244362142.43674213,218570789.29941157,8018160031.3918533,402922.6146428067]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_2225_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$G$4)","v":2},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},5961.8807999999999,{"$f":"IF($H79=\"\",\"\",(1/(1+$C$4)^(I$7+$E79))*$H79*$I$5*$I$4)","v":1041783249.5560371},931827593.5206058,833477275.06315374,745507401.66650605,666822362.85018432,596442185.01805401,533490326.49199826,477182760.72629541,426818211.7408725,381769420.16178226,341475331.09282845,305434106.52310246,273196875.24427772,244362142.43674213,218570789.29941157,8018160031.3918533,402922.6146428067]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_2225_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$G$4)","v":2},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},5961.8807999999999,1041783249.5560371,931827593.5206058,833477275.06315374,745507401.66650605,666822362.85018432,596442185.01805401,533490326.49199826,477182760.72629541,426818211.7408725,381769420.16178226,341475331.09282845,305434106.52310246,273196875.24427772,244362142.43674213,218570789.29941157,8018160031.3918533,402922.6146428067]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_1997_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"PGF GLADIADOR 1"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$G$4)","v":4},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34129.836000000003,4771387362.7987213,4267788338.8181767,3817341984.6316428,3414438268.9012909,3054059274.5092049,2731716703.4966059,2443395978.0828314,2185506241.5767732,1954835636.4729629,1748511302.7486253,1563963598.1651392,1398894094.9598742,1251246954.3469355,1119183322.3138959,1001058427.8299607,36723327489.652641,367600.87577229872]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_1998_A1"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"PGF GLADIADOR II"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$G$4)","v":4},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34129.836000000003,4771387362.7987213,4267788338.8181767,3817341984.6316428,3414438268.9012909,3054059274.5092049,2731716703.4966059,2443395978.0828314,2185506241.5767732,1954835636.4729629,1748511302.7486253,1563963598.1651392,1398894094.9598742,1251246954.3469355,1119183322.3138959,1001058427.8299607,36723327489.652641,367600.87577229872]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1964_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"PGF GLADIADOR III"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$G$4)","v":4},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34129.836000000003,4771387362.7987213,4267788338.8181767,3817341984.6316428,3414438268.9012909,3054059274.5092049,2731716703.4966059,2443395978.0828314,2185506241.5767732,1954835636.4729629,1748511302.7486253,1563963598.1651392,1398894094.9598742,1251246954.3469355,1119183322.3138959,1001058427.8299607,36723327489.652641,367600.87577229872]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1927_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":50},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1927_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":50},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1934_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":50},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$G$4)","v":4},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1934_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":50},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$G$4)","v":4},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_1935_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":50},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$G$4)","v":4},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_1935_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":50},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$G$4)","v":4},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,{"$f":"IF($H89=\"\",\"\",(1/(1+$C$4)^(I$7+$E89))*$H89*$I$5*$I$4)","v":2388081763.1625228},2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1931_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":50},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$G$4)","v":4},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1931_A2"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":50},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$G$4)","v":4},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,501030244.15913939,18380043788.614933,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1965_A1"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"PGF GLADIADOR IV"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$G$4)","v":4},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34129.836000000003,4771387362.7987213,4267788338.8181767,3817341984.6316428,3414438268.9012909,3054059274.5092049,2731716703.4966059,2443395978.0828314,2185506241.5767732,1954835636.4729629,1748511302.7486253,1563963598.1651392,1398894094.9598742,1251246954.3469355,1119183322.3138959,1001058427.8299607,36723327489.652641,367600.87577229872]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_2143_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Expansión Sabanalarga 200 MW"},{"$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$4)","v":4},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},68328,9552327052.6500912,8544120798.4347878,7642326295.5588427,6835712250.0526342,6114232781.80021,5468902309.3025141,4891683639.8054676,4375387871.0245695,3913584857.80373,3500523128.6258764,3131058254.5848632,2800588778.6984468,2504998907.6014724,2240607251.8796716,2004120976.6365576,73520175154.459732,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_2143_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Expansión Sabanalarga 200 MW"},{"$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$4)","v":4},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},68328,9552327052.6500912,8544120798.4347878,7642326295.5588427,6835712250.0526342,6114232781.80021,5468902309.3025141,4891683639.8054676,4375387871.0245695,3913584857.80373,3500523128.6258764,3131058254.5848632,2800588778.6984468,2504998907.6014724,2240607251.8796716,2004120976.6365576,73520175154.459732,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2018_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$G$4)","v":2},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},1674.0359999999998,292522229.55443692,261647790.29913861,234032012.78992721,209330959.56165227,187236994.24119166,167474950.12628952,149798703.15410513,133988106.57791157,119846249.17523395,107197002.84010194,95882829.016191363,85762816.651333973,76710927.23732914,68614425.078111932,61372473.236236073,2251418469.5391917,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2018_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$G$4)","v":2},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},1674.0359999999998,292522229.55443692,261647790.29913861,234032012.78992721,209330959.56165227,187236994.24119166,167474950.12628952,149798703.15410513,133988106.57791157,119846249.17523395,107197002.84010194,95882829.016191363,85762816.651333973,76710927.23732914,68614425.078111932,61372473.236236073,2251418469.5391917,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_1849_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":110},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$G$4)","v":5},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},37580.400000000001,4699266439.1391325,4203279462.5573645,3759641737.5289488,3362828029.9901147,3007896270.1163826,2690426001.8930073,2406463329.0635138,2152471671.7920513,1925287720.7442319,1722082040.0216749,1540323828.2841458,1377749399.18081,1232333988.5338194,1102266537.1501069,985927135.19687581,36168243591.192177,328802.21446538344]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_1849_A2"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":110},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$G$4)","v":5},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},37580.400000000001,4699266439.1391325,4203279462.5573645,3759641737.5289488,3362828029.9901147,3007896270.1163826,2690426001.8930073,2406463329.0635138,2152471671.7920513,1925287720.7442319,1722082040.0216749,1540323828.2841458,1377749399.18081,1232333988.5338194,1102266537.1501069,985927135.19687581,36168243591.192177,328802.21446538344]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2051_A1"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"PARQUE SOLAR ALMA"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$G$4)","v":1},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6798.6360000000004,{"$f":"IF($H99=\"\",\"\",(1/(1+$C$4)^(I$7+$E99))*$H99*$I$5*$I$4)","v":1328182258.6883724},1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,10222450692.653437,513690.98958057468]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1962_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$G$4)","v":1},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},2528.1360000000004,493896920.31627917,441768265.04139465,395141560.85992378,353436100.94805342,316132469.5420872,282766072.93567729,252921353.25194749,226226612.92660782,202349385.44419301,180992294.67280233,161889351.22790912,144802639.73873803,129519355.75915746,115849155.41963996,103621784.81184256,3801313322.8962531,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1962_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$G$4)","v":1},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},2528.1360000000004,493896920.31627917,441768265.04139465,395141560.85992378,353436100.94805342,316132469.5420872,282766072.93567729,252921353.25194749,226226612.92660782,202349385.44419301,180992294.67280233,161889351.22790912,144802639.73873803,129519355.75915746,115849155.41963996,103621784.81184256,3801313322.8962531,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_1924_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$G$4)","v":1},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},1434.8879999999999,280319873.69302326,250733339.61808881,224269534.54211885,200598868.10565192,179426536.76713049,160488852.20673573,143549957.25110528,128398888.41780439,114846948.49535277,102725356.43591481,91883145.291515961,82185282.013878316,73510985.701143399,65752223.346282125,58812364.352667369,2157502156.2384133,513690.98958057462]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_1924_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$G$4)","v":1},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},1434.8879999999999,280319873.69302326,250733339.61808881,224269534.54211885,200598868.10565192,179426536.76713049,160488852.20673573,143549957.25110528,128398888.41780439,114846948.49535277,102725356.43591481,91883145.291515961,82185282.013878316,73510985.701143399,65752223.346282125,58812364.352667369,2157502156.2384133,513690.98958057462]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_2029_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$G$4)","v":2},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,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!A98),\"\",InfoPro!A98)","v":"SC_2029_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$G$4)","v":2},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C105=\"\",\"\",+C105*G105*F105*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]
[{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2095_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$G$4)","v":2},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6798.6360000000004,1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,249247391.30634654,9143515825.27141,459473.15704881458]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2095_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$G$4)","v":2},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6798.6360000000004,1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,249247391.30634654,9143515825.27141,459473.15704881458]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2220_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F101),\"\",InfoPro!F101)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},3382.2360000000003,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,110910058.96804376,4068680013.2229567,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2220_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F102),\"\",InfoPro!F102)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},3382.2360000000003,{"$f":"IF($H109=\"\",\"\",(1/(1+$C$4)^(I$7+$E109))*$H109*$I$5*$I$4)","v":528635331.42070878},472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,110910058.96804376,4068680013.2229567,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2219_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":80},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$G$4)","v":1},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},27331.199999999997,5339426165.5813951,4775873135.5826435,4271800657.9451203,3820930821.0600362,3417648319.3739152,3056930518.2235374,2734284900.0210533,2445693112.7200837,2187560923.721005,1956673455.9221869,1750155148.4098279,1565433943.1214917,1400209251.4503505,1252423301.833945,1120235511.4793785,41095279166.445969,513690.98958057462]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2219_A2"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":80},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$G$4)","v":1},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},27331.199999999997,5339426165.5813951,4775873135.5826435,4271800657.9451203,3820930821.0600362,3417648319.3739152,3056930518.2235374,2734284900.0210533,2445693112.7200837,2187560923.721005,1956673455.9221869,1750155148.4098279,1565433943.1214917,1400209251.4503505,1252423301.833945,1120235511.4793785,41095279166.445969,513690.98958057462]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2343_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":36},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$G$4)","v":4},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},{"$f":"IF(C112=\"\",\"\",+C112*G112*F112*24*365)","v":10785.312},1507798085.5413837,1348656606.0298603,1206311812.1912882,1078990887.4698465,965108128.32723296,863245195.28375053,772133448.37544763,690638147.02633989,617744317.5548656,552544112.30309999,494225502.95447224,442062167.22224712,395404442.95370936,353671236.98900658,316342788.00447822,{"$f":"IF(W112=\"\",\"\",SUM(I112:W112))","v":11604876878.227028},{"$f":"IF(C112=0,0,IF(X112=\"\",\"\",X112/(C112*1000)))","v":322357.69106186187}]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_2343_A2"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":36},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"Eólico Offshore"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$G$4)","v":4},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},10785.312,1507798085.5413837,1348656606.0298603,1206311812.1912882,1078990887.4698465,965108128.32723296,863245195.28375053,772133448.37544763,690638147.02633989,617744317.5548656,552544112.30309999,494225502.95447224,442062167.22224712,395404442.95370936,353671236.98900658,316342788.00447822,11604876878.227028,322357.69106186187]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1308_A1"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":40},{"$f":"IF(ISBLANK(InfoPro!F107),\"\",InfoPro!F107)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$G$4)","v":2},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},13665.599999999999,2387936567.7913218,2135900328.9725602,1910465410.5300181,1708824159.6869576,1528465259.1117687,1367142450.0105267,1222846556.3600419,1093780461.8605025,978336727.96109343,875077574.20491397,782716971.56074584,700104625.72517526,626211650.91697252,560117755.73968923,500999781.52029443,18378926281.952579,459473.15704881446]
[{"$f":"IF(ISBLANK(InfoPro!A108),\"\",InfoPro!A108)","v":"SC_1308_A2"},{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":40},{"$f":"IF(ISBLANK(InfoPro!F108),\"\",InfoPro!F108)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I108),\"\",YEAR(InfoPro!I108)-$G$4)","v":2},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},13665.599999999999,2387936567.7913218,2135900328.9725602,1910465410.5300181,1708824159.6869576,1528465259.1117687,1367142450.0105267,1222846556.3600419,1093780461.8605025,978336727.96109343,875077574.20491397,782716971.56074584,700104625.72517526,626211650.91697252,560117755.73968923,500999781.52029443,18378926281.952579,459473.15704881446]
[{"$f":"IF(ISBLANK(InfoPro!A109),\"\",InfoPro!A109)","v":"SC_2110_A1"},{"$f":"IF(ISBLANK(InfoPro!B109),\"\",InfoPro!B109)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E109),\"\",InfoPro!E109)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F109),\"\",InfoPro!F109)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I109),\"\",YEAR(InfoPro!I109)-$G$4)","v":3},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C116=\"\",\"\",+C116*G116*F116*24*365)","v":6798.6360000000004},1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,249247391.30634654,222940421.56202731,{"$f":"IF(W116=\"\",\"\",SUM(I116:W116))","v":8178457804.3572559},{"$f":"IF(C116=0,0,IF(X116=\"\",\"\",X116/(C116*1000)))","v":410977.77911342995}]
[{"$f":"IF(ISBLANK(InfoPro!A110),\"\",InfoPro!A110)","v":"SC_2110_A2"},{"$f":"IF(ISBLANK(InfoPro!B110),\"\",InfoPro!B110)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E110),\"\",InfoPro!E110)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F110),\"\",InfoPro!F110)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I110),\"\",YEAR(InfoPro!I110)-$G$4)","v":3},{"$f":"IF(B117=\"\",\"\",VLOOKUP(D117,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B117=\"\",\"\",VLOOKUP(D117,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6798.6360000000004,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,249247391.30634654,222940421.56202731,8178457804.3572559,410977.77911342995]

{"sheet":"Resumen","index":11,"n_rows":113,"n_cols":23,"rows_kept":113,"cut":false,"hidden":false,"merged":[[2,8,2,14],[2,15,2,21]]}
["Min",{"$f":"ABS(MIN('EC-RE'!G4,'EC-RP'!H4,'EC-Per'!F4,'EC-Mar'!G4,'BT-Flex'!G5,'BT-Confi'!G5))","v":69904464.970118508},"Año Base",2023,null,null,null,null,null,null,null,null,null,null,"Pesos",1,1,1,0.5,1,1,0.3]
[]
[null,null,null,null,null,null,null,null,"Sin normalizar",null,null,null,null,null,null,"Normalizados"]
["Codigo","Codigo Asociado","Nombre","Capacidad","Fecha Radicación","Hora Radicación","Requiere Expansión","IT_TA","BT_Confi","BT_Flex","EC_RE","EC_RP","EC_Per","EC_Mar","B_Ambiental","BT_Confi","BT_Flex","EC_RE","EC_RP","EC_Per","EC_Mar","B_Ambiental","Valoracion final "]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_68_A1"},{"$f":"IF(ISBLANK(InfoPro!H2),\"\",InfoPro!H2)","v":"SC_68"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Magdalena 400 MW"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":400},{"$f":"IF(ISBLANK(InfoPro!C2),\"\",InfoPro!C2)","v":"2022-04-12T19:54:00"},{"$f":"IF(ISBLANK(InfoPro!D2),\"\",InfoPro!D2)","v":44663.82916666667},{"$f":"IF(ISBLANK(InfoPro!L2),\"\",InfoPro!L2)","v":"NO"},{"$f":"'IT-TA'!H2","v":0},{"$f":"IFERROR('BT-Confi'!Y9,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y9,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z9,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z8,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W8,\"\")","v":-231796.79823624631},{"$f":"IFERROR('EC-Mar'!Y8,\"\")","v":1521388.3015303449},{"$f":"IF(C5=\"\",\"\",(SUMIF(I5:N5,\">0\"))*(H5/100))","v":0},{"$f":"IF(C5=\"\",\"\",I5+$B$1)","v":70363938.127167329},{"$f":"IF(D5=\"\",\"\",J5+$B$1)","v":69904464.970118508},70572440.430833712,71425853.271648854,69672668.171882257,71425853.271648854,{"$f":"IF(I5=\"\",\"\",O5+$B$1)","v":69904464.970118508},{"$f":"IFERROR((+$P$1*P5+$Q$1*Q5+$R$1*R5+$S$1*S5+$T$1*T5+U5*$U$1+$V$1*V5),\"\")","v":408623631.09851074}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_509_A1"},{"$f":"IF(ISBLANK(InfoPro!H3),\"\",InfoPro!H3)","v":"SC_509"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C3),\"\",InfoPro!C3)","v":"2022-06-24T09:21:00"},{"$f":"IF(ISBLANK(InfoPro!D3),\"\",InfoPro!D3)","v":44736.38958333333},{"$f":"IF(ISBLANK(InfoPro!L3),\"\",InfoPro!L3)","v":"NO"},{"$f":"'IT-TA'!H3","v":0},{"$f":"IFERROR('BT-Confi'!Y10,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y10,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z10,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z9,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W9,\"\")","v":-291473.12350582448},{"$f":"IFERROR('EC-Mar'!Y9,\"\")","v":1521388.3015303449},{"$f":"IF(C6=\"\",\"\",(SUMIF(I6:N6,\">0\"))*(H6/100))","v":0},{"$f":"IF(C6=\"\",\"\",I6+$B$1)","v":70363938.127167329},{"$f":"IF(D6=\"\",\"\",J6+$B$1)","v":69904464.970118508},{"$f":"IF(E6=\"\",\"\",K6+$B$1)","v":70572440.430833712},{"$f":"IF(F6=\"\",\"\",L6+$B$1)","v":71425853.271648854},{"$f":"IF(G6=\"\",\"\",M6+$B$1)","v":69612991.846612677},{"$f":"IF(H6=\"\",\"\",N6+$B$1)","v":71425853.271648854},{"$f":"IF(I6=\"\",\"\",O6+$B$1)","v":69904464.970118508},{"$f":"IFERROR((+$P$1*P6+$Q$1*Q6+$R$1*R6+$S$1*S6+$T$1*T6+U6*$U$1+$V$1*V6),\"\")","v":408563954.77324116}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_509_A2"},{"$f":"IF(ISBLANK(InfoPro!H4),\"\",InfoPro!H4)","v":"SC_509"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"COLINA I - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C4),\"\",InfoPro!C4)","v":"2022-06-24T09:21:00"},{"$f":"IF(ISBLANK(InfoPro!D4),\"\",InfoPro!D4)","v":44736.38958333333},{"$f":"IF(ISBLANK(InfoPro!L4),\"\",InfoPro!L4)","v":"NO"},{"$f":"'IT-TA'!H4","v":0},{"$f":"IFERROR('BT-Confi'!Y11,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y11,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z11,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z10,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W10,\"\")","v":-283111.18963475584},{"$f":"IFERROR('EC-Mar'!Y10,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69621353.780483752,71425853.271648854,69904464.970118508,408572316.70711219]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_600_A1"},{"$f":"IF(ISBLANK(InfoPro!H5),\"\",InfoPro!H5)","v":"SC_600"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"TERMO CAIMAN 42 MWe"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":42},{"$f":"IF(ISBLANK(InfoPro!C5),\"\",InfoPro!C5)","v":"2022-07-12T15:51:00"},{"$f":"IF(ISBLANK(InfoPro!D5),\"\",InfoPro!D5)","v":44754.660416666666},{"$f":"IF(ISBLANK(InfoPro!L5),\"\",InfoPro!L5)","v":"NO"},{"$f":"'IT-TA'!H5","v":0},{"$f":"IFERROR('BT-Confi'!Y12,\"\")","v":8311751.5973830447},{"$f":"IFERROR('BT-Flex'!Y12,\"\")","v":1237080.71190932},{"$f":"IFERROR('EC-RE'!Z12,\"\")","v":-14115171.342787562},{"$f":"IFERROR('EC-RP'!Z11,\"\")","v":-3443108.3347362722},{"$f":"IFERROR('EC-Per'!W11,\"\")","v":-122135.26791197382},{"$f":"IFERROR('EC-Mar'!Y11,\"\")","v":-3443108.3347362722},0,78216216.567501545,71141545.682027832,55789293.627330944,66461356.635382235,69782329.702206537,66461356.635382235,69904464.970118508,395592760.02317572]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1045_A1"},{"$f":"IF(ISBLANK(InfoPro!H6),\"\",InfoPro!H6)","v":"SC_1045"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"Prado Solar I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C6),\"\",InfoPro!C6)","v":"2022-07-13T17:37:00"},{"$f":"IF(ISBLANK(InfoPro!D6),\"\",InfoPro!D6)","v":44755.734027777777},{"$f":"IF(ISBLANK(InfoPro!L6),\"\",InfoPro!L6)","v":"NO"},{"$f":"'IT-TA'!H6","v":0},{"$f":"IFERROR('BT-Confi'!Y13,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y13,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z13,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z12,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W12,\"\")","v":-359849.26599616423},{"$f":"IFERROR('EC-Mar'!Y12,\"\")","v":1700912.1211109257},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69544615.70412235,71605377.091229439,69904464.970118508,408897903.29701781]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1050_A1"},{"$f":"IF(ISBLANK(InfoPro!H7),\"\",InfoPro!H7)","v":"SC_1050"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"Brisa Solar II 9,9"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C7),\"\",InfoPro!C7)","v":"2022-07-13T18:13:00"},{"$f":"IF(ISBLANK(InfoPro!D7),\"\",InfoPro!D7)","v":44755.759027777778},{"$f":"IF(ISBLANK(InfoPro!L7),\"\",InfoPro!L7)","v":"NO"},{"$f":"'IT-TA'!H7","v":0},{"$f":"IFERROR('BT-Confi'!Y14,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y14,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z14,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z13,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W13,\"\")","v":-359849.26599616423},{"$f":"IFERROR('EC-Mar'!Y13,\"\")","v":1700912.1211109257},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69544615.70412235,71605377.091229439,69904464.970118508,408897903.29701781]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1137_A1"},{"$f":"IF(ISBLANK(InfoPro!H8),\"\",InfoPro!H8)","v":"SC_1137"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"Nueva Barranquilla Solar II"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C8),\"\",InfoPro!C8)","v":"2022-07-15T09:28:00"},{"$f":"IF(ISBLANK(InfoPro!D8),\"\",InfoPro!D8)","v":44757.394444444442},{"$f":"IF(ISBLANK(InfoPro!L8),\"\",InfoPro!L8)","v":"NO"},{"$f":"'IT-TA'!H8","v":0},{"$f":"IFERROR('BT-Confi'!Y15,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y15,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z15,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z14,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W14,\"\")","v":-359789.16758287081},{"$f":"IFERROR('EC-Mar'!Y14,\"\")","v":1700912.1211109257},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69544675.802535638,71605377.091229439,69904464.970118508,408897963.39543104]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1068_A1"},{"$f":"IF(ISBLANK(InfoPro!H9),\"\",InfoPro!H9)","v":"SC_1068"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":100},{"$f":"IF(ISBLANK(InfoPro!C9),\"\",InfoPro!C9)","v":"2022-07-15T16:40:00"},{"$f":"IF(ISBLANK(InfoPro!D9),\"\",InfoPro!D9)","v":44757.694444444445},{"$f":"IF(ISBLANK(InfoPro!L9),\"\",InfoPro!L9)","v":"NO"},{"$f":"'IT-TA'!H9","v":0},{"$f":"IFERROR('BT-Confi'!Y16,\"\")","v":8311751.5973830409},{"$f":"IFERROR('BT-Flex'!Y16,\"\")","v":835029.48053879105},{"$f":"IFERROR('EC-RE'!Z16,\"\")","v":-14115171.342787564},{"$f":"IFERROR('EC-RP'!Z15,\"\")","v":-3443108.3347362727},{"$f":"IFERROR('EC-Per'!W15,\"\")","v":-751952.10671016574},{"$f":"IFERROR('EC-Mar'!Y15,\"\")","v":-3443108.3347362727},0,78216216.567501545,70739494.450657293,55789293.627330944,66461356.635382235,69152512.863408342,66461356.635382235,69904464.970118508,394560891.9530071]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1068_A2"},{"$f":"IF(ISBLANK(InfoPro!H10),\"\",InfoPro!H10)","v":"SC_1068"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"GT23 100 MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":100},{"$f":"IF(ISBLANK(InfoPro!C10),\"\",InfoPro!C10)","v":"2022-07-15T16:40:00"},{"$f":"IF(ISBLANK(InfoPro!D10),\"\",InfoPro!D10)","v":44757.694444444445},{"$f":"IF(ISBLANK(InfoPro!L10),\"\",InfoPro!L10)","v":"NO"},{"$f":"'IT-TA'!H10","v":0},{"$f":"IFERROR('BT-Confi'!Y17,\"\")","v":8311751.5973830409},{"$f":"IFERROR('BT-Flex'!Y17,\"\")","v":835029.48053879105},{"$f":"IFERROR('EC-RE'!Z17,\"\")","v":-14115171.342787564},{"$f":"IFERROR('EC-RP'!Z16,\"\")","v":-3443108.3347362727},{"$f":"IFERROR('EC-Per'!W16,\"\")","v":-743708.56464669271},{"$f":"IFERROR('EC-Mar'!Y16,\"\")","v":-3443108.3347362727},0,78216216.567501545,70739494.450657293,55789293.627330944,66461356.635382235,69160756.405471817,66461356.635382235,69904464.970118508,394569135.49507058]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1258_A1"},{"$f":"IF(ISBLANK(InfoPro!H11),\"\",InfoPro!H11)","v":"SC_1258"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C11),\"\",InfoPro!C11)","v":"2022-07-15T16:56:00"},{"$f":"IF(ISBLANK(InfoPro!D11),\"\",InfoPro!D11)","v":44757.705555555556},{"$f":"IF(ISBLANK(InfoPro!L11),\"\",InfoPro!L11)","v":"NO"},{"$f":"'IT-TA'!H11","v":0},{"$f":"IFERROR('BT-Confi'!Y18,\"\")","v":513690.98958057468},{"$f":"IFERROR('BT-Flex'!Y18,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z18,\"\")","v":746796.56507960102},{"$f":"IFERROR('EC-RP'!Z17,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W17,\"\")","v":-29763.995885298187},{"$f":"IFERROR('EC-Mar'!Y17,\"\")","v":1700912.1211109255},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69874700.97423321,71605377.091229439,69904464.970118508,409227988.56712866]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1289_A1"},{"$f":"IF(ISBLANK(InfoPro!H12),\"\",InfoPro!H12)","v":"SC_1289"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C12),\"\",InfoPro!C12)","v":"2022-07-15T16:56:00"},{"$f":"IF(ISBLANK(InfoPro!D12),\"\",InfoPro!D12)","v":44757.705555555556},{"$f":"IF(ISBLANK(InfoPro!L12),\"\",InfoPro!L12)","v":"NO"},{"$f":"'IT-TA'!H12","v":0},{"$f":"IFERROR('BT-Confi'!Y19,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y19,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z19,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z18,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W18,\"\")","v":-53057.550295962486},{"$f":"IFERROR('EC-Mar'!Y18,\"\")","v":1700912.1211109257},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69851407.419822544,71605377.091229439,69904464.970118508,409204695.01271796]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_1258_A2"},{"$f":"IF(ISBLANK(InfoPro!H13),\"\",InfoPro!H13)","v":"SC_1258"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Galapa Solar I de 19.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C13),\"\",InfoPro!C13)","v":"2022-07-15T16:56:00"},{"$f":"IF(ISBLANK(InfoPro!D13),\"\",InfoPro!D13)","v":44757.705555555556},{"$f":"IF(ISBLANK(InfoPro!L13),\"\",InfoPro!L13)","v":"NO"},{"$f":"'IT-TA'!H13","v":0},{"$f":"IFERROR('BT-Confi'!Y20,\"\")","v":513690.98958057468},{"$f":"IFERROR('BT-Flex'!Y20,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z20,\"\")","v":746796.56507960102},{"$f":"IFERROR('EC-RP'!Z19,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W19,\"\")","v":-29060.391446650687},{"$f":"IFERROR('EC-Mar'!Y19,\"\")","v":1700912.1211109255},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69875404.578671858,71605377.091229439,69904464.970118508,409228692.17156732]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_1289_A2"},{"$f":"IF(ISBLANK(InfoPro!H14),\"\",InfoPro!H14)","v":"SC_1289"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Galapa Solar II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C14),\"\",InfoPro!C14)","v":"2022-07-15T16:56:00"},{"$f":"IF(ISBLANK(InfoPro!D14),\"\",InfoPro!D14)","v":44757.705555555556},{"$f":"IF(ISBLANK(InfoPro!L14),\"\",InfoPro!L14)","v":"NO"},{"$f":"'IT-TA'!H14","v":0},{"$f":"IFERROR('BT-Confi'!Y21,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y21,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z21,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z20,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W20,\"\")","v":-53217.81273141141},{"$f":"IFERROR('EC-Mar'!Y20,\"\")","v":1700912.1211109257},{"$f":"IF(C17=\"\",\"\",(SUMIF(I17:N17,\">0\"))*(H17/100))","v":0},70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69851247.157387093,71605377.091229439,69904464.970118508,{"$f":"IFERROR((+$P$1*P17+$Q$1*Q17+$R$1*R17+$S$1*S17+$T$1*T17+U17*$U$1+$V$1*V17),\"\")","v":409204534.75028253}]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1071_A1"},{"$f":"IF(ISBLANK(InfoPro!H15),\"\",InfoPro!H15)","v":"SC_1071"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":272},{"$f":"IF(ISBLANK(InfoPro!C15),\"\",InfoPro!C15)","v":"2022-07-15T17:03:00"},{"$f":"IF(ISBLANK(InfoPro!D15),\"\",InfoPro!D15)","v":44757.710416666669},{"$f":"IF(ISBLANK(InfoPro!L15),\"\",InfoPro!L15)","v":"NO"},{"$f":"'IT-TA'!H15","v":0},{"$f":"IFERROR('BT-Confi'!Y22,\"\")","v":8311751.5973830419},{"$f":"IFERROR('BT-Flex'!Y22,\"\")","v":835029.48053879093},{"$f":"IFERROR('EC-RE'!Z22,\"\")","v":-14115171.34278756},{"$f":"IFERROR('EC-RP'!Z21,\"\")","v":-3443108.3347362722},{"$f":"IFERROR('EC-Per'!W21,\"\")","v":163852.76197427989},{"$f":"IFERROR('EC-Mar'!Y21,\"\")","v":-3443108.3347362727},0,78216216.567501545,70739494.450657293,55789293.627330944,66461356.635382235,70068317.732092783,66461356.635382235,69904464.970118508,395476696.82169151]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1071_A2"},{"$f":"IF(ISBLANK(InfoPro!H16),\"\",InfoPro!H16)","v":"SC_1071"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"TB05 272 MW"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":272},{"$f":"IF(ISBLANK(InfoPro!C16),\"\",InfoPro!C16)","v":"2022-07-15T17:03:00"},{"$f":"IF(ISBLANK(InfoPro!D16),\"\",InfoPro!D16)","v":44757.710416666669},{"$f":"IF(ISBLANK(InfoPro!L16),\"\",InfoPro!L16)","v":"NO"},{"$f":"'IT-TA'!H16","v":0},{"$f":"IFERROR('BT-Confi'!Y23,\"\")","v":8311751.5973830419},{"$f":"IFERROR('BT-Flex'!Y23,\"\")","v":835029.48053879093},{"$f":"IFERROR('EC-RE'!Z23,\"\")","v":-14115171.34278756},{"$f":"IFERROR('EC-RP'!Z22,\"\")","v":-3443108.3347362722},{"$f":"IFERROR('EC-Per'!W22,\"\")","v":144499.1046478599},{"$f":"IFERROR('EC-Mar'!Y22,\"\")","v":-3443108.3347362727},0,78216216.567501545,70739494.450657293,55789293.627330944,66461356.635382235,70048964.074766368,66461356.635382235,69904464.970118508,395457343.16436505]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1072_A1"},{"$f":"IF(ISBLANK(InfoPro!H17),\"\",InfoPro!H17)","v":"SC_1072"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":120},{"$f":"IF(ISBLANK(InfoPro!C17),\"\",InfoPro!C17)","v":"2022-07-15T17:14:00"},{"$f":"IF(ISBLANK(InfoPro!D17),\"\",InfoPro!D17)","v":44757.718055555553},{"$f":"IF(ISBLANK(InfoPro!L17),\"\",InfoPro!L17)","v":"NO"},{"$f":"'IT-TA'!H17","v":0},{"$f":"IFERROR('BT-Confi'!Y24,\"\")","v":8311751.5973830409},{"$f":"IFERROR('BT-Flex'!Y24,\"\")","v":835029.48053879105},{"$f":"IFERROR('EC-RE'!Z24,\"\")","v":-14115171.342787564},{"$f":"IFERROR('EC-RP'!Z23,\"\")","v":-3443108.3347362722},{"$f":"IFERROR('EC-Per'!W23,\"\")","v":-698366.07566765964},{"$f":"IFERROR('EC-Mar'!Y23,\"\")","v":-3443108.3347362722},0,78216216.567501545,70739494.450657293,55789293.627330944,66461356.635382235,69206098.894450843,66461356.635382235,69904464.970118508,394614477.98404956]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1072_A2"},{"$f":"IF(ISBLANK(InfoPro!H18),\"\",InfoPro!H18)","v":"SC_1072"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"GT23 B 120 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":120},{"$f":"IF(ISBLANK(InfoPro!C18),\"\",InfoPro!C18)","v":"2022-07-15T17:14:00"},{"$f":"IF(ISBLANK(InfoPro!D18),\"\",InfoPro!D18)","v":44757.718055555553},{"$f":"IF(ISBLANK(InfoPro!L18),\"\",InfoPro!L18)","v":"NO"},{"$f":"'IT-TA'!H18","v":0},{"$f":"IFERROR('BT-Confi'!Y25,\"\")","v":8311751.5973830409},{"$f":"IFERROR('BT-Flex'!Y25,\"\")","v":835029.48053879105},{"$f":"IFERROR('EC-RE'!Z25,\"\")","v":-14115171.342787564},{"$f":"IFERROR('EC-RP'!Z24,\"\")","v":-3443108.3347362722},{"$f":"IFERROR('EC-Per'!W24,\"\")","v":-725138.20912079455},{"$f":"IFERROR('EC-Mar'!Y24,\"\")","v":-3443108.3347362722},0,78216216.567501545,70739494.450657293,55789293.627330944,66461356.635382235,69179326.760997713,66461356.635382235,69904464.970118508,394587705.85059643]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_1103_A1"},{"$f":"IF(ISBLANK(InfoPro!H19),\"\",InfoPro!H19)","v":"SC_1103"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"Nueva Barranquilla Solar I 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C19),\"\",InfoPro!C19)","v":"2022-07-15T09:28:00"},{"$f":"IF(ISBLANK(InfoPro!D19),\"\",InfoPro!D19)","v":44757.394444444442},{"$f":"IF(ISBLANK(InfoPro!L19),\"\",InfoPro!L19)","v":"NO"},{"$f":"'IT-TA'!H19","v":0},{"$f":"IFERROR('BT-Confi'!Y26,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y26,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z26,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z25,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W25,\"\")","v":-359849.26599616423},{"$f":"IFERROR('EC-Mar'!Y25,\"\")","v":1700912.1211109257},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69544615.70412235,71605377.091229439,69904464.970118508,408897903.29701781]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_1183_A1"},{"$f":"IF(ISBLANK(InfoPro!H20),\"\",InfoPro!H20)","v":"SC_1183"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C20),\"\",InfoPro!C20)","v":"2022-07-15T09:29:00"},{"$f":"IF(ISBLANK(InfoPro!D20),\"\",InfoPro!D20)","v":44757.395138888889},{"$f":"IF(ISBLANK(InfoPro!L20),\"\",InfoPro!L20)","v":"NO"},{"$f":"'IT-TA'!H20","v":0},{"$f":"IFERROR('BT-Confi'!Y27,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y27,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z27,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z26,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W26,\"\")","v":-162409.14239745055},{"$f":"IFERROR('EC-Mar'!Y26,\"\")","v":1360812.4342847455},0,70315442.749231935,69904464.970118508,70501938.548575759,71265277.404403254,69742055.827721059,71265277.404403254,69904464.970118508,408333157.69328773]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1183_A2"},{"$f":"IF(ISBLANK(InfoPro!H21),\"\",InfoPro!H21)","v":"SC_1183"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Chicalá 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C21),\"\",InfoPro!C21)","v":"2022-07-15T09:29:00"},{"$f":"IF(ISBLANK(InfoPro!D21),\"\",InfoPro!D21)","v":44757.395138888889},{"$f":"IF(ISBLANK(InfoPro!L21),\"\",InfoPro!L21)","v":"NO"},{"$f":"'IT-TA'!H21","v":0},{"$f":"IFERROR('BT-Confi'!Y28,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y28,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z28,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z27,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W27,\"\")","v":-172025.47319729961},{"$f":"IFERROR('EC-Mar'!Y27,\"\")","v":1360812.4342847455},0,70315442.749231935,69904464.970118508,70501938.548575759,71265277.404403254,69732439.496921211,71265277.404403254,69904464.970118508,408323541.36248791]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1221_A1"},{"$f":"IF(ISBLANK(InfoPro!H22),\"\",InfoPro!H22)","v":"SC_1221"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Solar Atlántico 2"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":9.8000000000000007},{"$f":"IF(ISBLANK(InfoPro!C22),\"\",InfoPro!C22)","v":"2022-07-16T18:11:00"},{"$f":"IF(ISBLANK(InfoPro!D22),\"\",InfoPro!D22)","v":44758.757638888892},{"$f":"IF(ISBLANK(InfoPro!L22),\"\",InfoPro!L22)","v":"NO"},{"$f":"'IT-TA'!H22","v":0},{"$f":"IFERROR('BT-Confi'!Y29,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y29,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z29,\"\")","v":667975.46071520704},{"$f":"IFERROR('EC-RP'!Z28,\"\")","v":1521388.3015303451},{"$f":"IFERROR('EC-Per'!W28,\"\")","v":-125380.26262353775},{"$f":"IFERROR('EC-Mar'!Y28,\"\")","v":1521388.3015303451},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69779084.707494974,71425853.271648854,69904464.970118508,408730047.63412344]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1404_A1"},{"$f":"IF(ISBLANK(InfoPro!H23),\"\",InfoPro!H23)","v":"SC_1404"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"Parque Solar Fotovoltaico Sol Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C23),\"\",InfoPro!C23)","v":"2022-07-16T10:32:00"},{"$f":"IF(ISBLANK(InfoPro!D23),\"\",InfoPro!D23)","v":44758.438888888886},{"$f":"IF(ISBLANK(InfoPro!L23),\"\",InfoPro!L23)","v":"NO"},{"$f":"'IT-TA'!H23","v":0},{"$f":"IFERROR('BT-Confi'!Y30,\"\")","v":367600.87577229878},{"$f":"IFERROR('BT-Flex'!Y30,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z30,\"\")","v":534412.86087410653},{"$f":"IFERROR('EC-RP'!Z29,\"\")","v":1217184.6460507563},{"$f":"IFERROR('EC-Per'!W29,\"\")","v":-311273.9953797292},{"$f":"IFERROR('EC-Mar'!Y29,\"\")","v":1217184.6460507563},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69593190.974738777,71121649.616169259,69904464.970118508,407862413.5370301]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1002_A1"},{"$f":"IF(ISBLANK(InfoPro!H24),\"\",InfoPro!H24)","v":"SC_1002"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":50},{"$f":"IF(ISBLANK(InfoPro!C24),\"\",InfoPro!C24)","v":"2022-07-16T17:37:00"},{"$f":"IF(ISBLANK(InfoPro!D24),\"\",InfoPro!D24)","v":44758.734027777777},{"$f":"IF(ISBLANK(InfoPro!L24),\"\",InfoPro!L24)","v":"NO"},{"$f":"'IT-TA'!H24","v":0},{"$f":"IFERROR('BT-Confi'!Y31,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y31,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z31,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z30,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W30,\"\")","v":-541662.65558562183},{"$f":"IFERROR('EC-Mar'!Y30,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69362802.314532891,71425853.271648854,69904464.970118508,408313765.24116135]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1002_A2"},{"$f":"IF(ISBLANK(InfoPro!H25),\"\",InfoPro!H25)","v":"SC_1002"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PARQUE DE GENERACIÓN SOLAR SAGITA"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":50},{"$f":"IF(ISBLANK(InfoPro!C25),\"\",InfoPro!C25)","v":"2022-07-16T17:37:00"},{"$f":"IF(ISBLANK(InfoPro!D25),\"\",InfoPro!D25)","v":44758.734027777777},{"$f":"IF(ISBLANK(InfoPro!L25),\"\",InfoPro!L25)","v":"NO"},{"$f":"'IT-TA'!H25","v":0},{"$f":"IFERROR('BT-Confi'!Y32,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y32,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z32,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z31,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W31,\"\")","v":-529514.82031756721},{"$f":"IFERROR('EC-Mar'!Y31,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69374950.149800941,71425853.271648854,69904464.970118508,408325913.07642937]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1237_A1"},{"$f":"IF(ISBLANK(InfoPro!H26),\"\",InfoPro!H26)","v":"SC_1237"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Eólico El Morro 1"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C26),\"\",InfoPro!C26)","v":"2022-07-16T18:51:00"},{"$f":"IF(ISBLANK(InfoPro!D26),\"\",InfoPro!D26)","v":44758.785416666666},{"$f":"IF(ISBLANK(InfoPro!L26),\"\",InfoPro!L26)","v":"NO"},{"$f":"'IT-TA'!H26","v":0},{"$f":"IFERROR('BT-Confi'!Y33,\"\")","v":402922.6146428067},{"$f":"IFERROR('BT-Flex'!Y33,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z33,\"\")","v":1464407.7407987223},{"$f":"IFERROR('EC-RP'!Z32,\"\")","v":3335351.2764319098},{"$f":"IFERROR('EC-Per'!W32,\"\")","v":-311594.4515828836},{"$f":"IFERROR('EC-Mar'!Y32,\"\")","v":3335351.2764319098},0,70307387.584761322,69904464.970118508,71368872.710917234,73239816.246550411,69592870.518535629,73239816.246550411,69904464.970118508,412004659.64519393]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_972_A1"},{"$f":"IF(ISBLANK(InfoPro!H27),\"\",InfoPro!H27)","v":"SC_972"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":50},{"$f":"IF(ISBLANK(InfoPro!C27),\"\",InfoPro!C27)","v":"2022-07-18T18:54:00"},{"$f":"IF(ISBLANK(InfoPro!D27),\"\",InfoPro!D27)","v":44760.787499999999},{"$f":"IF(ISBLANK(InfoPro!L27),\"\",InfoPro!L27)","v":"NO"},{"$f":"'IT-TA'!H27","v":0},{"$f":"IFERROR('BT-Confi'!Y34,\"\")","v":8311751.5973830409},{"$f":"IFERROR('BT-Flex'!Y34,\"\")","v":1237080.71190932},{"$f":"IFERROR('EC-RE'!Z34,\"\")","v":-14115171.342787564},{"$f":"IFERROR('EC-RP'!Z33,\"\")","v":-3443108.3347362727},{"$f":"IFERROR('EC-Per'!W33,\"\")","v":-750972.03326830734},{"$f":"IFERROR('EC-Mar'!Y33,\"\")","v":-3443108.3347362727},0,78216216.567501545,71141545.682027832,55789293.627330944,66461356.635382235,69153492.936850205,66461356.635382235,69904464.970118508,394963923.25781941]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_972_A2"},{"$f":"IF(ISBLANK(InfoPro!H28),\"\",InfoPro!H28)","v":"SC_972"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Flores V"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":50},{"$f":"IF(ISBLANK(InfoPro!C28),\"\",InfoPro!C28)","v":"2022-07-18T18:54:00"},{"$f":"IF(ISBLANK(InfoPro!D28),\"\",InfoPro!D28)","v":44760.787499999999},{"$f":"IF(ISBLANK(InfoPro!L28),\"\",InfoPro!L28)","v":"NO"},{"$f":"'IT-TA'!H28","v":0},{"$f":"IFERROR('BT-Confi'!Y35,\"\")","v":8311751.5973830409},{"$f":"IFERROR('BT-Flex'!Y35,\"\")","v":1237080.71190932},{"$f":"IFERROR('EC-RE'!Z35,\"\")","v":-14115171.342787564},{"$f":"IFERROR('EC-RP'!Z34,\"\")","v":-3443108.3347362727},{"$f":"IFERROR('EC-Per'!W34,\"\")","v":-695964.99843351182},{"$f":"IFERROR('EC-Mar'!Y34,\"\")","v":-3443108.3347362727},0,78216216.567501545,71141545.682027832,55789293.627330944,66461356.635382235,69208499.971684992,66461356.635382235,69904464.970118508,395018930.29265416]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1173_A1"},{"$f":"IF(ISBLANK(InfoPro!H29),\"\",InfoPro!H29)","v":"SC_1173"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!C29),\"\",InfoPro!C29)","v":"2022-07-18T12:35:00"},{"$f":"IF(ISBLANK(InfoPro!D29),\"\",InfoPro!D29)","v":44760.524305555555},{"$f":"IF(ISBLANK(InfoPro!L29),\"\",InfoPro!L29)","v":"NO"},{"$f":"'IT-TA'!H29","v":0},{"$f":"IFERROR('BT-Confi'!Y36,\"\")","v":450467.48317065783},{"$f":"IFERROR('BT-Flex'!Y36,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z36,\"\")","v":1637207.8542129709},{"$f":"IFERROR('EC-RP'!Z35,\"\")","v":3728922.7270508748},{"$f":"IFERROR('EC-Per'!W35,\"\")","v":-465762.70302348252},{"$f":"IFERROR('EC-Mar'!Y35,\"\")","v":3728922.7270508748},0,70354932.453289166,69904464.970118508,71541672.824331477,73633387.697169378,69438702.267095029,73633387.697169378,69904464.970118508,412661193.5516237]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1173_A2"},{"$f":"IF(ISBLANK(InfoPro!H30),\"\",InfoPro!H30)","v":"SC_1173"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"Cefiro 6,6 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!C30),\"\",InfoPro!C30)","v":"2022-07-18T12:35:00"},{"$f":"IF(ISBLANK(InfoPro!D30),\"\",InfoPro!D30)","v":44760.524305555555},{"$f":"IF(ISBLANK(InfoPro!L30),\"\",InfoPro!L30)","v":"NO"},{"$f":"'IT-TA'!H30","v":0},{"$f":"IFERROR('BT-Confi'!Y37,\"\")","v":450467.48317065783},{"$f":"IFERROR('BT-Flex'!Y37,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z37,\"\")","v":1637207.8542129709},{"$f":"IFERROR('EC-RP'!Z36,\"\")","v":3728922.7270508748},{"$f":"IFERROR('EC-Per'!W36,\"\")","v":-465762.70302348252},{"$f":"IFERROR('EC-Mar'!Y36,\"\")","v":3728922.7270508748},0,70354932.453289166,69904464.970118508,71541672.824331477,73633387.697169378,69438702.267095029,73633387.697169378,69904464.970118508,412661193.5516237]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_1606_A1"},{"$f":"IF(ISBLANK(InfoPro!H31),\"\",InfoPro!H31)","v":"SC_1606"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!C31),\"\",InfoPro!C31)","v":"2022-07-18T12:43:00"},{"$f":"IF(ISBLANK(InfoPro!D31),\"\",InfoPro!D31)","v":44760.529861111114},{"$f":"IF(ISBLANK(InfoPro!L31),\"\",InfoPro!L31)","v":"NO"},{"$f":"'IT-TA'!H31","v":0},{"$f":"IFERROR('BT-Confi'!Y38,\"\")","v":450467.48317065783},{"$f":"IFERROR('BT-Flex'!Y38,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z38,\"\")","v":1637207.8542129709},{"$f":"IFERROR('EC-RP'!Z37,\"\")","v":3728922.7270508748},{"$f":"IFERROR('EC-Per'!W37,\"\")","v":-465762.70302348252},{"$f":"IFERROR('EC-Mar'!Y37,\"\")","v":3728922.7270508748},0,70354932.453289166,69904464.970118508,71541672.824331477,73633387.697169378,69438702.267095029,73633387.697169378,69904464.970118508,412661193.5516237]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1606_A2"},{"$f":"IF(ISBLANK(InfoPro!H32),\"\",InfoPro!H32)","v":"SC_1606"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"CÉFIRO II de 6,6MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":6.6},{"$f":"IF(ISBLANK(InfoPro!C32),\"\",InfoPro!C32)","v":"2022-07-18T12:43:00"},{"$f":"IF(ISBLANK(InfoPro!D32),\"\",InfoPro!D32)","v":44760.529861111114},{"$f":"IF(ISBLANK(InfoPro!L32),\"\",InfoPro!L32)","v":"NO"},{"$f":"'IT-TA'!H32","v":0},{"$f":"IFERROR('BT-Confi'!Y39,\"\")","v":450467.48317065783},{"$f":"IFERROR('BT-Flex'!Y39,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z39,\"\")","v":1637207.8542129709},{"$f":"IFERROR('EC-RP'!Z38,\"\")","v":3728922.7270508748},{"$f":"IFERROR('EC-Per'!W38,\"\")","v":-465762.70302348252},{"$f":"IFERROR('EC-Mar'!Y38,\"\")","v":3728922.7270508748},0,70354932.453289166,69904464.970118508,71541672.824331477,73633387.697169378,69438702.267095029,73633387.697169378,69904464.970118508,412661193.5516237]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1645_A1"},{"$f":"IF(ISBLANK(InfoPro!H33),\"\",InfoPro!H33)","v":"SC_1645"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Autogenerador Solar Acesco 2.3 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":2.2999999999999998},{"$f":"IF(ISBLANK(InfoPro!C33),\"\",InfoPro!C33)","v":"2022-07-18T18:37:00"},{"$f":"IF(ISBLANK(InfoPro!D33),\"\",InfoPro!D33)","v":44760.775694444441},{"$f":"IF(ISBLANK(InfoPro!L33),\"\",InfoPro!L33)","v":"NO"},{"$f":"'IT-TA'!H33","v":0},{"$f":"IFERROR('BT-Confi'!Y40,\"\")","v":574306.52635108237},{"$f":"IFERROR('BT-Flex'!Y40,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z40,\"\")","v":834918.5597589938},{"$f":"IFERROR('EC-RP'!Z39,\"\")","v":1901619.7514020149},{"$f":"IFERROR('EC-Per'!W39,\"\")","v":-25026.239794246481},{"$f":"IFERROR('EC-Mar'!Y39,\"\")","v":1901619.7514020153},0,70478771.496469587,69904464.970118508,70739383.529877499,71806084.721520528,69879438.730324268,71806084.721520528,69904464.970118508,409682525.30010617]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_975_A1"},{"$f":"IF(ISBLANK(InfoPro!H34),\"\",InfoPro!H34)","v":"SC_975"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":50},{"$f":"IF(ISBLANK(InfoPro!C34),\"\",InfoPro!C34)","v":"2022-07-18T18:52:00"},{"$f":"IF(ISBLANK(InfoPro!D34),\"\",InfoPro!D34)","v":44760.786111111112},{"$f":"IF(ISBLANK(InfoPro!L34),\"\",InfoPro!L34)","v":"NO"},{"$f":"'IT-TA'!H34","v":0},{"$f":"IFERROR('BT-Confi'!Y41,\"\")","v":8311751.5973830409},{"$f":"IFERROR('BT-Flex'!Y41,\"\")","v":1237080.71190932},{"$f":"IFERROR('EC-RE'!Z41,\"\")","v":-14115171.342787564},{"$f":"IFERROR('EC-RP'!Z40,\"\")","v":-3443108.3347362727},{"$f":"IFERROR('EC-Per'!W40,\"\")","v":-750972.03326830734},{"$f":"IFERROR('EC-Mar'!Y40,\"\")","v":-3443108.3347362727},0,78216216.567501545,71141545.682027832,55789293.627330944,66461356.635382235,69153492.936850205,66461356.635382235,69904464.970118508,394963923.25781941]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_975_A2"},{"$f":"IF(ISBLANK(InfoPro!H35),\"\",InfoPro!H35)","v":"SC_975"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Flores VII"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":50},{"$f":"IF(ISBLANK(InfoPro!C35),\"\",InfoPro!C35)","v":"2022-07-18T18:52:00"},{"$f":"IF(ISBLANK(InfoPro!D35),\"\",InfoPro!D35)","v":44760.786111111112},{"$f":"IF(ISBLANK(InfoPro!L35),\"\",InfoPro!L35)","v":"NO"},{"$f":"'IT-TA'!H35","v":0},{"$f":"IFERROR('BT-Confi'!Y42,\"\")","v":8311751.5973830409},{"$f":"IFERROR('BT-Flex'!Y42,\"\")","v":1237080.71190932},{"$f":"IFERROR('EC-RE'!Z42,\"\")","v":-14115171.342787564},{"$f":"IFERROR('EC-RP'!Z41,\"\")","v":-3443108.3347362727},{"$f":"IFERROR('EC-Per'!W41,\"\")","v":-695964.99843351182},{"$f":"IFERROR('EC-Mar'!Y41,\"\")","v":-3443108.3347362727},0,78216216.567501545,71141545.682027832,55789293.627330944,66461356.635382235,69208499.971684992,66461356.635382235,69904464.970118508,395018930.29265416]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_974_A1"},{"$f":"IF(ISBLANK(InfoPro!H36),\"\",InfoPro!H36)","v":"SC_974"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":50},{"$f":"IF(ISBLANK(InfoPro!C36),\"\",InfoPro!C36)","v":"2022-07-18T18:53:00"},{"$f":"IF(ISBLANK(InfoPro!D36),\"\",InfoPro!D36)","v":44760.786805555559},{"$f":"IF(ISBLANK(InfoPro!L36),\"\",InfoPro!L36)","v":"NO"},{"$f":"'IT-TA'!H36","v":0},{"$f":"IFERROR('BT-Confi'!Y43,\"\")","v":8311751.5973830409},{"$f":"IFERROR('BT-Flex'!Y43,\"\")","v":1237080.71190932},{"$f":"IFERROR('EC-RE'!Z43,\"\")","v":-14115171.342787564},{"$f":"IFERROR('EC-RP'!Z42,\"\")","v":-3443108.3347362727},{"$f":"IFERROR('EC-Per'!W42,\"\")","v":-750972.03326830734},{"$f":"IFERROR('EC-Mar'!Y42,\"\")","v":-3443108.3347362727},0,78216216.567501545,71141545.682027832,55789293.627330944,66461356.635382235,69153492.936850205,66461356.635382235,69904464.970118508,394963923.25781941]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_974_A2"},{"$f":"IF(ISBLANK(InfoPro!H37),\"\",InfoPro!H37)","v":"SC_974"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Flores VI"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":50},{"$f":"IF(ISBLANK(InfoPro!C37),\"\",InfoPro!C37)","v":"2022-07-18T18:53:00"},{"$f":"IF(ISBLANK(InfoPro!D37),\"\",InfoPro!D37)","v":44760.786805555559},{"$f":"IF(ISBLANK(InfoPro!L37),\"\",InfoPro!L37)","v":"NO"},{"$f":"'IT-TA'!H37","v":0},{"$f":"IFERROR('BT-Confi'!Y44,\"\")","v":8311751.5973830409},{"$f":"IFERROR('BT-Flex'!Y44,\"\")","v":1237080.71190932},{"$f":"IFERROR('EC-RE'!Z44,\"\")","v":-14115171.342787564},{"$f":"IFERROR('EC-RP'!Z43,\"\")","v":-3443108.3347362727},{"$f":"IFERROR('EC-Per'!W43,\"\")","v":-695964.99843351182},{"$f":"IFERROR('EC-Mar'!Y43,\"\")","v":-3443108.3347362727},0,78216216.567501545,71141545.682027832,55789293.627330944,66461356.635382235,69208499.971684992,66461356.635382235,69904464.970118508,395018930.29265416]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_1815_A1"},{"$f":"IF(ISBLANK(InfoPro!H38),\"\",InfoPro!H38)","v":"SC_1815"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"DSE PONEDERA"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C38),\"\",InfoPro!C38)","v":"2022-07-28T20:54:00"},{"$f":"IF(ISBLANK(InfoPro!D38),\"\",InfoPro!D38)","v":44770.870833333334},{"$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":3583.6859447437441},{"$f":"IFERROR('EC-Mar'!Y44,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69908048.656063259,71425853.271648854,69904464.970118508,408859011.58269167]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1880_A1"},{"$f":"IF(ISBLANK(InfoPro!H39),\"\",InfoPro!H39)","v":"SC_1880"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":150},{"$f":"IF(ISBLANK(InfoPro!C39),\"\",InfoPro!C39)","v":"2022-07-28T10:55:00"},{"$f":"IF(ISBLANK(InfoPro!D39),\"\",InfoPro!D39)","v":44770.454861111109},{"$f":"IF(ISBLANK(InfoPro!L39),\"\",InfoPro!L39)","v":"NO"},{"$f":"'IT-TA'!H39","v":0},{"$f":"IFERROR('BT-Confi'!Y46,\"\")","v":360395.89860716154},{"$f":"IFERROR('BT-Flex'!Y46,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z46,\"\")","v":1309845.9220024347},{"$f":"IFERROR('EC-RP'!Z45,\"\")","v":2983319.567470402},{"$f":"IFERROR('EC-Per'!W45,\"\")","v":-31232104.766934168},{"$f":"IFERROR('EC-Mar'!Y45,\"\")","v":2983319.567470402},0,70264860.868725672,69904464.970118508,71214310.892120942,72887784.537588909,38672360.203184336,72887784.537588909,69904464.970118508,380359013.23156834]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1880_A2"},{"$f":"IF(ISBLANK(InfoPro!H40),\"\",InfoPro!H40)","v":"SC_1880"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Vientos de Tabasco"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":150},{"$f":"IF(ISBLANK(InfoPro!C40),\"\",InfoPro!C40)","v":"2022-07-28T10:55:00"},{"$f":"IF(ISBLANK(InfoPro!D40),\"\",InfoPro!D40)","v":44770.454861111109},{"$f":"IF(ISBLANK(InfoPro!L40),\"\",InfoPro!L40)","v":"NO"},{"$f":"'IT-TA'!H40","v":0},{"$f":"IFERROR('BT-Confi'!Y47,\"\")","v":360395.89860716154},{"$f":"IFERROR('BT-Flex'!Y47,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z47,\"\")","v":1309845.9220024347},{"$f":"IFERROR('EC-RP'!Z46,\"\")","v":2983319.567470402},{"$f":"IFERROR('EC-Per'!W46,\"\")","v":-21024091.069845565},{"$f":"IFERROR('EC-Mar'!Y46,\"\")","v":2983319.567470402},0,70264860.868725672,69904464.970118508,71214310.892120942,72887784.537588909,48880373.900272943,72887784.537588909,69904464.970118508,390567026.92865694]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1766_A1"},{"$f":"IF(ISBLANK(InfoPro!H41),\"\",InfoPro!H41)","v":"SC_1766"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":99},{"$f":"IF(ISBLANK(InfoPro!C41),\"\",InfoPro!C41)","v":"2022-08-01T18:50:00"},{"$f":"IF(ISBLANK(InfoPro!D41),\"\",InfoPro!D41)","v":44774.784722222219},{"$f":"IF(ISBLANK(InfoPro!L41),\"\",InfoPro!L41)","v":"NO"},{"$f":"'IT-TA'!H41","v":0},{"$f":"IFERROR('BT-Confi'!Y48,\"\")","v":402922.61464280664},{"$f":"IFERROR('BT-Flex'!Y48,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z48,\"\")","v":1464407.7407987218},{"$f":"IFERROR('EC-RP'!Z47,\"\")","v":3335351.2764319088},{"$f":"IFERROR('EC-Per'!W47,\"\")","v":38366.941724426535},{"$f":"IFERROR('EC-Mar'!Y47,\"\")","v":3335351.2764319088},0,70307387.584761322,69904464.970118508,71368872.710917234,73239816.246550411,69942831.911842927,73239816.246550411,69904464.970118508,412354621.03850126]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_1766_A2"},{"$f":"IF(ISBLANK(InfoPro!H42),\"\",InfoPro!H42)","v":"SC_1766"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"Parque Eolico offshore del Atlántico"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":99},{"$f":"IF(ISBLANK(InfoPro!C42),\"\",InfoPro!C42)","v":"2022-08-01T18:50:00"},{"$f":"IF(ISBLANK(InfoPro!D42),\"\",InfoPro!D42)","v":44774.784722222219},{"$f":"IF(ISBLANK(InfoPro!L42),\"\",InfoPro!L42)","v":"NO"},{"$f":"'IT-TA'!H42","v":0},{"$f":"IFERROR('BT-Confi'!Y49,\"\")","v":402922.61464280664},{"$f":"IFERROR('BT-Flex'!Y49,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z49,\"\")","v":1464407.7407987218},{"$f":"IFERROR('EC-RP'!Z48,\"\")","v":3335351.2764319088},{"$f":"IFERROR('EC-Per'!W48,\"\")","v":90424.75831975574},{"$f":"IFERROR('EC-Mar'!Y48,\"\")","v":3335351.2764319088},0,70307387.584761322,69904464.970118508,71368872.710917234,73239816.246550411,69994889.728438258,73239816.246550411,69904464.970118508,412406678.85509658]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1977_A1"},{"$f":"IF(ISBLANK(InfoPro!H43),\"\",InfoPro!H43)","v":"SC_1977"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C43),\"\",InfoPro!C43)","v":"2022-07-16T22:32:00"},{"$f":"IF(ISBLANK(InfoPro!D43),\"\",InfoPro!D43)","v":44758.938888888886},{"$f":"IF(ISBLANK(InfoPro!L43),\"\",InfoPro!L43)","v":"NO"},{"$f":"'IT-TA'!H43","v":0},{"$f":"IFERROR('BT-Confi'!Y50,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y50,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z50,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z49,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W49,\"\")","v":-25085.801613206211},{"$f":"IFERROR('EC-Mar'!Y49,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69879379.168505296,71425853.271648854,69904464.970118508,408830342.09513378]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1977_A2"},{"$f":"IF(ISBLANK(InfoPro!H44),\"\",InfoPro!H44)","v":"SC_1977"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"COLINA II - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C44),\"\",InfoPro!C44)","v":"2022-07-16T22:32:00"},{"$f":"IF(ISBLANK(InfoPro!D44),\"\",InfoPro!D44)","v":44758.938888888886},{"$f":"IF(ISBLANK(InfoPro!L44),\"\",InfoPro!L44)","v":"NO"},{"$f":"'IT-TA'!H44","v":0},{"$f":"IFERROR('BT-Confi'!Y51,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y51,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z51,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z50,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W50,\"\")","v":-26280.363594787457},{"$f":"IFERROR('EC-Mar'!Y50,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69878184.606523722,71425853.271648854,69904464.970118508,408829147.53315222]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2101_A1"},{"$f":"IF(ISBLANK(InfoPro!H45),\"\",InfoPro!H45)","v":"SC_2101"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C45),\"\",InfoPro!C45)","v":"2022-08-03T15:23:00"},{"$f":"IF(ISBLANK(InfoPro!D45),\"\",InfoPro!D45)","v":44776.640972222223},{"$f":"IF(ISBLANK(InfoPro!L45),\"\",InfoPro!L45)","v":"NO"},{"$f":"'IT-TA'!H45","v":0},{"$f":"IFERROR('BT-Confi'!Y52,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y52,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z52,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z51,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W51,\"\")","v":146907.23249486188},{"$f":"IFERROR('EC-Mar'!Y51,\"\")","v":1700912.1211109257},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,70051372.202613369,71605377.091229439,69904464.970118508,409404659.79550874]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_2101_A2"},{"$f":"IF(ISBLANK(InfoPro!H46),\"\",InfoPro!H46)","v":"SC_2101"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Campo de la Cruz Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C46),\"\",InfoPro!C46)","v":"2022-08-03T15:23:00"},{"$f":"IF(ISBLANK(InfoPro!D46),\"\",InfoPro!D46)","v":44776.640972222223},{"$f":"IF(ISBLANK(InfoPro!L46),\"\",InfoPro!L46)","v":"NO"},{"$f":"'IT-TA'!H46","v":0},{"$f":"IFERROR('BT-Confi'!Y53,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y53,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z53,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z52,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W52,\"\")","v":144102.63987450543},{"$f":"IFERROR('EC-Mar'!Y52,\"\")","v":1700912.1211109257},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,70048567.609993011,71605377.091229439,69904464.970118508,409401855.20288849]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_2023_A1"},{"$f":"IF(ISBLANK(InfoPro!H47),\"\",InfoPro!H47)","v":"SC_2023"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":50},{"$f":"IF(ISBLANK(InfoPro!C47),\"\",InfoPro!C47)","v":"2022-08-08T17:10:00"},{"$f":"IF(ISBLANK(InfoPro!D47),\"\",InfoPro!D47)","v":44781.715277777781},{"$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":11069.289146124478},{"$f":"IFERROR('EC-Mar'!Y53,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69915534.259264633,71425853.271648854,69904464.970118508,408866497.18589306]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2023_A2"},{"$f":"IF(ISBLANK(InfoPro!H48),\"\",InfoPro!H48)","v":"SC_2023"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Julian del Sol 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":50},{"$f":"IF(ISBLANK(InfoPro!C48),\"\",InfoPro!C48)","v":"2022-08-08T17:10:00"},{"$f":"IF(ISBLANK(InfoPro!D48),\"\",InfoPro!D48)","v":44781.715277777781},{"$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":12062.686890007444},{"$f":"IFERROR('EC-Mar'!Y54,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69916527.657008514,71425853.271648854,69904464.970118508,408867490.583637]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_1954_A1"},{"$f":"IF(ISBLANK(InfoPro!H49),\"\",InfoPro!H49)","v":"SC_1954"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":50},{"$f":"IF(ISBLANK(InfoPro!C49),\"\",InfoPro!C49)","v":"2022-08-10T21:44:00"},{"$f":"IF(ISBLANK(InfoPro!D49),\"\",InfoPro!D49)","v":44783.905555555553},{"$f":"IF(ISBLANK(InfoPro!L49),\"\",InfoPro!L49)","v":"NO"},{"$f":"'IT-TA'!H49","v":0},{"$f":"IFERROR('BT-Confi'!Y56,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y56,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z56,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z55,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W55,\"\")","v":-185369.82856324394},{"$f":"IFERROR('EC-Mar'!Y55,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69719095.141555265,71121649.616169259,69904464.970118508,407988317.70384669]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1954_A2"},{"$f":"IF(ISBLANK(InfoPro!H50),\"\",InfoPro!H50)","v":"SC_1954"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":50},{"$f":"IF(ISBLANK(InfoPro!C50),\"\",InfoPro!C50)","v":"2022-08-10T21:44:00"},{"$f":"IF(ISBLANK(InfoPro!D50),\"\",InfoPro!D50)","v":44783.905555555553},{"$f":"IF(ISBLANK(InfoPro!L50),\"\",InfoPro!L50)","v":"NO"},{"$f":"'IT-TA'!H50","v":0},{"$f":"IFERROR('BT-Confi'!Y57,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y57,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z57,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z56,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W56,\"\")","v":-155509.31514217425},{"$f":"IFERROR('EC-Mar'!Y56,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69748955.654976338,71121649.616169259,69904464.970118508,408018178.21726775]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1954_A3"},{"$f":"IF(ISBLANK(InfoPro!H51),\"\",InfoPro!H51)","v":"SC_1954"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PGF FLOR BELLA II"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":50},{"$f":"IF(ISBLANK(InfoPro!C51),\"\",InfoPro!C51)","v":"2022-08-10T21:44:00"},{"$f":"IF(ISBLANK(InfoPro!D51),\"\",InfoPro!D51)","v":44783.905555555553},{"$f":"IF(ISBLANK(InfoPro!L51),\"\",InfoPro!L51)","v":"NO"},{"$f":"'IT-TA'!H51","v":0},{"$f":"IFERROR('BT-Confi'!Y58,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y58,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z58,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z57,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W57,\"\")","v":-160486.06737901919},{"$f":"IFERROR('EC-Mar'!Y57,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69743978.902739495,71121649.616169259,69904464.970118508,408013201.46503091]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1955_A1"},{"$f":"IF(ISBLANK(InfoPro!H52),\"\",InfoPro!H52)","v":"SC_1955"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":50},{"$f":"IF(ISBLANK(InfoPro!C52),\"\",InfoPro!C52)","v":"2022-08-10T21:46:00"},{"$f":"IF(ISBLANK(InfoPro!D52),\"\",InfoPro!D52)","v":44783.906944444447},{"$f":"IF(ISBLANK(InfoPro!L52),\"\",InfoPro!L52)","v":"NO"},{"$f":"'IT-TA'!H52","v":0},{"$f":"IFERROR('BT-Confi'!Y59,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y59,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z59,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z58,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W58,\"\")","v":-185369.82856324394},{"$f":"IFERROR('EC-Mar'!Y58,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69719095.141555265,71121649.616169259,69904464.970118508,407988317.70384669]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1955_A2"},{"$f":"IF(ISBLANK(InfoPro!H53),\"\",InfoPro!H53)","v":"SC_1955"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":50},{"$f":"IF(ISBLANK(InfoPro!C53),\"\",InfoPro!C53)","v":"2022-08-10T21:46:00"},{"$f":"IF(ISBLANK(InfoPro!D53),\"\",InfoPro!D53)","v":44783.906944444447},{"$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":-155509.31514217425},{"$f":"IFERROR('EC-Mar'!Y59,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69748955.654976338,71121649.616169259,69904464.970118508,408018178.21726775]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1955_A3"},{"$f":"IF(ISBLANK(InfoPro!H54),\"\",InfoPro!H54)","v":"SC_1955"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"PGF FLOR BELLA III"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":50},{"$f":"IF(ISBLANK(InfoPro!C54),\"\",InfoPro!C54)","v":"2022-08-10T21:46:00"},{"$f":"IF(ISBLANK(InfoPro!D54),\"\",InfoPro!D54)","v":44783.906944444447},{"$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":-160486.06737901919},{"$f":"IFERROR('EC-Mar'!Y60,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69743978.902739495,71121649.616169259,69904464.970118508,408013201.46503091]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1956_A1"},{"$f":"IF(ISBLANK(InfoPro!H55),\"\",InfoPro!H55)","v":"SC_1956"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":50},{"$f":"IF(ISBLANK(InfoPro!C55),\"\",InfoPro!C55)","v":"2022-08-10T21:48:00"},{"$f":"IF(ISBLANK(InfoPro!D55),\"\",InfoPro!D55)","v":44783.908333333333},{"$f":"IF(ISBLANK(InfoPro!L55),\"\",InfoPro!L55)","v":"NO"},{"$f":"'IT-TA'!H55","v":0},{"$f":"IFERROR('BT-Confi'!Y62,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y62,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z62,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z61,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W61,\"\")","v":-185369.82856324394},{"$f":"IFERROR('EC-Mar'!Y61,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69719095.141555265,71121649.616169259,69904464.970118508,407988317.70384669]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1956_A2"},{"$f":"IF(ISBLANK(InfoPro!H56),\"\",InfoPro!H56)","v":"SC_1956"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":50},{"$f":"IF(ISBLANK(InfoPro!C56),\"\",InfoPro!C56)","v":"2022-08-10T21:48:00"},{"$f":"IF(ISBLANK(InfoPro!D56),\"\",InfoPro!D56)","v":44783.908333333333},{"$f":"IF(ISBLANK(InfoPro!L56),\"\",InfoPro!L56)","v":"NO"},{"$f":"'IT-TA'!H56","v":0},{"$f":"IFERROR('BT-Confi'!Y63,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y63,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z63,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z62,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W62,\"\")","v":-155509.31514217425},{"$f":"IFERROR('EC-Mar'!Y62,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69748955.654976338,71121649.616169259,69904464.970118508,408018178.21726775]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1956_A3"},{"$f":"IF(ISBLANK(InfoPro!H57),\"\",InfoPro!H57)","v":"SC_1956"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"PGF FLOR BELLA IV"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":50},{"$f":"IF(ISBLANK(InfoPro!C57),\"\",InfoPro!C57)","v":"2022-08-10T21:48:00"},{"$f":"IF(ISBLANK(InfoPro!D57),\"\",InfoPro!D57)","v":44783.908333333333},{"$f":"IF(ISBLANK(InfoPro!L57),\"\",InfoPro!L57)","v":"NO"},{"$f":"'IT-TA'!H57","v":0},{"$f":"IFERROR('BT-Confi'!Y64,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y64,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z64,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z63,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W63,\"\")","v":-160486.06737901919},{"$f":"IFERROR('EC-Mar'!Y63,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69743978.902739495,71121649.616169259,69904464.970118508,408013201.46503091]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1958_A1"},{"$f":"IF(ISBLANK(InfoPro!H58),\"\",InfoPro!H58)","v":"SC_1958"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":50},{"$f":"IF(ISBLANK(InfoPro!C58),\"\",InfoPro!C58)","v":"2022-08-10T21:51:00"},{"$f":"IF(ISBLANK(InfoPro!D58),\"\",InfoPro!D58)","v":44783.910416666666},{"$f":"IF(ISBLANK(InfoPro!L58),\"\",InfoPro!L58)","v":"NO"},{"$f":"'IT-TA'!H58","v":0},{"$f":"IFERROR('BT-Confi'!Y65,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y65,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z65,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z64,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W64,\"\")","v":-185369.82856324394},{"$f":"IFERROR('EC-Mar'!Y64,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69719095.141555265,71121649.616169259,69904464.970118508,407988317.70384669]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1958_A2"},{"$f":"IF(ISBLANK(InfoPro!H59),\"\",InfoPro!H59)","v":"SC_1958"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":50},{"$f":"IF(ISBLANK(InfoPro!C59),\"\",InfoPro!C59)","v":"2022-08-10T21:51:00"},{"$f":"IF(ISBLANK(InfoPro!D59),\"\",InfoPro!D59)","v":44783.910416666666},{"$f":"IF(ISBLANK(InfoPro!L59),\"\",InfoPro!L59)","v":"NO"},{"$f":"'IT-TA'!H59","v":0},{"$f":"IFERROR('BT-Confi'!Y66,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y66,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z66,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z65,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W65,\"\")","v":-155509.31514217425},{"$f":"IFERROR('EC-Mar'!Y65,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69748955.654976338,71121649.616169259,69904464.970118508,408018178.21726775]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1958_A3"},{"$f":"IF(ISBLANK(InfoPro!H60),\"\",InfoPro!H60)","v":"SC_1958"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"PGF FLOR BELLA V"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":50},{"$f":"IF(ISBLANK(InfoPro!C60),\"\",InfoPro!C60)","v":"2022-08-10T21:51:00"},{"$f":"IF(ISBLANK(InfoPro!D60),\"\",InfoPro!D60)","v":44783.910416666666},{"$f":"IF(ISBLANK(InfoPro!L60),\"\",InfoPro!L60)","v":"NO"},{"$f":"'IT-TA'!H60","v":0},{"$f":"IFERROR('BT-Confi'!Y67,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y67,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z67,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z66,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W66,\"\")","v":-160486.06737901919},{"$f":"IFERROR('EC-Mar'!Y66,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69743978.902739495,71121649.616169259,69904464.970118508,408013201.46503091]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1885_A1"},{"$f":"IF(ISBLANK(InfoPro!H61),\"\",InfoPro!H61)","v":"SC_1885"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":50},{"$f":"IF(ISBLANK(InfoPro!C61),\"\",InfoPro!C61)","v":"2022-08-11T18:44:00"},{"$f":"IF(ISBLANK(InfoPro!D61),\"\",InfoPro!D61)","v":44784.780555555553},{"$f":"IF(ISBLANK(InfoPro!L61),\"\",InfoPro!L61)","v":"NO"},{"$f":"'IT-TA'!H61","v":0},{"$f":"IFERROR('BT-Confi'!Y68,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y68,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z68,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z67,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W67,\"\")","v":-185350.90555093659},{"$f":"IFERROR('EC-Mar'!Y67,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69719114.064567566,71121649.616169259,69904464.970118508,407988336.62685895]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1885_A2"},{"$f":"IF(ISBLANK(InfoPro!H62),\"\",InfoPro!H62)","v":"SC_1885"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":50},{"$f":"IF(ISBLANK(InfoPro!C62),\"\",InfoPro!C62)","v":"2022-08-11T18:44:00"},{"$f":"IF(ISBLANK(InfoPro!D62),\"\",InfoPro!D62)","v":44784.780555555553},{"$f":"IF(ISBLANK(InfoPro!L62),\"\",InfoPro!L62)","v":"NO"},{"$f":"'IT-TA'!H62","v":0},{"$f":"IFERROR('BT-Confi'!Y69,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y69,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z69,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z68,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W68,\"\")","v":-155471.46911755941},{"$f":"IFERROR('EC-Mar'!Y68,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69748993.501000956,71121649.616169259,69904464.970118508,408018216.06329238]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1885_A3"},{"$f":"IF(ISBLANK(InfoPro!H63),\"\",InfoPro!H63)","v":"SC_1885"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"PGF FLOR BELLA 1"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":50},{"$f":"IF(ISBLANK(InfoPro!C63),\"\",InfoPro!C63)","v":"2022-08-11T18:44:00"},{"$f":"IF(ISBLANK(InfoPro!D63),\"\",InfoPro!D63)","v":44784.780555555553},{"$f":"IF(ISBLANK(InfoPro!L63),\"\",InfoPro!L63)","v":"NO"},{"$f":"'IT-TA'!H63","v":0},{"$f":"IFERROR('BT-Confi'!Y70,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y70,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z70,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z69,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W69,\"\")","v":-160467.14436671181},{"$f":"IFERROR('EC-Mar'!Y69,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69743997.825751796,71121649.616169259,69904464.970118508,408013220.38804317]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1933_A1"},{"$f":"IF(ISBLANK(InfoPro!H64),\"\",InfoPro!H64)","v":"SC_1933"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":50},{"$f":"IF(ISBLANK(InfoPro!C64),\"\",InfoPro!C64)","v":"2022-08-12T18:14:00"},{"$f":"IF(ISBLANK(InfoPro!D64),\"\",InfoPro!D64)","v":44785.759722222225},{"$f":"IF(ISBLANK(InfoPro!L64),\"\",InfoPro!L64)","v":"NO"},{"$f":"'IT-TA'!H64","v":0},{"$f":"IFERROR('BT-Confi'!Y71,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y71,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z71,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z70,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W70,\"\")","v":-162737.90584359923},{"$f":"IFERROR('EC-Mar'!Y70,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69741727.064274907,71121649.616169259,69904464.970118508,408010949.62656629]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1933_A2"},{"$f":"IF(ISBLANK(InfoPro!H65),\"\",InfoPro!H65)","v":"SC_1933"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"PGF LA PELAA III"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":50},{"$f":"IF(ISBLANK(InfoPro!C65),\"\",InfoPro!C65)","v":"2022-08-12T18:14:00"},{"$f":"IF(ISBLANK(InfoPro!D65),\"\",InfoPro!D65)","v":44785.759722222225},{"$f":"IF(ISBLANK(InfoPro!L65),\"\",InfoPro!L65)","v":"NO"},{"$f":"'IT-TA'!H65","v":0},{"$f":"IFERROR('BT-Confi'!Y72,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y72,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z72,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z71,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W71,\"\")","v":0},{"$f":"IFERROR('EC-Mar'!Y71,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69904464.970118508,71121649.616169259,69904464.970118508,408173687.53240991]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_1863_A1"},{"$f":"IF(ISBLANK(InfoPro!H66),\"\",InfoPro!H66)","v":"SC_1863"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":50},{"$f":"IF(ISBLANK(InfoPro!C66),\"\",InfoPro!C66)","v":"2022-08-16T09:59:00"},{"$f":"IF(ISBLANK(InfoPro!D66),\"\",InfoPro!D66)","v":44789.415972222225},{"$f":"IF(ISBLANK(InfoPro!L66),\"\",InfoPro!L66)","v":"NO"},{"$f":"'IT-TA'!H66","v":0},{"$f":"IFERROR('BT-Confi'!Y73,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y73,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z73,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z72,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W72,\"\")","v":-189690.77746490456},{"$f":"IFERROR('EC-Mar'!Y72,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69714774.192653596,71425853.271648854,69904464.970118508,408665737.11928201]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1863_A2"},{"$f":"IF(ISBLANK(InfoPro!H67),\"\",InfoPro!H67)","v":"SC_1863"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"PARQUE FOTOVOLTAICO CASCO DE VACA"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":50},{"$f":"IF(ISBLANK(InfoPro!C67),\"\",InfoPro!C67)","v":"2022-08-16T09:59:00"},{"$f":"IF(ISBLANK(InfoPro!D67),\"\",InfoPro!D67)","v":44789.415972222225},{"$f":"IF(ISBLANK(InfoPro!L67),\"\",InfoPro!L67)","v":"NO"},{"$f":"'IT-TA'!H67","v":0},{"$f":"IFERROR('BT-Confi'!Y74,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y74,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z74,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z73,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W73,\"\")","v":-189323.8707386668},{"$f":"IFERROR('EC-Mar'!Y73,\"\")","v":1521388.3015303449},{"$f":"IF(C70=\"\",\"\",(SUMIF(I70:N70,\">0\"))*(H70/100))","v":0},{"$f":"IF(C70=\"\",\"\",I70+$B$1)","v":70363938.127167329},{"$f":"IF(D70=\"\",\"\",J70+$B$1)","v":69904464.970118508},{"$f":"IF(E70=\"\",\"\",K70+$B$1)","v":70572440.430833712},{"$f":"IF(F70=\"\",\"\",L70+$B$1)","v":71425853.271648854},{"$f":"IF(G70=\"\",\"\",M70+$B$1)","v":69715141.099379838},{"$f":"IF(H70=\"\",\"\",N70+$B$1)","v":71425853.271648854},{"$f":"IF(I70=\"\",\"\",O70+$B$1)","v":69904464.970118508},{"$f":"IFERROR((+$P$1*P70+$Q$1*Q70+$R$1*R70+$S$1*S70+$T$1*T70+U70*$U$1+$V$1*V70),\"\")","v":408666104.02600825}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1884_A1"},{"$f":"IF(ISBLANK(InfoPro!H68),\"\",InfoPro!H68)","v":"SC_1884"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":50},{"$f":"IF(ISBLANK(InfoPro!C68),\"\",InfoPro!C68)","v":"2022-08-16T18:43:00"},{"$f":"IF(ISBLANK(InfoPro!D68),\"\",InfoPro!D68)","v":44789.779861111114},{"$f":"IF(ISBLANK(InfoPro!L68),\"\",InfoPro!L68)","v":"NO"},{"$f":"'IT-TA'!H68","v":0},{"$f":"IFERROR('BT-Confi'!Y75,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y75,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z75,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z74,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W74,\"\")","v":-365664.97905787267},{"$f":"IFERROR('EC-Mar'!Y74,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69538799.991060629,71425853.271648854,69904464.970118508,408489762.91768909]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1884_A2"},{"$f":"IF(ISBLANK(InfoPro!H69),\"\",InfoPro!H69)","v":"SC_1884"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"PARQUE FOTOVOLTAICO CEDRO"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":50},{"$f":"IF(ISBLANK(InfoPro!C69),\"\",InfoPro!C69)","v":"2022-08-16T18:43:00"},{"$f":"IF(ISBLANK(InfoPro!D69),\"\",InfoPro!D69)","v":44789.779861111114},{"$f":"IF(ISBLANK(InfoPro!L69),\"\",InfoPro!L69)","v":"NO"},{"$f":"'IT-TA'!H69","v":0},{"$f":"IFERROR('BT-Confi'!Y76,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y76,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z76,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z75,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W75,\"\")","v":-366847.59541963815},{"$f":"IFERROR('EC-Mar'!Y75,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69537617.374698862,71425853.271648854,69904464.970118508,408488580.30132735]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1972_A1"},{"$f":"IF(ISBLANK(InfoPro!H70),\"\",InfoPro!H70)","v":"SC_1972"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C70),\"\",InfoPro!C70)","v":"2022-08-16T22:17:00"},{"$f":"IF(ISBLANK(InfoPro!D70),\"\",InfoPro!D70)","v":44789.928472222222},{"$f":"IF(ISBLANK(InfoPro!L70),\"\",InfoPro!L70)","v":"NO"},{"$f":"'IT-TA'!H70","v":0},{"$f":"IFERROR('BT-Confi'!Y77,\"\")","v":402922.6146428067},{"$f":"IFERROR('BT-Flex'!Y77,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z77,\"\")","v":1464407.7407987223},{"$f":"IFERROR('EC-RP'!Z76,\"\")","v":3335351.2764319098},{"$f":"IFERROR('EC-Per'!W76,\"\")","v":-311580.78315257188},{"$f":"IFERROR('EC-Mar'!Y76,\"\")","v":3335351.2764319098},0,70307387.584761322,69904464.970118508,71368872.710917234,73239816.246550411,69592884.186965942,73239816.246550411,69904464.970118508,412004673.31362426]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1972_A2"},{"$f":"IF(ISBLANK(InfoPro!H71),\"\",InfoPro!H71)","v":"SC_1972"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Eólico El Morro 3"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C71),\"\",InfoPro!C71)","v":"2022-08-16T22:17:00"},{"$f":"IF(ISBLANK(InfoPro!D71),\"\",InfoPro!D71)","v":44789.928472222222},{"$f":"IF(ISBLANK(InfoPro!L71),\"\",InfoPro!L71)","v":"NO"},{"$f":"'IT-TA'!H71","v":0},{"$f":"IFERROR('BT-Confi'!Y78,\"\")","v":402922.6146428067},{"$f":"IFERROR('BT-Flex'!Y78,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z78,\"\")","v":1464407.7407987223},{"$f":"IFERROR('EC-RP'!Z77,\"\")","v":3335351.2764319098},{"$f":"IFERROR('EC-Per'!W77,\"\")","v":-295297.52269409306},{"$f":"IFERROR('EC-Mar'!Y77,\"\")","v":3335351.2764319098},0,70307387.584761322,69904464.970118508,71368872.710917234,73239816.246550411,69609167.447424412,73239816.246550411,69904464.970118508,412020956.57408273]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_2225_A1"},{"$f":"IF(ISBLANK(InfoPro!H72),\"\",InfoPro!H72)","v":"SC_2225"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C72),\"\",InfoPro!C72)","v":"2022-07-16T19:08:00"},{"$f":"IF(ISBLANK(InfoPro!D72),\"\",InfoPro!D72)","v":44758.797222222223},{"$f":"IF(ISBLANK(InfoPro!L72),\"\",InfoPro!L72)","v":"NO"},{"$f":"'IT-TA'!H72","v":0},{"$f":"IFERROR('BT-Confi'!Y79,\"\")","v":402922.6146428067},{"$f":"IFERROR('BT-Flex'!Y79,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z79,\"\")","v":1464407.7407987223},{"$f":"IFERROR('EC-RP'!Z78,\"\")","v":3335351.2764319098},{"$f":"IFERROR('EC-Per'!W78,\"\")","v":-311580.78315257188},{"$f":"IFERROR('EC-Mar'!Y78,\"\")","v":3335351.2764319098},0,70307387.584761322,69904464.970118508,71368872.710917234,73239816.246550411,69592884.186965942,73239816.246550411,69904464.970118508,412004673.31362426]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_2225_A2"},{"$f":"IF(ISBLANK(InfoPro!H73),\"\",InfoPro!H73)","v":"SC_2225"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Eólico El Morro 2"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C73),\"\",InfoPro!C73)","v":"2022-07-16T19:08:00"},{"$f":"IF(ISBLANK(InfoPro!D73),\"\",InfoPro!D73)","v":44758.797222222223},{"$f":"IF(ISBLANK(InfoPro!L73),\"\",InfoPro!L73)","v":"NO"},{"$f":"'IT-TA'!H73","v":0},{"$f":"IFERROR('BT-Confi'!Y80,\"\")","v":402922.6146428067},{"$f":"IFERROR('BT-Flex'!Y80,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z80,\"\")","v":1464407.7407987223},{"$f":"IFERROR('EC-RP'!Z79,\"\")","v":3335351.2764319098},{"$f":"IFERROR('EC-Per'!W79,\"\")","v":-295297.52269409306},{"$f":"IFERROR('EC-Mar'!Y79,\"\")","v":3335351.2764319098},0,70307387.584761322,69904464.970118508,71368872.710917234,73239816.246550411,69609167.447424412,73239816.246550411,69904464.970118508,412020956.57408273]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_1997_A1"},{"$f":"IF(ISBLANK(InfoPro!H74),\"\",InfoPro!H74)","v":"SC_1997"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"PGF GLADIADOR 1"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!C74),\"\",InfoPro!C74)","v":"2022-08-16T11:44:00"},{"$f":"IF(ISBLANK(InfoPro!D74),\"\",InfoPro!D74)","v":44789.488888888889},{"$f":"IF(ISBLANK(InfoPro!L74),\"\",InfoPro!L74)","v":"NO"},{"$f":"'IT-TA'!H74","v":0},{"$f":"IFERROR('BT-Confi'!Y81,\"\")","v":367600.87577229872},{"$f":"IFERROR('BT-Flex'!Y81,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z81,\"\")","v":534412.86087410664},{"$f":"IFERROR('EC-RP'!Z80,\"\")","v":1217184.6460507559},{"$f":"IFERROR('EC-Per'!W80,\"\")","v":-137717.47845937661},{"$f":"IFERROR('EC-Mar'!Y80,\"\")","v":1217184.6460507559},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69766747.491659135,71121649.616169259,69904464.970118508,408035970.05395055]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_1998_A1"},{"$f":"IF(ISBLANK(InfoPro!H75),\"\",InfoPro!H75)","v":"SC_1998"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"PGF GLADIADOR II"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!C75),\"\",InfoPro!C75)","v":"2022-08-16T11:46:00"},{"$f":"IF(ISBLANK(InfoPro!D75),\"\",InfoPro!D75)","v":44789.490277777775},{"$f":"IF(ISBLANK(InfoPro!L75),\"\",InfoPro!L75)","v":"NO"},{"$f":"'IT-TA'!H75","v":0},{"$f":"IFERROR('BT-Confi'!Y82,\"\")","v":367600.87577229872},{"$f":"IFERROR('BT-Flex'!Y82,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z82,\"\")","v":534412.86087410664},{"$f":"IFERROR('EC-RP'!Z81,\"\")","v":1217184.6460507559},{"$f":"IFERROR('EC-Per'!W81,\"\")","v":-137717.47845937661},{"$f":"IFERROR('EC-Mar'!Y81,\"\")","v":1217184.6460507559},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69766747.491659135,71121649.616169259,69904464.970118508,408035970.05395055]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1964_A1"},{"$f":"IF(ISBLANK(InfoPro!H76),\"\",InfoPro!H76)","v":"SC_1964"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"PGF GLADIADOR III"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!C76),\"\",InfoPro!C76)","v":"2022-08-16T22:03:00"},{"$f":"IF(ISBLANK(InfoPro!D76),\"\",InfoPro!D76)","v":44789.918749999997},{"$f":"IF(ISBLANK(InfoPro!L76),\"\",InfoPro!L76)","v":"NO"},{"$f":"'IT-TA'!H76","v":0},{"$f":"IFERROR('BT-Confi'!Y83,\"\")","v":367600.87577229872},{"$f":"IFERROR('BT-Flex'!Y83,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z83,\"\")","v":534412.86087410664},{"$f":"IFERROR('EC-RP'!Z82,\"\")","v":1217184.6460507559},{"$f":"IFERROR('EC-Per'!W82,\"\")","v":-137717.47845937661},{"$f":"IFERROR('EC-Mar'!Y82,\"\")","v":1217184.6460507559},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69766747.491659135,71121649.616169259,69904464.970118508,408035970.05395055]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1927_A1"},{"$f":"IF(ISBLANK(InfoPro!H77),\"\",InfoPro!H77)","v":"SC_1927"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":50},{"$f":"IF(ISBLANK(InfoPro!C77),\"\",InfoPro!C77)","v":"2022-08-17T17:52:00"},{"$f":"IF(ISBLANK(InfoPro!D77),\"\",InfoPro!D77)","v":44790.744444444441},{"$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":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z83,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W83,\"\")","v":-162737.90584359923},{"$f":"IFERROR('EC-Mar'!Y83,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69741727.064274907,71121649.616169259,69904464.970118508,408010949.62656629]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1927_A2"},{"$f":"IF(ISBLANK(InfoPro!H78),\"\",InfoPro!H78)","v":"SC_1927"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"PGF LA PELAA I"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":50},{"$f":"IF(ISBLANK(InfoPro!C78),\"\",InfoPro!C78)","v":"2022-08-17T17:52:00"},{"$f":"IF(ISBLANK(InfoPro!D78),\"\",InfoPro!D78)","v":44790.744444444441},{"$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":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z84,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W84,\"\")","v":0},{"$f":"IFERROR('EC-Mar'!Y84,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69904464.970118508,71121649.616169259,69904464.970118508,408173687.53240991]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1934_A1"},{"$f":"IF(ISBLANK(InfoPro!H79),\"\",InfoPro!H79)","v":"SC_1934"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":50},{"$f":"IF(ISBLANK(InfoPro!C79),\"\",InfoPro!C79)","v":"2022-08-17T18:15:00"},{"$f":"IF(ISBLANK(InfoPro!D79),\"\",InfoPro!D79)","v":44790.760416666664},{"$f":"IF(ISBLANK(InfoPro!L79),\"\",InfoPro!L79)","v":"NO"},{"$f":"'IT-TA'!H79","v":0},{"$f":"IFERROR('BT-Confi'!Y86,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y86,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z86,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z85,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W85,\"\")","v":-162737.90584359923},{"$f":"IFERROR('EC-Mar'!Y85,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69741727.064274907,71121649.616169259,69904464.970118508,408010949.62656629]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1934_A2"},{"$f":"IF(ISBLANK(InfoPro!H80),\"\",InfoPro!H80)","v":"SC_1934"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"PGF LA PELAA IV"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":50},{"$f":"IF(ISBLANK(InfoPro!C80),\"\",InfoPro!C80)","v":"2022-08-17T18:15:00"},{"$f":"IF(ISBLANK(InfoPro!D80),\"\",InfoPro!D80)","v":44790.760416666664},{"$f":"IF(ISBLANK(InfoPro!L80),\"\",InfoPro!L80)","v":"NO"},{"$f":"'IT-TA'!H80","v":0},{"$f":"IFERROR('BT-Confi'!Y87,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y87,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z87,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z86,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W86,\"\")","v":0},{"$f":"IFERROR('EC-Mar'!Y86,\"\")","v":1217184.6460507561},{"$f":"IF(C83=\"\",\"\",(SUMIF(I83:N83,\">0\"))*(H83/100))","v":0},{"$f":"IF(C83=\"\",\"\",I83+$B$1)","v":70272065.845890805},{"$f":"IF(D83=\"\",\"\",J83+$B$1)","v":69904464.970118508},{"$f":"IF(E83=\"\",\"\",K83+$B$1)","v":70438877.830992609},{"$f":"IF(F83=\"\",\"\",L83+$B$1)","v":71121649.616169259},{"$f":"IF(G83=\"\",\"\",M83+$B$1)","v":69904464.970118508},{"$f":"IF(H83=\"\",\"\",N83+$B$1)","v":71121649.616169259},{"$f":"IF(I83=\"\",\"\",O83+$B$1)","v":69904464.970118508},{"$f":"IFERROR((+$P$1*P83+$Q$1*Q83+$R$1*R83+$S$1*S83+$T$1*T83+U83*$U$1+$V$1*V83),\"\")","v":408173687.53240991}]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_1935_A1"},{"$f":"IF(ISBLANK(InfoPro!H81),\"\",InfoPro!H81)","v":"SC_1935"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":50},{"$f":"IF(ISBLANK(InfoPro!C81),\"\",InfoPro!C81)","v":"2022-08-17T18:16:00"},{"$f":"IF(ISBLANK(InfoPro!D81),\"\",InfoPro!D81)","v":44790.761111111111},{"$f":"IF(ISBLANK(InfoPro!L81),\"\",InfoPro!L81)","v":"NO"},{"$f":"'IT-TA'!H81","v":0},{"$f":"IFERROR('BT-Confi'!Y88,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y88,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z88,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z87,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W87,\"\")","v":-162737.90584359923},{"$f":"IFERROR('EC-Mar'!Y87,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69741727.064274907,71121649.616169259,69904464.970118508,408010949.62656629]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_1935_A2"},{"$f":"IF(ISBLANK(InfoPro!H82),\"\",InfoPro!H82)","v":"SC_1935"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"PGF LA PELAA V"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":50},{"$f":"IF(ISBLANK(InfoPro!C82),\"\",InfoPro!C82)","v":"2022-08-17T18:16:00"},{"$f":"IF(ISBLANK(InfoPro!D82),\"\",InfoPro!D82)","v":44790.761111111111},{"$f":"IF(ISBLANK(InfoPro!L82),\"\",InfoPro!L82)","v":"NO"},{"$f":"'IT-TA'!H82","v":0},{"$f":"IFERROR('BT-Confi'!Y89,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y89,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z89,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z88,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W88,\"\")","v":0},{"$f":"IFERROR('EC-Mar'!Y88,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69904464.970118508,71121649.616169259,69904464.970118508,408173687.53240991]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1931_A1"},{"$f":"IF(ISBLANK(InfoPro!H83),\"\",InfoPro!H83)","v":"SC_1931"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":50},{"$f":"IF(ISBLANK(InfoPro!C83),\"\",InfoPro!C83)","v":"2022-08-17T18:02:00"},{"$f":"IF(ISBLANK(InfoPro!D83),\"\",InfoPro!D83)","v":44790.751388888886},{"$f":"IF(ISBLANK(InfoPro!L83),\"\",InfoPro!L83)","v":"NO"},{"$f":"'IT-TA'!H83","v":0},{"$f":"IFERROR('BT-Confi'!Y90,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y90,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z90,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z89,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W89,\"\")","v":-162737.90584359923},{"$f":"IFERROR('EC-Mar'!Y89,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69741727.064274907,71121649.616169259,69904464.970118508,408010949.62656629]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1931_A2"},{"$f":"IF(ISBLANK(InfoPro!H84),\"\",InfoPro!H84)","v":"SC_1931"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"PGF LA PELAA II"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":50},{"$f":"IF(ISBLANK(InfoPro!C84),\"\",InfoPro!C84)","v":"2022-08-17T18:02:00"},{"$f":"IF(ISBLANK(InfoPro!D84),\"\",InfoPro!D84)","v":44790.751388888886},{"$f":"IF(ISBLANK(InfoPro!L84),\"\",InfoPro!L84)","v":"NO"},{"$f":"'IT-TA'!H84","v":0},{"$f":"IFERROR('BT-Confi'!Y91,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y91,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z91,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z90,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W90,\"\")","v":0},{"$f":"IFERROR('EC-Mar'!Y90,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69904464.970118508,71121649.616169259,69904464.970118508,408173687.53240991]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1965_A1"},{"$f":"IF(ISBLANK(InfoPro!H85),\"\",InfoPro!H85)","v":"SC_1965"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"PGF GLADIADOR IV"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!C85),\"\",InfoPro!C85)","v":"2022-08-17T22:06:00"},{"$f":"IF(ISBLANK(InfoPro!D85),\"\",InfoPro!D85)","v":44790.92083333333},{"$f":"IF(ISBLANK(InfoPro!L85),\"\",InfoPro!L85)","v":"NO"},{"$f":"'IT-TA'!H85","v":0},{"$f":"IFERROR('BT-Confi'!Y92,\"\")","v":367600.87577229872},{"$f":"IFERROR('BT-Flex'!Y92,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z92,\"\")","v":534412.86087410664},{"$f":"IFERROR('EC-RP'!Z91,\"\")","v":1217184.6460507559},{"$f":"IFERROR('EC-Per'!W91,\"\")","v":-137717.47845937661},{"$f":"IFERROR('EC-Mar'!Y91,\"\")","v":1217184.6460507559},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69766747.491659135,71121649.616169259,69904464.970118508,408035970.05395055]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_2143_A1"},{"$f":"IF(ISBLANK(InfoPro!H86),\"\",InfoPro!H86)","v":"SC_2143"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Expansión Sabanalarga 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E86),\"\",InfoPro!E86)","v":200},{"$f":"IF(ISBLANK(InfoPro!C86),\"\",InfoPro!C86)","v":"2022-08-22T18:27:00"},{"$f":"IF(ISBLANK(InfoPro!D86),\"\",InfoPro!D86)","v":44795.768750000003},{"$f":"IF(ISBLANK(InfoPro!L86),\"\",InfoPro!L86)","v":"NO"},{"$f":"'IT-TA'!H86","v":0},{"$f":"IFERROR('BT-Confi'!Y93,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y93,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z93,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z92,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W92,\"\")","v":-62540.555675941323},{"$f":"IFERROR('EC-Mar'!Y92,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69841924.414442569,71121649.616169259,69904464.970118508,408111146.97673392]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_2143_A2"},{"$f":"IF(ISBLANK(InfoPro!H87),\"\",InfoPro!H87)","v":"SC_2143"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Expansión Sabanalarga 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E87),\"\",InfoPro!E87)","v":200},{"$f":"IF(ISBLANK(InfoPro!C87),\"\",InfoPro!C87)","v":"2022-08-22T18:27:00"},{"$f":"IF(ISBLANK(InfoPro!D87),\"\",InfoPro!D87)","v":44795.768750000003},{"$f":"IF(ISBLANK(InfoPro!L87),\"\",InfoPro!L87)","v":"NO"},{"$f":"'IT-TA'!H87","v":0},{"$f":"IFERROR('BT-Confi'!Y94,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y94,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z94,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z93,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W93,\"\")","v":-73847.055529610006},{"$f":"IFERROR('EC-Mar'!Y93,\"\")","v":1217184.6460507561},0,70272065.845890805,69904464.970118508,70438877.830992609,71121649.616169259,69830617.914588898,71121649.616169259,69904464.970118508,408099840.47688031]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2018_A1"},{"$f":"IF(ISBLANK(InfoPro!H88),\"\",InfoPro!H88)","v":"SC_2018"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!C88),\"\",InfoPro!C88)","v":"2022-08-23T17:04:00"},{"$f":"IF(ISBLANK(InfoPro!D88),\"\",InfoPro!D88)","v":44796.711111111108},{"$f":"IF(ISBLANK(InfoPro!L88),\"\",InfoPro!L88)","v":"NO"},{"$f":"'IT-TA'!H88","v":0},{"$f":"IFERROR('BT-Confi'!Y95,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y95,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z95,\"\")","v":667975.46071520704},{"$f":"IFERROR('EC-RP'!Z94,\"\")","v":1521388.3015303451},{"$f":"IFERROR('EC-Per'!W94,\"\")","v":-36202.541686697012},{"$f":"IFERROR('EC-Mar'!Y94,\"\")","v":1521388.3015303451},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69868262.428431809,71425853.271648854,69904464.970118508,408819225.35506022]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2018_A2"},{"$f":"IF(ISBLANK(InfoPro!H89),\"\",InfoPro!H89)","v":"SC_2018"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"PARQUE SOLAR DON VIZO"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":4.9000000000000004},{"$f":"IF(ISBLANK(InfoPro!C89),\"\",InfoPro!C89)","v":"2022-08-23T17:04:00"},{"$f":"IF(ISBLANK(InfoPro!D89),\"\",InfoPro!D89)","v":44796.711111111108},{"$f":"IF(ISBLANK(InfoPro!L89),\"\",InfoPro!L89)","v":"NO"},{"$f":"'IT-TA'!H89","v":0},{"$f":"IFERROR('BT-Confi'!Y96,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y96,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z96,\"\")","v":667975.46071520704},{"$f":"IFERROR('EC-RP'!Z95,\"\")","v":1521388.3015303451},{"$f":"IFERROR('EC-Per'!W95,\"\")","v":-36202.541686697012},{"$f":"IFERROR('EC-Mar'!Y95,\"\")","v":1521388.3015303451},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69868262.428431809,71425853.271648854,69904464.970118508,408819225.35506022]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_1849_A1"},{"$f":"IF(ISBLANK(InfoPro!H90),\"\",InfoPro!H90)","v":"SC_1849"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":110},{"$f":"IF(ISBLANK(InfoPro!C90),\"\",InfoPro!C90)","v":"2022-08-24T14:01:00"},{"$f":"IF(ISBLANK(InfoPro!D90),\"\",InfoPro!D90)","v":44797.584027777775},{"$f":"IF(ISBLANK(InfoPro!L90),\"\",InfoPro!L90)","v":"NO"},{"$f":"'IT-TA'!H90","v":0},{"$f":"IFERROR('BT-Confi'!Y97,\"\")","v":328802.21446538344},{"$f":"IFERROR('BT-Flex'!Y97,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z97,\"\")","v":478007.9256476803},{"$f":"IFERROR('EC-RP'!Z96,\"\")","v":1088716.1413691917},{"$f":"IFERROR('EC-Per'!W96,\"\")","v":-97553.990916316456},{"$f":"IFERROR('EC-Mar'!Y96,\"\")","v":1088716.1413691917},0,70233267.184583887,69904464.970118508,70382472.895766184,70993181.111487702,69806910.979202196,70993181.111487702,69904464.970118508,407788227.18793786]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_1849_A2"},{"$f":"IF(ISBLANK(InfoPro!H91),\"\",InfoPro!H91)","v":"SC_1849"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Ariel 110 MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":110},{"$f":"IF(ISBLANK(InfoPro!C91),\"\",InfoPro!C91)","v":"2022-08-24T14:01:00"},{"$f":"IF(ISBLANK(InfoPro!D91),\"\",InfoPro!D91)","v":44797.584027777775},{"$f":"IF(ISBLANK(InfoPro!L91),\"\",InfoPro!L91)","v":"NO"},{"$f":"'IT-TA'!H91","v":0},{"$f":"IFERROR('BT-Confi'!Y98,\"\")","v":328802.21446538344},{"$f":"IFERROR('BT-Flex'!Y98,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z98,\"\")","v":478007.9256476803},{"$f":"IFERROR('EC-RP'!Z97,\"\")","v":1088716.1413691917},{"$f":"IFERROR('EC-Per'!W97,\"\")","v":-82166.926103017307},{"$f":"IFERROR('EC-Mar'!Y97,\"\")","v":1088716.1413691917},0,70233267.184583887,69904464.970118508,70382472.895766184,70993181.111487702,69822298.044015497,70993181.111487702,69904464.970118508,407803614.25275111]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2051_A1"},{"$f":"IF(ISBLANK(InfoPro!H92),\"\",InfoPro!H92)","v":"SC_2051"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"PARQUE SOLAR ALMA"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C92),\"\",InfoPro!C92)","v":"2022-08-24T10:07:00"},{"$f":"IF(ISBLANK(InfoPro!D92),\"\",InfoPro!D92)","v":44797.421527777777},{"$f":"IF(ISBLANK(InfoPro!L92),\"\",InfoPro!L92)","v":"NO"},{"$f":"'IT-TA'!H92","v":0},{"$f":"IFERROR('BT-Confi'!Y99,\"\")","v":513690.98958057468},{"$f":"IFERROR('BT-Flex'!Y99,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z99,\"\")","v":746796.56507960102},{"$f":"IFERROR('EC-RP'!Z98,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W98,\"\")","v":-37206.655868045418},{"$f":"IFERROR('EC-Mar'!Y98,\"\")","v":1700912.1211109255},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69867258.314250469,71605377.091229439,69904464.970118508,409220545.90714586]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1962_A1"},{"$f":"IF(ISBLANK(InfoPro!H93),\"\",InfoPro!H93)","v":"SC_1962"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!C93),\"\",InfoPro!C93)","v":"2022-08-26T21:59:00"},{"$f":"IF(ISBLANK(InfoPro!D93),\"\",InfoPro!D93)","v":44799.915972222225},{"$f":"IF(ISBLANK(InfoPro!L93),\"\",InfoPro!L93)","v":"NO"},{"$f":"'IT-TA'!H93","v":0},{"$f":"IFERROR('BT-Confi'!Y100,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y100,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z100,\"\")","v":746796.5650796009},{"$f":"IFERROR('EC-RP'!Z99,\"\")","v":1700912.1211109259},{"$f":"IFERROR('EC-Per'!W99,\"\")","v":-655543.74651524774},{"$f":"IFERROR('EC-Mar'!Y99,\"\")","v":1700912.1211109259},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69248921.223603263,71605377.091229439,69904464.970118508,408602208.81649864]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1962_A2"},{"$f":"IF(ISBLANK(InfoPro!H94),\"\",InfoPro!H94)","v":"SC_1962"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"APBAQ II_7.4MW"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":7.4},{"$f":"IF(ISBLANK(InfoPro!C94),\"\",InfoPro!C94)","v":"2022-08-26T21:59:00"},{"$f":"IF(ISBLANK(InfoPro!D94),\"\",InfoPro!D94)","v":44799.915972222225},{"$f":"IF(ISBLANK(InfoPro!L94),\"\",InfoPro!L94)","v":"NO"},{"$f":"'IT-TA'!H94","v":0},{"$f":"IFERROR('BT-Confi'!Y101,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y101,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z101,\"\")","v":746796.5650796009},{"$f":"IFERROR('EC-RP'!Z100,\"\")","v":1700912.1211109259},{"$f":"IFERROR('EC-Per'!W100,\"\")","v":-711646.42746531265},{"$f":"IFERROR('EC-Mar'!Y100,\"\")","v":1700912.1211109259},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69192818.542653188,71605377.091229439,69904464.970118508,408546106.13554859]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_1924_A1"},{"$f":"IF(ISBLANK(InfoPro!H95),\"\",InfoPro!H95)","v":"SC_1924"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!C95),\"\",InfoPro!C95)","v":"2022-08-26T17:49:00"},{"$f":"IF(ISBLANK(InfoPro!D95),\"\",InfoPro!D95)","v":44799.742361111108},{"$f":"IF(ISBLANK(InfoPro!L95),\"\",InfoPro!L95)","v":"NO"},{"$f":"'IT-TA'!H95","v":0},{"$f":"IFERROR('BT-Confi'!Y102,\"\")","v":513690.98958057462},{"$f":"IFERROR('BT-Flex'!Y102,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z102,\"\")","v":746796.5650796009},{"$f":"IFERROR('EC-RP'!Z101,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W101,\"\")","v":-651638.5098522089},{"$f":"IFERROR('EC-Mar'!Y101,\"\")","v":1700912.1211109252},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69252826.460266292,71605377.091229439,69904464.970118508,408606114.05316174]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_1924_A2"},{"$f":"IF(ISBLANK(InfoPro!H96),\"\",InfoPro!H96)","v":"SC_1924"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"APBAQ I_4.2MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":4.2},{"$f":"IF(ISBLANK(InfoPro!C96),\"\",InfoPro!C96)","v":"2022-08-26T17:49:00"},{"$f":"IF(ISBLANK(InfoPro!D96),\"\",InfoPro!D96)","v":44799.742361111108},{"$f":"IF(ISBLANK(InfoPro!L96),\"\",InfoPro!L96)","v":"NO"},{"$f":"'IT-TA'!H96","v":0},{"$f":"IFERROR('BT-Confi'!Y103,\"\")","v":513690.98958057462},{"$f":"IFERROR('BT-Flex'!Y103,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z103,\"\")","v":746796.5650796009},{"$f":"IFERROR('EC-RP'!Z102,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W102,\"\")","v":-651008.90742723073},{"$f":"IFERROR('EC-Mar'!Y102,\"\")","v":1700912.1211109252},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69253456.062691271,71605377.091229439,69904464.970118508,408606743.65558672]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_2029_A1"},{"$f":"IF(ISBLANK(InfoPro!H97),\"\",InfoPro!H97)","v":"SC_2029"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C97),\"\",InfoPro!C97)","v":"2022-07-15T09:29:00"},{"$f":"IF(ISBLANK(InfoPro!D97),\"\",InfoPro!D97)","v":44757.395138888889},{"$f":"IF(ISBLANK(InfoPro!L97),\"\",InfoPro!L97)","v":"NO"},{"$f":"'IT-TA'!H97","v":0},{"$f":"IFERROR('BT-Confi'!Y104,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y104,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z104,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z103,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W103,\"\")","v":-75257.404839618612},{"$f":"IFERROR('EC-Mar'!Y103,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69829207.565278888,71425853.271648854,69904464.970118508,408780170.49190736]
[{"$f":"IF(ISBLANK(InfoPro!A98),\"\",InfoPro!A98)","v":"SC_2029_A2"},{"$f":"IF(ISBLANK(InfoPro!H98),\"\",InfoPro!H98)","v":"SC_2029"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Parque Solar Bugambiles 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C98),\"\",InfoPro!C98)","v":"2022-07-15T09:29:00"},{"$f":"IF(ISBLANK(InfoPro!D98),\"\",InfoPro!D98)","v":44757.395138888889},{"$f":"IF(ISBLANK(InfoPro!L98),\"\",InfoPro!L98)","v":"NO"},{"$f":"'IT-TA'!H98","v":0},{"$f":"IFERROR('BT-Confi'!Y105,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y105,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z105,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z104,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W104,\"\")","v":-86008.462673849848},{"$f":"IFERROR('EC-Mar'!Y104,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69818456.507444665,71425853.271648854,69904464.970118508,408769419.43407309]
[{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2095_A1"},{"$f":"IF(ISBLANK(InfoPro!H99),\"\",InfoPro!H99)","v":"SC_2095"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C99),\"\",InfoPro!C99)","v":"2022-08-26T17:49:00"},{"$f":"IF(ISBLANK(InfoPro!D99),\"\",InfoPro!D99)","v":44799.742361111108},{"$f":"IF(ISBLANK(InfoPro!L99),\"\",InfoPro!L99)","v":"NO"},{"$f":"'IT-TA'!H99","v":0},{"$f":"IFERROR('BT-Confi'!Y106,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y106,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z106,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z105,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W105,\"\")","v":-89141.936816490124},{"$f":"IFERROR('EC-Mar'!Y105,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69815323.033302024,71425853.271648854,69904464.970118508,408766285.95993042]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2095_A2"},{"$f":"IF(ISBLANK(InfoPro!H100),\"\",InfoPro!H100)","v":"SC_2095"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"Parque Solar Nisperos 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C100),\"\",InfoPro!C100)","v":"2022-08-26T17:49:00"},{"$f":"IF(ISBLANK(InfoPro!D100),\"\",InfoPro!D100)","v":44799.742361111108},{"$f":"IF(ISBLANK(InfoPro!L100),\"\",InfoPro!L100)","v":"NO"},{"$f":"'IT-TA'!H100","v":0},{"$f":"IFERROR('BT-Confi'!Y107,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y107,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z107,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z106,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W106,\"\")","v":-84981.979765053897},{"$f":"IFERROR('EC-Mar'!Y106,\"\")","v":1521388.3015303449},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,69819482.99035345,71425853.271648854,69904464.970118508,408770445.91698194]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2220_A1"},{"$f":"IF(ISBLANK(InfoPro!H101),\"\",InfoPro!H101)","v":"SC_2220"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C101),\"\",InfoPro!C101)","v":"2022-08-26T17:49:00"},{"$f":"IF(ISBLANK(InfoPro!D101),\"\",InfoPro!D101)","v":44799.742361111108},{"$f":"IF(ISBLANK(InfoPro!L101),\"\",InfoPro!L101)","v":"NO"},{"$f":"'IT-TA'!H101","v":0},{"$f":"IFERROR('BT-Confi'!Y108,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y108,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z108,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z107,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W107,\"\")","v":-552511.62851132685},{"$f":"IFERROR('EC-Mar'!Y107,\"\")","v":1360812.4342847455},0,70315442.749231935,69904464.970118508,70501938.548575759,71265277.404403254,69351953.341607183,71265277.404403254,69904464.970118508,407943055.20717382]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2220_A2"},{"$f":"IF(ISBLANK(InfoPro!H102),\"\",InfoPro!H102)","v":"SC_2220"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE FOTOVOLTAICO LOS MANGOS DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C102),\"\",InfoPro!C102)","v":"2022-08-26T17:49:00"},{"$f":"IF(ISBLANK(InfoPro!D102),\"\",InfoPro!D102)","v":44799.742361111108},{"$f":"IF(ISBLANK(InfoPro!L102),\"\",InfoPro!L102)","v":"NO"},{"$f":"'IT-TA'!H102","v":0},{"$f":"IFERROR('BT-Confi'!Y109,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y109,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z109,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z108,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W108,\"\")","v":-490967.11139229283},{"$f":"IFERROR('EC-Mar'!Y108,\"\")","v":1360812.4342847455},0,70315442.749231935,69904464.970118508,70501938.548575759,71265277.404403254,69413497.858726218,71265277.404403254,69904464.970118508,408004599.72429287]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2219_A1"},{"$f":"IF(ISBLANK(InfoPro!H103),\"\",InfoPro!H103)","v":"SC_2219"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":80},{"$f":"IF(ISBLANK(InfoPro!C103),\"\",InfoPro!C103)","v":"2022-07-17T17:46:00"},{"$f":"IF(ISBLANK(InfoPro!D103),\"\",InfoPro!D103)","v":44759.740277777775},{"$f":"IF(ISBLANK(InfoPro!L103),\"\",InfoPro!L103)","v":"NO"},{"$f":"'IT-TA'!H103","v":0},{"$f":"IFERROR('BT-Confi'!Y110,\"\")","v":513690.98958057462},{"$f":"IFERROR('BT-Flex'!Y110,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z110,\"\")","v":746796.56507960102},{"$f":"IFERROR('EC-RP'!Z109,\"\")","v":1700912.1211109259},{"$f":"IFERROR('EC-Per'!W109,\"\")","v":51514.8574147295},{"$f":"IFERROR('EC-Mar'!Y109,\"\")","v":1700912.1211109259},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69955979.82753323,71605377.091229439,69904464.970118508,409309267.42042863]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2219_A2"},{"$f":"IF(ISBLANK(InfoPro!H104),\"\",InfoPro!H104)","v":"SC_2219"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Tereseg"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":80},{"$f":"IF(ISBLANK(InfoPro!C104),\"\",InfoPro!C104)","v":"2022-07-17T17:46:00"},{"$f":"IF(ISBLANK(InfoPro!D104),\"\",InfoPro!D104)","v":44759.740277777775},{"$f":"IF(ISBLANK(InfoPro!L104),\"\",InfoPro!L104)","v":"NO"},{"$f":"'IT-TA'!H104","v":0},{"$f":"IFERROR('BT-Confi'!Y111,\"\")","v":513690.98958057462},{"$f":"IFERROR('BT-Flex'!Y111,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z111,\"\")","v":746796.56507960102},{"$f":"IFERROR('EC-RP'!Z110,\"\")","v":1700912.1211109259},{"$f":"IFERROR('EC-Per'!W110,\"\")","v":56770.463657233166},{"$f":"IFERROR('EC-Mar'!Y110,\"\")","v":1700912.1211109259},0,70418155.959699079,69904464.970118508,70651261.535198107,71605377.091229439,69961235.433775738,71605377.091229439,69904464.970118508,409314523.02667117]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2343_A1"},{"$f":"IF(ISBLANK(InfoPro!H105),\"\",InfoPro!H105)","v":"SC_2343"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":36},{"$f":"IF(ISBLANK(InfoPro!C105),\"\",InfoPro!C105)","v":"2022-07-18T23:50:00"},{"$f":"IF(ISBLANK(InfoPro!D105),\"\",InfoPro!D105)","v":44760.993055555555},{"$f":"IF(ISBLANK(InfoPro!L105),\"\",InfoPro!L105)","v":"NO"},{"$f":"'IT-TA'!H105","v":0},{"$f":"IFERROR('BT-Confi'!Y112,\"\")","v":322357.69106186187},{"$f":"IFERROR('BT-Flex'!Y112,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z112,\"\")","v":1171597.4257624645},{"$f":"IFERROR('EC-RP'!Z111,\"\")","v":2668443.2624958884},{"$f":"IFERROR('EC-Per'!W111,\"\")","v":-135194.41015172392},{"$f":"IFERROR('EC-Mar'!Y111,\"\")","v":2668443.2624958884},{"$f":"IF(C108=\"\",\"\",(SUMIF(I108:N108,\">0\"))*(H108/100))","v":0},{"$f":"IF(C108=\"\",\"\",I108+$B$1)","v":70226822.661180377},{"$f":"IF(D108=\"\",\"\",J108+$B$1)","v":69904464.970118508},{"$f":"IF(E108=\"\",\"\",K108+$B$1)","v":71076062.395880967},{"$f":"IF(F108=\"\",\"\",L108+$B$1)","v":72572908.232614398},{"$f":"IF(G108=\"\",\"\",M108+$B$1)","v":69769270.559966788},{"$f":"IF(H108=\"\",\"\",N108+$B$1)","v":72572908.232614398},{"$f":"IF(I108=\"\",\"\",O108+$B$1)","v":69904464.970118508},{"$f":"IFERROR((+$P$1*P108+$Q$1*Q108+$R$1*R108+$S$1*S108+$T$1*T108+U108*$U$1+$V$1*V108),\"\")","v":410807322.42710376}]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_2343_A2"},{"$f":"IF(ISBLANK(InfoPro!H106),\"\",InfoPro!H106)","v":"SC_2343"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"PARQUE EÓLICO SALAMANCA OFF SHORE 36 MW"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":36},{"$f":"IF(ISBLANK(InfoPro!C106),\"\",InfoPro!C106)","v":"2022-07-18T23:50:00"},{"$f":"IF(ISBLANK(InfoPro!D106),\"\",InfoPro!D106)","v":44760.993055555555},{"$f":"IF(ISBLANK(InfoPro!L106),\"\",InfoPro!L106)","v":"NO"},{"$f":"'IT-TA'!H106","v":0},{"$f":"IFERROR('BT-Confi'!Y113,\"\")","v":322357.69106186187},{"$f":"IFERROR('BT-Flex'!Y113,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z113,\"\")","v":1171597.4257624645},{"$f":"IFERROR('EC-RP'!Z112,\"\")","v":2668443.2624958884},{"$f":"IFERROR('EC-Per'!W112,\"\")","v":-121317.53445963404},{"$f":"IFERROR('EC-Mar'!Y112,\"\")","v":2668443.2624958884},0,70226822.661180377,69904464.970118508,71076062.395880967,72572908.232614398,69783147.435658872,72572908.232614398,69904464.970118508,410821199.30279589]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1308_A1"},{"$f":"IF(ISBLANK(InfoPro!H107),\"\",InfoPro!H107)","v":"SC_1308"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":40},{"$f":"IF(ISBLANK(InfoPro!C107),\"\",InfoPro!C107)","v":"2022-07-16T16:05:00"},{"$f":"IF(ISBLANK(InfoPro!D107),\"\",InfoPro!D107)","v":44758.670138888891},{"$f":"IF(ISBLANK(InfoPro!L107),\"\",InfoPro!L107)","v":"NO"},{"$f":"'IT-TA'!H107","v":0},{"$f":"IFERROR('BT-Confi'!Y114,\"\")","v":459473.15704881446},{"$f":"IFERROR('BT-Flex'!Y114,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z114,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z113,\"\")","v":1521388.3015303453},{"$f":"IFERROR('EC-Per'!W113,\"\")","v":-59856193.573006041},{"$f":"IFERROR('EC-Mar'!Y113,\"\")","v":1521388.3015303453},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,10048271.397112466,71425853.271648854,69904464.970118508,348999234.32374084]
[{"$f":"IF(ISBLANK(InfoPro!A108),\"\",InfoPro!A108)","v":"SC_1308_A2"},{"$f":"IF(ISBLANK(InfoPro!H108),\"\",InfoPro!H108)","v":"SC_1308"},{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Campeche Solar"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":40},{"$f":"IF(ISBLANK(InfoPro!C108),\"\",InfoPro!C108)","v":"2022-07-16T16:05:00"},{"$f":"IF(ISBLANK(InfoPro!D108),\"\",InfoPro!D108)","v":44758.670138888891},{"$f":"IF(ISBLANK(InfoPro!L108),\"\",InfoPro!L108)","v":"NO"},{"$f":"'IT-TA'!H108","v":0},{"$f":"IFERROR('BT-Confi'!Y115,\"\")","v":459473.15704881446},{"$f":"IFERROR('BT-Flex'!Y115,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z115,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z114,\"\")","v":1521388.3015303453},{"$f":"IFERROR('EC-Per'!W114,\"\")","v":-69904464.970118508},{"$f":"IFERROR('EC-Mar'!Y114,\"\")","v":1521388.3015303453},0,70363938.127167329,69904464.970118508,70572440.430833712,71425853.271648854,0,71425853.271648854,69904464.970118508,338950962.92662847]
[{"$f":"IF(ISBLANK(InfoPro!A109),\"\",InfoPro!A109)","v":"SC_2110_A1"},{"$f":"IF(ISBLANK(InfoPro!H109),\"\",InfoPro!H109)","v":"SC_2110"},{"$f":"IF(ISBLANK(InfoPro!B109),\"\",InfoPro!B109)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E109),\"\",InfoPro!E109)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C109),\"\",InfoPro!C109)","v":"2022-08-17T16:02:00"},{"$f":"IF(ISBLANK(InfoPro!D109),\"\",InfoPro!D109)","v":44790.668055555558},{"$f":"IF(ISBLANK(InfoPro!L109),\"\",InfoPro!L109)","v":"NO"},{"$f":"'IT-TA'!H109","v":0},{"$f":"IFERROR('BT-Confi'!Y116,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y116,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z116,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z115,\"\")","v":1360812.4342847448},{"$f":"IFERROR('EC-Per'!W115,\"\")","v":-47308.481673629227},{"$f":"IFERROR('EC-Mar'!Y115,\"\")","v":1360812.4342847448},{"$f":"IF(C112=\"\",\"\",(SUMIF(I112:N112,\">0\"))*(H112/100))","v":0},{"$f":"IF(C112=\"\",\"\",I112+$B$1)","v":70315442.749231935},{"$f":"IF(D112=\"\",\"\",J112+$B$1)","v":69904464.970118508},{"$f":"IF(E112=\"\",\"\",K112+$B$1)","v":70501938.548575759},{"$f":"IF(F112=\"\",\"\",L112+$B$1)","v":71265277.404403254},{"$f":"IF(G112=\"\",\"\",M112+$B$1)","v":69857156.48844488},{"$f":"IF(H112=\"\",\"\",N112+$B$1)","v":71265277.404403254},{"$f":"IF(I112=\"\",\"\",O112+$B$1)","v":69904464.970118508},{"$f":"IFERROR((+$P$1*P112+$Q$1*Q112+$R$1*R112+$S$1*S112+$T$1*T112+U112*$U$1+$V$1*V112),\"\")","v":408448258.35401154}]
[{"$f":"IF(ISBLANK(InfoPro!A110),\"\",InfoPro!A110)","v":"SC_2110_A2"},{"$f":"IF(ISBLANK(InfoPro!H110),\"\",InfoPro!H110)","v":"SC_2110"},{"$f":"IF(ISBLANK(InfoPro!B110),\"\",InfoPro!B110)","v":"\nParque Solar Salamina"},{"$f":"IF(ISBLANK(InfoPro!E110),\"\",InfoPro!E110)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C110),\"\",InfoPro!C110)","v":"2022-08-17T16:02:00"},{"$f":"IF(ISBLANK(InfoPro!D110),\"\",InfoPro!D110)","v":44790.668055555558},{"$f":"IF(ISBLANK(InfoPro!L110),\"\",InfoPro!L110)","v":"NO"},{"$f":"'IT-TA'!H110","v":0},{"$f":"IFERROR('BT-Confi'!Y117,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y117,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z117,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z116,\"\")","v":1360812.4342847448},{"$f":"IFERROR('EC-Per'!W116,\"\")","v":-47308.481673629227},{"$f":"IFERROR('EC-Mar'!Y116,\"\")","v":1360812.4342847448},0,70315442.749231935,69904464.970118508,70501938.548575759,71265277.404403254,69857156.48844488,71265277.404403254,69904464.970118508,408448258.35401154]