{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["General","Tablas","InfoPro","IT-TA","EC-RE","EC-RP","EC-Per","EC-Mar","EC-Mar2","BT-Flex","BT-Confi","Resumen","Casos con puntuación igual"],"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":57,"n_cols":17,"rows_kept":57,"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_481_A1","DIAMANTE","2022-07-12T15:55:00",44754.663194444445,70,"Solar FV","El Rio 115","SC_481","2025-12-31","2025-12-31","NO","NO","Bogotá","NO","NA",-2.8420000000000001E-2,1]
["SC_2288_A1","PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW","2022-07-13T16:12:00",44755.675000000003,199,"Solar FV","Suria (DelSur) 220","SC_2288","2025-12-31","2025-12-31","NO","NO","Meta - Guaviare","NO","NA",-90.1,2]
["SC_2288_A2","PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW","2022-07-13T16:12:00",44755.675000000003,199,"Solar FV","Santa Helena 115","SC_2288","2025-12-31","2025-12-31","NO","NO","Meta - Guaviare","NO","NA",-127.8,3]
["SC_924_A1","PARQUE FOTOVOLTAICO LA SABANA","2022-07-15T16:22:00",44757.681944444441,100,"Solar FV","Noroeste 220","SC_924","2026-12-31","2026-12-31","NO","NO","Bogotá","NO","NA",-0.96,4]
["SC_924_A2","PARQUE FOTOVOLTAICO LA SABANA","2022-07-15T16:22:00",44757.681944444441,100,"Solar FV","Noroeste 115","SC_924","2026-12-31","2026-12-31","NO","NO","Bogotá","NO","NA",-0.48,5]
["SC_756_A1","PARQUE FOTOVOLTAICO BALSILLAS","2022-07-15T10:56:00",44757.455555555556,100,"Solar FV","Balsillas 115","SC_756","2025-12-31","2025-12-31","NO","NO","Bogotá","NO","NA",-3.77,6]
["SC_756_A2","PARQUE FOTOVOLTAICO BALSILLAS","2022-07-15T10:56:00",44757.455555555556,100,"Solar FV","Balsillas 220","SC_756","2025-12-31","2025-12-31","NO","NO","Bogotá","NO","NA",-3.46,7]
["SC_1207_A1","Guacaná","2022-07-15T11:58:00",44757.498611111114,19.899999999999999,"Solar FV","Tocaima 34.5","SC_1207","2025-12-31","2025-12-31","NO","NO","Bogotá","NO","NA",-3.9325999999999999,8]
["SC_709_A1","PARQUE FOTOVOLTAICO SUÉ 2","2022-07-15T12:11:00",44757.507638888892,9.9,"Solar FV","La Guacheta 34.5","SC_709","2026-12-31","2026-12-31","NO","NO","Bogotá","NO","NA",-6.2837199999999998E-4,9]
["SC_1299_A1","Parque Eólico Sisga","2022-07-15T15:50:00",44757.659722222219,20,"Eólico Onshore","Sesquile 115","SC_1299","2027-06-30","2027-06-30","NO","NO","Bogotá","NO","NA",4.7699999999999996,10]
["SC_1299_A2","Parque Eólico Sisga","2022-07-15T15:50:00",44757.659722222219,20,"Eólico Onshore","Chocontá 34.5","SC_1299","2027-06-30","2027-06-30","NO","NO","Bogotá","NO","NA",7.0000000000000007E-2,11]
["SC_416_A1","Solar Jagüey","2022-07-15T09:30:00",44757.395833333336,112,"Solar FV","Chivor II 220","SC_416","2026-12-18","2026-12-18","NO","NO","Boyacá - Casanare","NO","NA",-12.115085000000001,12]
["SC_416_A2","Solar Jagüey","2022-07-15T09:30:00",44757.395833333336,112,"Solar FV","Chivor II 220","SC_416","2026-12-18","2026-12-18","NO","NO","Boyacá - Casanare","NO","NA",-11.905401080000001,13]
["SC_1023_A1","PARQUE SOLAR LOS HELECHOS","2022-07-17T17:36:00",44759.73333333333,9.9,"Solar FV","Colegio 34.5","SC_1023","2024-12-31","2024-12-31","NO","NO","Bogotá","NO","NA",-0.21,14]
["SC_1023_A2","PARQUE SOLAR LOS HELECHOS","2022-07-17T17:36:00",44759.73333333333,9.9,"Solar FV","Colegio 115","SC_1023","2024-12-31","2024-12-31","NO","NO","Bogotá","NO","NA",-0.24,15]
["SC_1449_A1","Autogeneración Geopark","2022-07-17T09:10:00",44759.381944444445,0,"Solar FV","Chivor II 220","SC_1449","2023-01-31","2023-01-31","NO","NO","Boyacá - Casanare","NO","NA",-4.2409999999999997,16]
["SC_1590_A1","PCH Ventana de 7MW (entrega 6,7 MW)","2022-07-18T11:05:00",44760.461805555555,6.7,"PCH","Calera 34.5","SC_1590","2024-08-31","2024-08-31","NO","NO","Bogotá","NO","NA",-2.0579999999999998,17]
["SC_2156_A1","CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III","2022-10-04T19:47:00",44838.824305555558,9.8800000000000008,"Biomasa y Residuos","5781","SC_2156","2024-01-31","2024-01-31","NO","NO","Bogotá","NO","NA",-2.2669999999999999,18]
["SC_2156_A2","CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III","2022-10-04T19:47:00",44838.824305555558,9.8800000000000008,"Biomasa y Residuos","CD10.4.120758","SC_2156","2024-01-31","2024-01-31","NO","NO","Bogotá","NO","NA",-2.2669999999999999,19]
["SC_936_A1","Parque Fotovoltaico La Vaca 80 MW","2022-07-18T19:34:00",44760.81527777778,80,"Solar FV","Ocoa 115","SC_936","2026-12-31","2026-12-31","NO","NO","Meta - Guaviare","NO","NA",-15.85821,20]
["SC_936_A2","Parque Fotovoltaico La Vaca 80 MW","2022-07-18T19:34:00",44760.81527777778,80,"Solar FV","Villavicencio 115","SC_936","2026-12-31","2026-12-31","NO","NO","Meta - Guaviare","NO","NA",-15.40156,21]
["SC_1799_A1","EXCEDENTES AUTOGENERACION VRO","2022-07-26T10:40:00",44768.444444444445,46.71,"Solar FV","Reforma 220","SC_1799","2028-12-31","2028-12-31","NO","NO","Meta - Guaviare","SI","NA",-0.56200000000000006,22]
["SC_1757_A1","PGF La Escuela","2022-07-27T16:11:00",44769.674305555556,40,"Solar FV","Colegio 115","SC_1757","2025-12-31","2025-12-31","NO","NO","Bogotá","NO","NA",0.73,23]
["SC_1757_A3","PGF La Escuela","2022-07-27T16:11:00",44769.674305555556,40,"Solar FV","Laguneta 115","SC_1757","2025-12-31","2025-12-31","NO","NO","Bogotá","NO","NA",0.96199999999999997,24]
["SC_1870_A1","Helios Puerto Lopez - 15MW","2022-06-21T10:20:00",44733.430555555555,15,"Solar FV","Tropezón 34.5","SC_1870","2024-12-31","2024-12-31","NO","NO","Meta - Guaviare","NO","NA",2.6726179999999999,25]
["SC_1870_A2","Helios Puerto Lopez - 15MW","2022-06-21T10:20:00",44733.430555555555,15,"Solar FV","Serrania 34.5","SC_1870","2024-12-31","2024-12-31","NO","NO","Meta - Guaviare","NO","NA",-10.625540000000001,26]
["SC_1892_A1","PARQUE SOLAR MESITAS","2022-08-01T18:53:00",44774.786805555559,9.9,"Solar FV","Colegio 34.5","SC_1892","2024-12-31","2024-12-31","NO","NO","Bogotá","NO","NA",-0.21,27]
["SC_1892_A2","PARQUE SOLAR MESITAS","2022-08-01T18:53:00",44774.786805555559,9.9,"Solar FV","Colegio 115","SC_1892","2024-12-31","2024-12-31","NO","NO","Bogotá","NO","NA",-0.24,28]
["SC_1930_A2","PV José Maria Cordova 9.9 MW","2022-08-05T18:01:00",44778.750694444447,9.9,"Solar FV","Tocaima 34.5","SC_1930","2025-12-31","2025-12-31","NO","NO","Bogotá","NO","NA",1.4999999999999999E-2,29]
["SC_2060_A1","EL DANUBIO - 50 MW","2022-07-01T10:25:00",44743.434027777781,50,"Solar FV","Guamal 115","SC_2060","2026-12-31","2026-12-31","NO","NO","Meta - Guaviare","NO","NA",-0.62,30]
["SC_2060_A2","EL DANUBIO - 50 MW","2022-07-01T10:25:00",44743.434027777781,50,"Solar FV","Ocoa 115","SC_2060","2026-12-31","2026-12-31","NO","NO","Meta - Guaviare","NO","NA",0.94,31]
["SC_1836_A1","PARQUE SOLAR LA MERCED 9.9 MW","2022-08-16T22:32:00",44789.938888888886,9.9,"Solar FV","Puerto Gaitan 34.5","SC_1836","2024-12-31","2024-12-31","NO","NO","Meta - Guaviare","NO","NA",-5.2999999999999999E-2,32]
["SC_2071_A1","Morichal - 9.9 MW","2022-07-22T14:11:00",44764.59097222222,9.9,"Solar FV","Guamal 34.5","SC_2071","2025-07-31","2025-07-31","NO","NO","Meta - Guaviare","NO","NA",-0.02,34]
["SC_2281_A1","PARQUE EÓLICO SAUCES de 288 MW","2022-07-26T17:11:00",44768.71597222222,288,"Eólico Onshore","Bacata 220","SC_2281","2025-12-31","2025-12-31","NO","NO","Bogotá","NO","NA",-11.47,35]
["SC_2281_A2","PARQUE EÓLICO SAUCES de 288 MW","2022-07-26T17:11:00",44768.71597222222,288,"Eólico Onshore","Bacata 500","SC_2281","2025-12-31","2025-12-31","NO","NO","Bogotá","NO","NA",-9.4,36]
["SC_2116_A1","Parque Eólico Los Cerezos 60 MW","2022-08-22T16:31:00",44795.688194444447,60,"Eólico Onshore","Norte 115","SC_2116","2027-12-31","2027-12-31","NO","NO","Bogotá","NO","NA",-14.11,37]
["SC_2116_A2","Parque Eólico Los Cerezos 60 MW","2022-08-22T16:31:00",44795.688194444447,60,"Eólico Onshore","Sesquile 115","SC_2116","2027-12-31","2027-12-31","NO","NO","Bogotá","NO","NA",-14.23,38]
["SC_2078_A1","PARQUE SOLAR SANTA HELENA 19.9","2022-08-22T14:29:00",44795.603472222225,19.899999999999999,"Solar FV","Suria 34.5","SC_2078","2024-12-31","2024-12-31","NO","NO","Meta - Guaviare","NO","NA",-0.18079999999999999,39]
["SC_1899_A1","Sikaramá 9.9 MW","2022-08-23T19:05:00",44796.795138888891,9.9,"Solar FV","Sopó 34.5","SC_1899","2026-12-31","2026-12-31","NO","NO","Bogotá","NO","NA",-0.46,40]
["SC_1899_A2","Sikaramá 9.9 MW","2022-08-23T19:05:00",44796.795138888891,9.9,"Solar FV","CD10.3.035937","SC_1899","2026-12-31","2026-12-31","NO","NO","Bogotá","NO","NA",-0.03,41]
["SC_2144_A1","PGFV Andes I","2022-08-23T18:28:00",44796.769444444442,19.899999999999999,"Solar FV","Granada 115","SC_2144","2024-03-01","2024-03-01","NO","SI","Meta - Guaviare","NO","NR",561,42]
["SC_2144_A2","PGFV Andes I","2022-08-23T18:28:00",44796.769444444442,19.899999999999999,"Solar FV","Ocoa 115","SC_2144","2024-03-01","2024-03-01","NO","NO","Meta - Guaviare","NO","NA",929,43]
["SC_2176_A1","PGFV Andes II","2022-08-23T06:19:00",44796.263194444444,19.899999999999999,"Solar FV","Granada - Ocoa 115 KV","SC_2176","2024-03-01","2024-03-01","NO","SI","Meta - Guaviare","NO","NR",1419,44]
["SC_2176_A2","PGFV Andes II","2022-08-23T06:19:00",44796.263194444444,19.899999999999999,"Solar FV","Ocoa 115","SC_2176","2024-03-01","2024-03-01","NO","NO","Meta - Guaviare","NO","NA",1051,45]
["SC_1886_A1","Rúkura 60 MW","2022-08-23T18:45:00",44796.78125,60,"Solar FV","Norte 115","SC_1886","2028-12-31","2028-12-31","NO","NO","Bogotá","NO","NA",-4.91,46]
["SC_1886_A2","Rúkura 60 MW","2022-08-23T18:45:00",44796.78125,60,"Solar FV","Zipaquira 115","SC_1886","2028-12-31","2028-12-31","NO","NO","Bogotá","NO","NA",-4.3600000000000003,47]
["SC_2002_A1","Bosques Solares de los Llanos 8","2022-08-23T13:59:00",44796.582638888889,170,"Solar FV","Suria (DelSur) 220","SC_2002","2026-12-31","2026-12-31","NO","SI","Meta - Guaviare","NO","NR",-9.9799500000000005,48]
["SC_2002_A2","Bosques Solares de los Llanos 8","2022-08-23T13:59:00",44796.582638888889,170,"Solar FV","Ocoa 115","SC_2002","2026-12-31","2026-12-31","NO","SI","Meta - Guaviare","NO","NR",-13.54917,49]
["SC_1881_A1","PARQUE FOTOVOLTAICO SIMIJACA","2022-08-27T10:56:00",44800.455555555556,60,"Solar FV","Simijaca 115","SC_1881","2026-12-31","2026-12-31","NO","NO","Bogotá","NO","NA",-6.16,50]
["SC_1881_A2","PARQUE FOTOVOLTAICO SIMIJACA","2022-08-27T10:56:00",44800.455555555556,60,"Solar FV","Ubate 115","SC_1881","2026-12-31","2026-12-31","NO","NO","Bogotá","NO","NA",-3.49,51]
["SC_2326_A1","ARQUE EÓLICO ORQUIDEAS de 288 MW","2022-07-26T15:09:00",44768.631249999999,288,"Eólico Onshore","Nva Esperanza 500","SC_2326","2025-12-31","2025-12-31","NO","NO","Bogotá","NO","NA",-1.79,52]
["SC_2326_A2","ARQUE EÓLICO ORQUIDEAS de 288 MW","2022-07-26T15:09:00",44768.631249999999,288,"Eólico Onshore","Nva Esperanza 220","SC_2326","2025-12-31","2025-12-31","NO","NO","Bogotá","NO","NA",-5.92,53]
["SC_2075_A1","Ubaté Solar","2022-09-02T14:16:00",44806.594444444447,19.899999999999999,"Solar FV","Reconfigurando el circuito Ubaté – Tpeldar 115 kV de \n30,57 km en Ubaté – Proyecto Solar de 1,55 km y\nProyecto Solar – Tpeldar 115 kV de 29,02 km","SC_2075","2023-12-31","2023-12-31","NO","SI","Bogotá","SI",5897.18,-2.0977999999999999,54]
["SC_2075_A2","Ubaté Solar","2022-09-02T14:16:00",44806.594444444447,19.899999999999999,"Solar FV","Ubate 115","SC_2075","2023-12-31","2023-12-31","NO","NO","Bogotá","SI","NA",-1.9678,55]
["SC_2217_A1","CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW","2022-10-04T09:12:00",44838.383333333331,9.8800000000000008,"Biomasa y Residuos","CD10.4.120758","SC_2217","2023-07-31","2023-07-31","NO","NO","Bogotá","NO","NA",-0.46300000000000002,56]
["SC_2217_A2","CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW","2022-10-04T09:12:00",44838.383333333331,9.8800000000000008,"Biomasa y Residuos","Victoria 34.5","SC_2217","2023-07-31","2023-07-31","NO","NO","Bogotá","NO","NA",-0.23300000000000001,57]

{"sheet":"IT-TA","index":3,"n_rows":58,"n_cols":10,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,"Codigo","Nombre","Capacidad","Licencia Ambiental obtenida","Año de entrada","P","Total",null,"Año de Referencia"]
[null,{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_481_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"DIAMANTE"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":70},{"$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_2288_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":199},{"$f":"IF(ISBLANK(InfoPro!N3),\"\",InfoPro!N3)","v":"NO"},{"$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_2288_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":199},{"$f":"IF(ISBLANK(InfoPro!N4),\"\",InfoPro!N4)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_924_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":100},{"$f":"IF(ISBLANK(InfoPro!N5),\"\",InfoPro!N5)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_924_A2"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":100},{"$f":"IF(ISBLANK(InfoPro!N6),\"\",InfoPro!N6)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_756_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":100},{"$f":"IF(ISBLANK(InfoPro!N7),\"\",InfoPro!N7)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_756_A2"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":100},{"$f":"IF(ISBLANK(InfoPro!N8),\"\",InfoPro!N8)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1207_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"Guacaná"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N9),\"\",InfoPro!N9)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_709_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PARQUE FOTOVOLTAICO SUÉ 2"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N10),\"\",InfoPro!N10)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1299_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":20},{"$f":"IF(ISBLANK(InfoPro!N11),\"\",InfoPro!N11)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1299_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":20},{"$f":"IF(ISBLANK(InfoPro!N12),\"\",InfoPro!N12)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_416_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":112},{"$f":"IF(ISBLANK(InfoPro!N13),\"\",InfoPro!N13)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_416_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":112},{"$f":"IF(ISBLANK(InfoPro!N14),\"\",InfoPro!N14)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1023_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N15),\"\",InfoPro!N15)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1023_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N16),\"\",InfoPro!N16)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1449_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"Autogeneración Geopark"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":0},{"$f":"IF(ISBLANK(InfoPro!N17),\"\",InfoPro!N17)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$J$2)","v":0},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1590_A1"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"PCH Ventana de 7MW (entrega 6,7 MW)"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":6.7},{"$f":"IF(ISBLANK(InfoPro!N18),\"\",InfoPro!N18)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2156_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!N19),\"\",InfoPro!N19)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2156_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!N20),\"\",InfoPro!N20)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_936_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":80},{"$f":"IF(ISBLANK(InfoPro!N21),\"\",InfoPro!N21)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_936_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":80},{"$f":"IF(ISBLANK(InfoPro!N22),\"\",InfoPro!N22)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1799_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"EXCEDENTES AUTOGENERACION VRO"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":46.71},{"$f":"IF(ISBLANK(InfoPro!N23),\"\",InfoPro!N23)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$J$2)","v":5},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1757_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":40},{"$f":"IF(ISBLANK(InfoPro!N24),\"\",InfoPro!N24)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I24),\"\",YEAR(InfoPro!I24)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1757_A3"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":40},{"$f":"IF(ISBLANK(InfoPro!N25),\"\",InfoPro!N25)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I25),\"\",YEAR(InfoPro!I25)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1870_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":15},{"$f":"IF(ISBLANK(InfoPro!N26),\"\",InfoPro!N26)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_1870_A2"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":15},{"$f":"IF(ISBLANK(InfoPro!N27),\"\",InfoPro!N27)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_1892_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N28),\"\",InfoPro!N28)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1892_A2"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N29),\"\",InfoPro!N29)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1930_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PV José Maria Cordova 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N30),\"\",InfoPro!N30)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2060_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":50},{"$f":"IF(ISBLANK(InfoPro!N31),\"\",InfoPro!N31)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_2060_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":50},{"$f":"IF(ISBLANK(InfoPro!N32),\"\",InfoPro!N32)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1836_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"PARQUE SOLAR LA MERCED 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N33),\"\",InfoPro!N33)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$J$2)","v":1},0,0]
[null,{"$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!),\"\",YEAR(InfoPro!#REF!)-$J$2)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_2071_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Morichal - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N34),\"\",InfoPro!N34)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_2281_A1"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":288},{"$f":"IF(ISBLANK(InfoPro!N35),\"\",InfoPro!N35)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_2281_A2"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":288},{"$f":"IF(ISBLANK(InfoPro!N36),\"\",InfoPro!N36)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_2116_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":60},{"$f":"IF(ISBLANK(InfoPro!N37),\"\",InfoPro!N37)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_2116_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":60},{"$f":"IF(ISBLANK(InfoPro!N38),\"\",InfoPro!N38)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_2078_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"PARQUE SOLAR SANTA HELENA 19.9"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N39),\"\",InfoPro!N39)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1899_A1"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N40),\"\",InfoPro!N40)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1899_A2"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N41),\"\",InfoPro!N41)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_2144_A1"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N42),\"\",InfoPro!N42)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_2144_A2"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N43),\"\",InfoPro!N43)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_2176_A1"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N44),\"\",InfoPro!N44)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2176_A2"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N45),\"\",InfoPro!N45)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$J$2)","v":1},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1886_A1"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":60},{"$f":"IF(ISBLANK(InfoPro!N46),\"\",InfoPro!N46)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$J$2)","v":5},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1886_A2"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":60},{"$f":"IF(ISBLANK(InfoPro!N47),\"\",InfoPro!N47)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$J$2)","v":5},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2002_A1"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":170},{"$f":"IF(ISBLANK(InfoPro!N48),\"\",InfoPro!N48)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2002_A2"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":170},{"$f":"IF(ISBLANK(InfoPro!N49),\"\",InfoPro!N49)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1881_A1"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":60},{"$f":"IF(ISBLANK(InfoPro!N50),\"\",InfoPro!N50)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1881_A2"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":60},{"$f":"IF(ISBLANK(InfoPro!N51),\"\",InfoPro!N51)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_2326_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":288},{"$f":"IF(ISBLANK(InfoPro!N52),\"\",InfoPro!N52)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_2326_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":288},{"$f":"IF(ISBLANK(InfoPro!N53),\"\",InfoPro!N53)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_2075_A1"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N54),\"\",InfoPro!N54)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$J$2)","v":0},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_2075_A2"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N55),\"\",InfoPro!N55)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$J$2)","v":0},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_2217_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!N56),\"\",InfoPro!N56)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$J$2)","v":0},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_2217_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!N57),\"\",InfoPro!N57)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$J$2)","v":0},0,0]

{"sheet":"EC-RE","index":4,"n_rows":65,"n_cols":26,"rows_kept":65,"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",{"$f":"MIN(Z9:Z254)","v":{"$error":"#REF!"}}]
[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"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_481_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"DIAMANTE"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":70},{"$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":159431.99999999997},{"$f":"IF(H9=\"\",\"\",+H9*($C$3-G9))","v":20292.983255999996},{"$f":"IF($I9=\"\",\"\",(1/(1+$C$4)^(J$7+$E9))*$I9*$C$5)","v":1492680.2594050837},{"$f":"IF($I9=\"\",\"\",(1/(1+$C$4)^(K$7+$E9))*$I9*$C$5)","v":1335134.4001834381},1194216.8159064741,1068172.4650326248,955431.54296299163,854589.93109391036,764391.70938632416,683713.51465681952,611550.54978248605,547004.06957288575,489270.18745338614,437629.86355401273,391439.94951163937,350125.17845406022,313171.0004061361,{"$f":"IF(X9=\"\",\"\",SUM(J9:X9)*$C$6)","v":46758282250.064453},{"$f":"IF(C9=0,0,IF(Y9=\"\",\"\",Y9/(C9*1000)))","v":667975.46071520646}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_2288_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":199},{"$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":453242.4},{"$f":"IF(H10=\"\",\"\",+H10*($C$3-G10))","v":57690.052399200009},4243476.7374515962,3795596.3662357759,3394987.8052198356,3036661.7220213199,2716155.3864233634,2429477.0898241173,2173056.4309696937,1943699.8488101019,1738550.8486673539,1555054.4263572041,1390925.2471889127,1244119.1835321223,1112807.8564688037,995355.86446225725,890300.41544030164,{"$f":"IF(X10=\"\",\"\",SUM(J10:X10)*$C$6)","v":132927116682.32613},{"$f":"IF(C10=0,0,IF(Y10=\"\",\"\",Y10/(C10*1000)))","v":667975.46071520669}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_2288_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":199},{"$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":453242.4},57690.052399200009,4243476.7374515962,3795596.3662357759,3394987.8052198356,3036661.7220213199,2716155.3864233634,2429477.0898241173,2173056.4309696937,1943699.8488101019,1738550.8486673539,1555054.4263572041,1390925.2471889127,1244119.1835321223,1112807.8564688037,995355.86446225725,890300.41544030164,132927116682.32613,667975.46071520669]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_924_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":100},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$3)","v":3},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$G$13,6,FALSE))","v":0},227760,28989.97608,1907334.8574049121,1706024.0227235351,1525960.6643323214,1364902.2042328457,1220842.7587055864,1091988.1562661775,976733.59236688516,873643.64254640893,781434.38510412257,698957.41064769472,625185.51936287549,559199.92787377059,500178.82636294333,447387.14343733742,400167.39126774372,59747357845.72509,597473.57845725096]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_924_A2"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":100},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$3)","v":3},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$G$13,6,FALSE))","v":0},227760,28989.97608,1907334.8574049121,1706024.0227235351,1525960.6643323214,1364902.2042328457,1220842.7587055864,1091988.1562661775,976733.59236688516,873643.64254640893,781434.38510412257,698957.41064769472,625185.51936287549,559199.92787377059,500178.82636294333,447387.14343733742,400167.39126774372,59747357845.72509,597473.57845725096]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_756_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":100},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$3)","v":2},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$G$13,6,FALSE))","v":0},227760,28989.97608,2132400.3705786914,1907334.8574049121,1706024.0227235351,1525960.6643323214,1364902.2042328457,1220842.7587055864,1091988.1562661775,976733.59236688516,873643.64254640893,781434.38510412257,698957.41064769472,625185.51936287549,559199.92787377059,500178.82636294333,447387.14343733742,66797546071.520645,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_756_A2"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":100},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$3)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$G$13,6,FALSE))","v":0},227760,28989.97608,2132400.3705786914,1907334.8574049121,1706024.0227235351,1525960.6643323214,1364902.2042328457,1220842.7587055864,1091988.1562661775,976733.59236688516,873643.64254640893,781434.38510412257,698957.41064769472,625185.51936287549,559199.92787377059,500178.82636294333,447387.14343733742,66797546071.520645,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1207_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"Guacaná"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$3)","v":2},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,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!A10),\"\",InfoPro!A10)","v":"SC_709_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PARQUE FOTOVOLTAICO SUÉ 2"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$3)","v":3},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,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!A11),\"\",InfoPro!A11)","v":"SC_1299_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":20},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$3)","v":4},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$G$13,6,FALSE))","v":0},99863.999999999985,12710.989511999998,748025.91765570373,669075.06051494076,598457.12031747831,535292.59420168016,478794.80697824701,428260.11357624963,383059.13557804073,342628.92269949988,306465.94159168151,274119.80464372225,245187.66068311475,219309.17771298281,196162.05519944793,175458.01001739528,156939.18606207092,23431948515.249283,1171597.4257624641]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1299_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":20},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$3)","v":4},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$G$13,6,FALSE))","v":0},99863.999999999985,12710.989511999998,{"$f":"IF($I19=\"\",\"\",(1/(1+$C$4)^(J$7+$E19))*$I19*$C$5)","v":748025.91765570373},669075.06051494076,598457.12031747831,535292.59420168016,478794.80697824701,428260.11357624963,383059.13557804073,342628.92269949988,306465.94159168151,274119.80464372225,245187.66068311475,219309.17771298281,196162.05519944793,175458.01001739528,156939.18606207092,23431948515.249283,1171597.4257624641]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_416_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":112},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$3)","v":3},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$G$13,6,FALSE))","v":0},255091.20000000001,32468.773209600004,2136215.0402935022,1910746.9054503595,1709075.9440521998,1528690.4687407871,1367343.8897502569,1223026.735018119,1093941.6234509116,978480.87965197803,875206.5113166176,782832.29992541822,700207.78168642055,626303.91921862308,560200.28552649659,501073.60064981796,448187.47821987304,66917040787.212128,597473.57845725119]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_416_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":112},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$3)","v":3},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$G$13,6,FALSE))","v":0},255091.20000000001,32468.773209600004,2136215.0402935022,1910746.9054503595,1709075.9440521998,1528690.4687407871,1367343.8897502569,1223026.735018119,1093941.6234509116,978480.87965197803,875206.5113166176,782832.29992541822,700207.78168642055,626303.91921862308,560200.28552649659,501073.60064981796,448187.47821987304,66917040787.212128,597473.57845725119]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1023_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$G$3)","v":1},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C22=\"\",\"\",+C22*F22*24*365)","v":22548.240000000005},{"$f":"IF(H22=\"\",\"\",+H22*($C$3-G22))","v":2870.0076319200007},236018.33781639076,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,{"$f":"IF(X22=\"\",\"\",SUM(J22:X22)*$C$6)","v":7393285994.2880507},{"$f":"IF(C22=0,0,IF(Y22=\"\",\"\",Y22/(C22*1000)))","v":746796.56507960113}]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1023_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$3)","v":1},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,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!A17),\"\",InfoPro!A17)","v":"SC_1449_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"Autogeneración Geopark"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":0},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$3)","v":0},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$G$13,6,FALSE))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1590_A1"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"PCH Ventana de 7MW (entrega 6,7 MW)"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":6.7},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$3)","v":1},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$G$13,6,FALSE))","v":0},31693.680000000004,4034.0666714400008,331746.05525240937,296731.7131059118,265412.98131119128,237399.80439283658,212343.29552132078,189931.39134286295,169884.96542295432,151954.35189888583,135916.23604551505,121570.87302818877,108739.60020410448,97262.611989359983,86996.969579034005,77814.82073258856,69601.80745312036,10391961432.530758,1551039.0197807101]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2156_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$3)","v":1},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$G$13,6,FALSE))","v":0.37},60584.160000000003,-14704.805562720001,-1209266.3894780653,-1081633.6220734036,-967471.93387603213,-865359.51151702343,-774024.60779697984,-692329.70285955269,-619257.33708367858,-553897.43925194861,-495435.99217526719,-443144.89461115131,-396372.89321212115,-354537.47156719241,-317117.59531949233,-283647.22300491267,-253709.501793303,-37880328890.573906,-3834041.385685618]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2156_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$3)","v":1},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$G$13,6,FALSE))","v":0.37},60584.160000000003,-14704.805562720001,-1209266.3894780653,-1081633.6220734036,-967471.93387603213,-865359.51151702343,-774024.60779697984,-692329.70285955269,-619257.33708367858,-553897.43925194861,-495435.99217526719,-443144.89461115131,-396372.89321212115,-354537.47156719241,-317117.59531949233,-283647.22300491267,-253709.501793303,-37880328890.573906,-3834041.385685618]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_936_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":80},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},182208.00000000003,23191.980864000005,1525867.8859239302,1364819.2181788282,1220768.5314658573,1091921.7633862768,976674.2069644694,873590.52501294226,781386.87389350834,698914.91403712728,625147.50808329822,559165.92851815594,500148.41549030045,447359.94229901652,400143.06109035475,357909.71474987001,320133.91301419504,47797886276.580101,597473.57845725131]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_936_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":80},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$G$3)","v":3},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$G$13,6,FALSE))","v":0},182208.00000000003,23191.980864000005,{"$f":"IF($I29=\"\",\"\",(1/(1+$C$4)^(J$7+$E29))*$I29*$C$5)","v":1525867.8859239302},1364819.2181788282,1220768.5314658573,1091921.7633862768,976674.2069644694,873590.52501294226,781386.87389350834,698914.91403712728,625147.50808329822,559165.92851815594,500148.41549030045,447359.94229901652,400143.06109035475,357909.71474987001,320133.91301419504,47797886276.580101,597473.57845725131]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1799_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"EXCEDENTES AUTOGENERACION VRO"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":46.71},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$3)","v":5},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$G$13,6,FALSE))","v":0},106386.69600000001,13541.217826968003,712776.22630962741,637545.81959716219,570255.65259137959,510067.6677919316,456232.26099457213,408078.94543342764,365008.00128213578,326483.00651353825,292024.15609439916,261202.28630983829,233633.52979413088,208974.53469958034,186918.18846116311,167189.79289907255,149543.64302242632,22327750207.003147,478007.9256476803]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1757_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":40},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},91104.000000000015,11595.990432000002,852960.14823147666,762933.94296196511,682409.60908941412,610384.26573292864,545960.88169313839,488337.1034822347,436795.26250647113,390693.43694675417,349457.45701856364,312573.75404164911,279582.96425907797,250074.20774515023,223679.97114950826,200071.53054517737,178954.857374935,26719018428.608273,667975.46071520681]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1757_A3"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":40},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$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$13,6,FALSE))","v":0},91104.000000000015,11595.990432000002,852960.14823147666,762933.94296196511,682409.60908941412,610384.26573292864,545960.88169313839,488337.1034822347,436795.26250647113,390693.43694675417,349457.45701856364,312573.75404164911,279582.96425907797,250074.20774515023,223679.97114950826,200071.53054517737,178954.857374935,26719018428.608273,667975.46071520681]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1870_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":15},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$3)","v":1},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$G$13,6,FALSE))","v":0},34164,4348.4964120000004,357603.54214604653,319860.0555868037,286100.22861073684,255903.6034085303,228894.09964984821,204735.33063492682,183126.41380583798,163798.22343992666,146510.03885503279,131046.54638196135,117215.15776561841,104843.6115971542,93777.827904431324,83879.989181065597,75026.823954441497,11201948476.194017,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_1870_A2"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":15},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$3)","v":1},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$G$13,6,FALSE))","v":0},34164,4348.4964120000004,357603.54214604653,319860.0555868037,286100.22861073684,255903.6034085303,228894.09964984821,204735.33063492682,183126.41380583798,163798.22343992666,146510.03885503279,131046.54638196135,117215.15776561841,104843.6115971542,93777.827904431324,83879.989181065597,75026.823954441497,11201948476.194017,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_1892_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$3)","v":1},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,236018.33781639076,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,7393285994.2880507,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1892_A2"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$3)","v":1},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,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!A30),\"\",InfoPro!A30)","v":"SC_1930_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PV José Maria Cordova 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$3)","v":2},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2060_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":50},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$3)","v":3},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,953667.42870245606,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,29873678922.862545,597473.57845725096]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_2060_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":50},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$3)","v":3},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$G$13,6,FALSE))","v":0},113880,14494.98804,953667.42870245606,853012.01136176754,762980.33216616069,682451.10211642284,610421.37935279321,545994.07813308877,488366.79618344258,436821.82127320446,390717.19255206129,349478.70532384736,312592.75968143775,279599.96393688529,250089.41318147167,223693.57171866871,200083.69563387186,29873678922.862545,597473.57845725096]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1836_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"PARQUE SOLAR LA MERCED 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$3)","v":1},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,236018.33781639076,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,7393285994.2880507,746796.56507960113]
[{"$f":"IF(ISBLANK(InfoPro!#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!),\"\",YEAR(InfoPro!#REF!)-$G$3)","v":{"$error":"#REF!"}},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$G$13,6,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_2071_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Morichal - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$3)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_2281_A1"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":288},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$3)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$G$13,6,FALSE))","v":0},1438041.6,183038.24897280004,13463647.878238386,12042618.853522709,10771573.214242138,9634680.8714151494,8617782.5325716902,7708213.3565041963,6894645.2204867592,6166945.6354979957,5516051.5523237884,4933856.4868727997,4413109.5589202149,3947325.1868696022,3530702.313836854,3158052.1590669537,2824733.5948720509,421749429350.0321,1464407.7407987225]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_2281_A2"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":288},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$3)","v":2},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$G$13,6,FALSE))","v":0},1438041.6,183038.24897280004,13463647.878238386,12042618.853522709,10771573.214242138,9634680.8714151494,8617782.5325716902,7708213.3565041963,6894645.2204867592,6166945.6354979957,5516051.5523237884,4933856.4868727997,4413109.5589202149,3947325.1868696022,3530702.313836854,3158052.1590669537,2824733.5948720509,421749429350.0321,1464407.7407987225]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_2116_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":60},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$3)","v":4},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$G$13,6,FALSE))","v":0},299592,38132.968536,2244077.7529671118,2007225.1815448226,1795371.3609524353,1605877.7826050406,1436384.4209347414,1284780.3407287491,1149177.4067341224,1027886.7680984997,919397.82477504457,822359.41393116687,735562.98204934434,657927.53313894849,588486.16559834382,526374.03005218599,470817.55818621279,70295845545.747849,1171597.4257624641]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_2116_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":60},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$G$3)","v":4},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$G$13,6,FALSE))","v":0},299592,38132.968536,{"$f":"IF($I46=\"\",\"\",(1/(1+$C$4)^(J$7+$E46))*$I46*$C$5)","v":2244077.7529671118},2007225.1815448226,1795371.3609524353,1605877.7826050406,1436384.4209347414,1284780.3407287491,1149177.4067341224,1027886.7680984997,919397.82477504457,822359.41393116687,735562.98204934434,657927.53313894849,588486.16559834382,526374.03005218599,470817.55818621279,70295845545.747849,1171597.4257624641]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_2078_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"PARQUE SOLAR SANTA HELENA 19.9"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$3)","v":1},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$G$13,6,FALSE))","v":0},45324.24,5769.0052399200003,474420.69924708846,424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,14861251645.084061,746796.56507960102]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1899_A1"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$3)","v":3},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,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!A41),\"\",InfoPro!A41)","v":"SC_1899_A2"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$3)","v":3},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$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!A42),\"\",InfoPro!A42)","v":"SC_2144_A1"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$3)","v":1},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$G$13,6,FALSE))","v":0},45324.24,5769.0052399200003,474420.69924708846,424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,14861251645.084061,746796.56507960102]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_2144_A2"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$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$2:$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!A44),\"\",InfoPro!A44)","v":"SC_2176_A1"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$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$13,6,FALSE))","v":0},45324.24,5769.0052399200003,474420.69924708846,424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,14861251645.084061,746796.56507960102]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2176_A2"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$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$13,6,FALSE))","v":0},45324.24,5769.0052399200003,474420.69924708846,424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,14861251645.084061,746796.56507960102]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1886_A1"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":60},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$3)","v":5},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$G$13,6,FALSE))","v":0},136656,17393.985648000002,915576.39859939285,818941.3225397073,732505.6552233519,655192.89375970664,586040.15542013117,524186.1855278454,468860.63106247364,419374.44638861681,375111.3116177253,335519.95672426239,300107.29581776599,268432.28606240248,240100.43476064623,214758.88619020235,192092.02700375888,28680475538.860821,478007.92564768036]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1886_A2"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":60},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$G$3)","v":5},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$G$13,6,FALSE))","v":0},136656,17393.985648000002,915576.39859939285,818941.3225397073,732505.6552233519,655192.89375970664,586040.15542013117,524186.1855278454,468860.63106247364,419374.44638861681,375111.3116177253,335519.95672426239,300107.29581776599,268432.28606240248,240100.43476064623,214758.88619020235,192092.02700375888,28680475538.860821,478007.92564768036]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2002_A1"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":170},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$G$3)","v":3},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$G$13,6,FALSE))","v":0},387192.00000000006,49282.959336000007,3242469.2575883511,2900240.8386300104,2594133.1293649469,2320333.7471958376,2075432.6897994974,1856379.8656525023,1660447.107023705,1485194.1923288954,1328438.4546770088,1188227.5981010811,1062815.3829168885,950639.87738541025,850304.00481700373,760558.14384347363,680284.56515516434,101570508337.73268,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2002_A2"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":170},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$3)","v":3},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$G$13,6,FALSE))","v":0},387192.00000000006,49282.959336000007,3242469.2575883511,2900240.8386300104,2594133.1293649469,2320333.7471958376,2075432.6897994974,1856379.8656525023,1660447.107023705,1485194.1923288954,1328438.4546770088,1188227.5981010811,1062815.3829168885,950639.87738541025,850304.00481700373,760558.14384347363,680284.56515516434,101570508337.73268,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1881_A1"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":60},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$3)","v":3},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$G$13,6,FALSE))","v":0},136656,17393.985648000002,1144400.9144429474,1023614.4136341212,915576.39859939285,818941.3225397073,732505.6552233519,655192.89375970664,586040.15542013117,524186.1855278454,468860.63106247364,419374.44638861681,375111.3116177253,335519.95672426239,300107.29581776599,268432.28606240248,240100.43476064623,35848414707.435074,597473.57845725119]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1881_A2"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":60},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$3)","v":3},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$G$13,6,FALSE))","v":0},136656,17393.985648000002,1144400.9144429474,1023614.4136341212,915576.39859939285,818941.3225397073,732505.6552233519,655192.89375970664,586040.15542013117,524186.1855278454,468860.63106247364,419374.44638861681,375111.3116177253,335519.95672426239,300107.29581776599,268432.28606240248,240100.43476064623,35848414707.435074,597473.57845725119]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_2326_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":288},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$G$3)","v":2},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$G$13,6,FALSE))","v":0},1438041.6,183038.24897280004,13463647.878238386,12042618.853522709,10771573.214242138,9634680.8714151494,8617782.5325716902,7708213.3565041963,6894645.2204867592,6166945.6354979957,5516051.5523237884,4933856.4868727997,4413109.5589202149,3947325.1868696022,3530702.313836854,3158052.1590669537,2824733.5948720509,421749429350.0321,1464407.7407987225]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_2326_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":288},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$G$3)","v":2},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$G$13,6,FALSE))","v":0},1438041.6,183038.24897280004,13463647.878238386,12042618.853522709,10771573.214242138,9634680.8714151494,8617782.5325716902,7708213.3565041963,6894645.2204867592,6166945.6354979957,5516051.5523237884,4933856.4868727997,4413109.5589202149,3947325.1868696022,3530702.313836854,3158052.1590669537,2824733.5948720509,421749429350.0321,1464407.7407987225]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_2075_A1"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$G$3)","v":0},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$G$13,6,FALSE))","v":0},45324.24,5769.0052399200003,530402.34175824479,474420.69924708846,424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,16614879339.203976,834918.5597589938]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_2075_A2"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$G$3)","v":0},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$G$13,6,FALSE))","v":0},45324.24,5769.0052399200003,{"$f":"IF($I63=\"\",\"\",(1/(1+$C$4)^(J$7+$E63))*$I63*$C$5)","v":530402.34175824479},474420.69924708846,424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,16614879339.203976,834918.5597589938]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_2217_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$3)","v":0},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$G$13,6,FALSE))","v":0.37},60584.160000000003,-14704.805562720001,-1351959.8234364768,-1209266.3894780653,-1081633.6220734036,-967471.93387603213,-865359.51151702343,-774024.60779697984,-692329.70285955269,-619257.33708367858,-553897.43925194861,-495435.99217526719,-443144.89461115131,-396372.89321212115,-354537.47156719241,-317117.59531949233,-283647.22300491267,-42350207699.661636,-4286458.2691965215]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_2217_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$3)","v":0},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$G$13,6,FALSE))","v":0.37},60584.160000000003,-14704.805562720001,-1351959.8234364768,-1209266.3894780653,-1081633.6220734036,-967471.93387603213,-865359.51151702343,-774024.60779697984,-692329.70285955269,-619257.33708367858,-553897.43925194861,-495435.99217526719,-443144.89461115131,-396372.89321212115,-354537.47156719241,-317117.59531949233,-283647.22300491267,-42350207699.661636,-4286458.2691965215]

{"sheet":"EC-RP","index":5,"n_rows":64,"n_cols":26,"rows_kept":64,"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,{"$f":"MIN(Z8:Z268)","v":{"$error":"#REF!"}}]
[]
[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"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_481_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"DIAMANTE"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":70},{"$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":159431.99999999997},{"$f":"IF($I8=\"\",\"\",(1/(1+$C$3)^(J$6+$E8))*$I8*$C$2*$H8)","v":13836962466.197943},{"$f":"IF($I8=\"\",\"\",(1/(1+$C$3)^(K$6+$E8))*$I8*$C$2*$H8)","v":12376531722.896194},11070243043.735416,9901827409.4234505,8856732924.3501339,7921943581.7085276,7085817157.1632633,6337940212.1317215,5668998400.8333817,5070660465.8617029,4535474477.5149393,4056775024.610858,3628600200.9041677,3245617353.2237635,{"$f":"IF($I8=\"\",\"\",(1/(1+$C$3)^(X$6+$E8))*$I8*$C$2*$H8)","v":2903056666.5686612},{"$f":"IF(X8=\"\",\"\",SUM(J8:X8))","v":106497181107.12415},{"$f":"IF(C8=0,0,IF(Y8=\"\",\"\",Y8/(C8*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_2288_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":199},{"$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":453242.4},39336507582.477013,35184711612.233475,31471119510.047832,28149480778.218098,25178426456.366814,22520953896.571396,20143965918.221283,18017858603.060184,16116152596.654903,14415163324.378273,12893706014.649618,11532831855.679443,10315591999.713278,9226826475.5932732,8252975380.6737652,{"$f":"IF(X9=\"\",\"\",SUM(J9:X9))","v":302756272004.53864},{"$f":"IF(C9=0,0,IF(Y9=\"\",\"\",Y9/(C9*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_2288_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":199},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,453242.4,39336507582.477013,35184711612.233475,31471119510.047832,28149480778.218098,25178426456.366814,22520953896.571396,20143965918.221283,18017858603.060184,16116152596.654903,14415163324.378273,12893706014.649618,11532831855.679443,10315591999.713278,9226826475.5932732,8252975380.6737652,302756272004.53864,{"$f":"IF(C10=0,0,IF(Y10=\"\",\"\",Y10/(C10*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_924_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":100},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$H$3)","v":3},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227760,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214478,11317062259.583614,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,3709502512.8656549,136081243428.47452,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_924_A2"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":100},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$H$3)","v":3},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227760,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214478,11317062259.583614,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,3709502512.8656549,136081243428.47452,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_756_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":100},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$H$3)","v":2},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227760,19767089237.425636,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214478,11317062259.583614,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_756_A2"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":100},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$H$3)","v":2},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227760,19767089237.425636,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214478,11317062259.583614,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1207_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"Guacaná"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$H$3)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,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!A10),\"\",InfoPro!A10)","v":"SC_709_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PARQUE FOTOVOLTAICO SUÉ 2"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$H$3)","v":3},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,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!A11),\"\",InfoPro!A11)","v":"SC_1299_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":20},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$H$3)","v":4},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,99863.999999999985,6934108280.141964,6202243542.166337,5547623919.6478863,4962096529.2020454,4438368988.5528135,3969918594.4121771,3550911086.2362943,3176127984.111176,2840901595.8060608,2541056883.5474606,2272859466.5004125,2032969111.3599401,1818398131.8067436,1626474178.7180178,1454806957.7084236,53368865249.917755,2668443.2624958879]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1299_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":20},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$H$3)","v":4},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,99863.999999999985,{"$f":"IF($I18=\"\",\"\",(1/(1+$C$3)^(J$6+$E18))*$I18*$C$2*$H18)","v":6934108280.141964},6202243542.166337,5547623919.6478863,4962096529.2020454,4438368988.5528135,3969918594.4121771,3550911086.2362943,3176127984.111176,2840901595.8060608,2541056883.5474606,2272859466.5004125,2032969111.3599401,1818398131.8067436,1626474178.7180178,1454806957.7084236,53368865249.917755,2668443.2624958879]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_416_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":112},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$H$3)","v":3},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,255091.20000000001,19802450756.633915,17712388869.976669,15842923855.077522,14170772678.960218,12675109730.733648,11337307451.461224,10140704339.410757,9070397441.3334141,8113056745.378727,7256759164.0239048,6490840039.3773746,5805760321.4466686,5192987765.1580229,4644890666.5098581,4154642814.409534,152410992639.89148,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_416_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":112},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$H$3)","v":3},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,255091.20000000001,19802450756.633915,17712388869.976669,15842923855.077522,14170772678.960218,12675109730.733648,11337307451.461224,10140704339.410757,9070397441.3334141,8113056745.378727,7256759164.0239048,6490840039.3773746,5805760321.4466686,5192987765.1580229,4644890666.5098581,4154642814.409534,152410992639.89148,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1023_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$H$3)","v":1},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(B21=\"\",\"\",($C$2-(G21))/$C$2)","v":0.56483127404885003},{"$f":"IF(C21=\"\",\"\",+C21*F21*24*365)","v":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,{"$f":"IF(X21=\"\",\"\",SUM(J21:X21))","v":16839029998.998165},{"$f":"IF(C21=0,0,IF(Y21=\"\",\"\",Y21/(C21*1000)))","v":1700912.1211109257}]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1023_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$H$3)","v":1},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,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!A17),\"\",InfoPro!A17)","v":"SC_1449_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"Autogeneración Geopark"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":0},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$H$3)","v":0},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1590_A1"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"PCH Ventana de 7MW (entrega 6,7 MW)"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":6.7},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$H$3)","v":1},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,31693.680000000004,957514832.30769253,856453338.37897372,766058442.19944,685204331.12651169,612884017.10779214,548196795.26636147,490337026.17742538,438584102.12649852,392293472.38506138,350888615.7290352,313853860.22275072,280727960.84324747,251098354.95818204,224596024.11286414,200890898.13315216,7369582071.0749884,1099937.6225485057]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2156_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$H$3)","v":1},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,60584.160000000003,5878495134.139535,5258045737.1552191,4703082054.7005548,4206692356.6194592,3762694415.5809121,3365558511.2530518,3010338561.0492411,2692610519.7220411,2408417280.6100545,2154219392.3166857,1926850977.0274472,1723480301.4556773,1541574509.3521268,1378868076.3435838,1233334594.2250302,45244262421.550629,4579378.787606339]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2156_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$H$3)","v":1},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,60584.160000000003,5878495134.139535,5258045737.1552191,4703082054.7005548,4206692356.6194592,3762694415.5809121,3365558511.2530518,3010338561.0492411,2692610519.7220411,2408417280.6100545,2154219392.3166857,1926850977.0274472,1723480301.4556773,1541574509.3521268,1378868076.3435838,1233334594.2250302,45244262421.550629,4579378.787606339]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_936_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":80},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,182208.00000000003,14144607683.309942,12651706335.697622,11316374182.198231,10121980484.971586,9053649807.666893,8098076751.0437317,7243360242.4362545,6478855315.2381525,5795040532.4133768,5183399402.874218,4636314313.8409824,4146971658.1761928,3709276975.112874,3317779047.5070424,2967602010.2925243,108864994742.77965,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_936_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":80},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$H$3)","v":3},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,182208.00000000003,{"$f":"IF($I28=\"\",\"\",(1/(1+$C$3)^(J$6+$E28))*$I28*$C$2*$H28)","v":14144607683.309942},12651706335.697622,11316374182.198231,10121980484.971586,9053649807.666893,8098076751.0437317,7243360242.4362545,6478855315.2381525,5795040532.4133768,5183399402.874218,4636314313.8409824,4146971658.1761928,3709276975.112874,3317779047.5070424,2967602010.2925243,108864994742.77965,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1799_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"EXCEDENTES AUTOGENERACION VRO"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":46.71},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$H$3)","v":5},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,106386.69600000001,6607347975.6309919,5909971355.6627836,5286199781.4515066,4728264563.0156593,4229216961.5524683,3782841647.1846762,3383579290.8628602,3026457326.3531842,2707028019.9939036,2421313076.917624,2165754093.8440289,1937168241.363174,1732708623.7595477,1549828822.6829586,1386251183.0795698,50853930963.354942,1088716.1413691917]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1757_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":40},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,91104.000000000015,7906835694.9702559,7072303841.6549711,6325853167.8488111,5658187091.0991154,5060990242.4857931,4526824903.8334465,4049038375.5218658,3621680121.2181273,3239427657.6190763,2897520266.2066884,2591699701.437109,2318157156.9204912,2073485829.0880964,1854638487.556437,1658889523.7535212,60855532061.213814,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1757_A3"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":40},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,91104.000000000015,7906835694.9702559,7072303841.6549711,6325853167.8488111,5658187091.0991154,5060990242.4857931,4526824903.8334465,4049038375.5218658,3621680121.2181273,3239427657.6190763,2897520266.2066884,2591699701.437109,2318157156.9204912,2073485829.0880964,1854638487.556437,1658889523.7535212,60855532061.213814,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1870_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":15},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$H$3)","v":1},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,34164,3314940865.1162791,2965063385.6138453,2652113940.6206131,2372194937.9433041,2121820159.162168,1897871340.9321716,1697559338.9375422,1518389390.8206997,1358130045.4567978,1214785371.6071537,1086570099.827508,971887388.03891575,869308933.84518409,777557185.90803599,695489432.83366382,25513681816.663883,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_1870_A2"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":15},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$H$3)","v":1},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,34164,3314940865.1162791,2965063385.6138453,2652113940.6206131,2372194937.9433041,2121820159.162168,1897871340.9321716,1697559338.9375422,1518389390.8206997,1358130045.4567978,1214785371.6071537,1086570099.827508,971887388.03891575,869308933.84518409,777557185.90803599,695489432.83366382,25513681816.663883,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_1892_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$H$3)","v":1},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1892_A2"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$H$3)","v":1},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,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!A30),\"\",InfoPro!A30)","v":"SC_1930_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PV José Maria Cordova 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$H$3)","v":2},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2060_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":50},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$H$3)","v":3},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,68040621714.237259,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_2060_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":50},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$H$3)","v":3},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,113880,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072388,5658531129.7918072,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,68040621714.237259,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1836_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"PARQUE SOLAR LA MERCED 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$H$3)","v":1},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!#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!),\"\",YEAR(InfoPro!#REF!)-$H$3)","v":{"$error":"#REF!"}},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$H$13,7,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_2071_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Morichal - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$H$3)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_2281_A1"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":288},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$H$3)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,1438041.6,124806360354.45355,111633596023.66151,99851159234.044312,89312307007.195267,79885784442.929581,71454190020.50946,63912513435.16053,57166827759.535362,51133119641.802643,45736242971.200943,40908982979.607285,36591219123.08345,32729176317.605953,29274755203.583141,26184933098.017117,960581167612.39014,3335351.2764319102]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_2281_A2"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":288},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$H$3)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,1438041.6,124806360354.45355,111633596023.66151,99851159234.044312,89312307007.195267,79885784442.929581,71454190020.50946,63912513435.16053,57166827759.535362,51133119641.802643,45736242971.200943,40908982979.607285,36591219123.08345,32729176317.605953,29274755203.583141,26184933098.017117,960581167612.39014,3335351.2764319102]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_2116_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":60},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$H$3)","v":4},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,299592,20802324840.425896,18606730626.499012,16642871758.943661,14886289587.606138,13315106965.658443,11909755783.236532,10652733258.708885,9528383952.3335304,8522704787.4181852,7623170650.6423845,6818578399.5012379,6098907334.0798206,5455194395.4202318,4879422536.1540546,4364420873.1252718,160106595749.7533,2668443.2624958884]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_2116_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":60},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$H$3)","v":4},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,299592,{"$f":"IF($I45=\"\",\"\",(1/(1+$C$3)^(J$6+$E45))*$I45*$C$2*$H45)","v":20802324840.425896},18606730626.499012,16642871758.943661,14886289587.606138,13315106965.658443,11909755783.236532,10652733258.708885,9528383952.3335304,8522704787.4181852,7623170650.6423845,6818578399.5012379,6098907334.0798206,5455194395.4202318,4879422536.1540546,4364420873.1252718,160106595749.7533,2668443.2624958884]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_2078_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"PARQUE SOLAR SANTA HELENA 19.9"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$H$3)","v":1},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,4397821547.7209291,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1899_A1"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$H$3)","v":3},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,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!A41),\"\",InfoPro!A41)","v":"SC_1899_A2"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$H$3)","v":3},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,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!A42),\"\",InfoPro!A42)","v":"SC_2144_A1"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$H$3)","v":1},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,4397821547.7209291,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_2144_A2"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$H$3)","v":1},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,4397821547.7209291,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_2176_A1"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,4397821547.7209291,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2176_A2"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$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$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,4397821547.7209291,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1886_A1"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":60},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$H$3)","v":5},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,136656,8487280636.6486721,7591485363.7286863,6790237355.7501688,6073557563.2827988,5432520181.8271914,4859141486.4286146,4346280399.3100319,3887549552.155663,3477235735.3807364,3110228743.632144,2781957731.3346553,2488334285.6302814,2225701507.7193933,1990788468.4431064,1780669470.8793445,65322968482.151482,1088716.1413691915]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1886_A2"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":60},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$H$3)","v":5},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,136656,8487280636.6486721,7591485363.7286863,6790237355.7501688,6073557563.2827988,5432520181.8271914,4859141486.4286146,4346280399.3100319,3887549552.155663,3477235735.3807364,3110228743.632144,2781957731.3346553,2488334285.6302814,2225701507.7193933,1990788468.4431064,1780669470.8793445,65322968482.151482,1088716.1413691915]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2002_A1"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":170},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$H$3)","v":3},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,387192.00000000006,30057291327.033627,26884875963.357449,24047295137.171246,21509208530.564621,19239005841.292145,17208413095.96793,15392140515.177042,13767567544.881073,12314461131.378424,11014723731.107714,9852167916.9120884,8812314773.6244087,7882213572.1148577,7050280475.9524641,6306154271.8716154,231338113828.40671,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2002_A2"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":170},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$H$3)","v":3},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,387192.00000000006,30057291327.033627,26884875963.357449,24047295137.171246,21509208530.564621,19239005841.292145,17208413095.96793,15392140515.177042,13767567544.881073,12314461131.378424,11014723731.107714,9852167916.9120884,8812314773.6244087,7882213572.1148577,7050280475.9524641,6306154271.8716154,231338113828.40671,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1881_A1"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":60},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$H$3)","v":3},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,136656,10608455762.482452,9488779751.7732162,8487280636.6486721,7591485363.7286863,6790237355.7501688,6073557563.2827988,5432520181.8271914,4859141486.4286146,4346280399.3100319,3887549552.155663,3477235735.3807364,3110228743.632144,2781957731.3346553,2488334285.6302814,2225701507.7193933,81648746057.084686,1360812.4342847448]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1881_A2"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":60},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$H$3)","v":3},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,136656,10608455762.482452,9488779751.7732162,8487280636.6486721,7591485363.7286863,6790237355.7501688,6073557563.2827988,5432520181.8271914,4859141486.4286146,4346280399.3100319,3887549552.155663,3477235735.3807364,3110228743.632144,2781957731.3346553,2488334285.6302814,2225701507.7193933,81648746057.084686,1360812.4342847448]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_2326_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":288},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$H$3)","v":2},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,1438041.6,124806360354.45355,111633596023.66151,99851159234.044312,89312307007.195267,79885784442.929581,71454190020.50946,63912513435.16053,57166827759.535362,51133119641.802643,45736242971.200943,40908982979.607285,36591219123.08345,32729176317.605953,29274755203.583141,26184933098.017117,960581167612.39014,3335351.2764319102]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_2326_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":288},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$H$3)","v":2},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,1438041.6,124806360354.45355,111633596023.66151,99851159234.044312,89312307007.195267,79885784442.929581,71454190020.50946,63912513435.16053,57166827759.535362,51133119641.802643,45736242971.200943,40908982979.607285,36591219123.08345,32729176317.605953,29274755203.583141,26184933098.017117,960581167612.39014,3335351.2764319102]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_2075_A1"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$H$3)","v":0},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,4916764490.3519993,4397821547.7209291,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,37842233052.900085,1901619.7514020144]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_2075_A2"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$H$3)","v":0},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,{"$f":"IF($I62=\"\",\"\",(1/(1+$C$3)^(J$6+$E62))*$I62*$C$2*$H62)","v":4916764490.3519993},4397821547.7209291,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,37842233052.900085,1901619.7514020144]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_2217_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$H$3)","v":0},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,60584.160000000003,6572157559.9679995,5878495134.139535,5258045737.1552191,4703082054.7005548,4206692356.6194592,3762694415.5809121,3365558511.2530518,3010338561.0492411,2692610519.7220411,2408417280.6100545,2154219392.3166857,1926850977.0274472,1723480301.4556773,1541574509.3521268,1378868076.3435838,50583085387.293594,5119745.484543886]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_2217_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$H$3)","v":0},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,60584.160000000003,6572157559.9679995,5878495134.139535,5258045737.1552191,4703082054.7005548,4206692356.6194592,3762694415.5809121,3365558511.2530518,3010338561.0492411,2692610519.7220411,2408417280.6100545,2154219392.3166857,1926850977.0274472,1723480301.4556773,1541574509.3521268,1378868076.3435838,50583085387.293594,5119745.484543886]

{"sheet":"EC-Per","index":6,"n_rows":64,"n_cols":23,"rows_kept":64,"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:W198)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Codigo","Nombre","capacidad","Tipo","Año de entrada","Pérdidas STN","Flujo Descontado 0","Flujo Descontado 1","Flujo Descontado 2","Flujo Descontado 3","Flujo Descontado 4","Flujo Descontado 5","Flujo Descontado 6","Flujo Descontado 7","Flujo Descontado 8","Flujo Descontado 9","Flujo Descontado 10","Flujo Descontado 11","Flujo Descontado 12","Flujo Descontado 13","Flujo Descontado 14","VPN","Beneficio/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_481_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"DIAMANTE"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":70},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P2),\"\",InfoPro!P2)","v":-2.8420000000000001E-2},{"$f":"IF($F8=\"\",\"\",(1/(1+$C$3)^(G$6+$E8))*$F8*$C$2)","v":-4366873.4579062415},{"$f":"IF($F8=\"\",\"\",(1/(1+$C$3)^(H$6+$E8))*$F8*$C$2)","v":-3905969.1036728462},{"$f":"IF($F8=\"\",\"\",(1/(1+$C$3)^(I$6+$E8))*$F8*$C$2)","v":-3493711.1839649789},-3124965.2808273518,-2795138.8916165936,-2500124.2322152001,-2236247.0771155641,-2000220.9992089125,-1789106.4393639644,-1600274.0960321692,-1431372.1789196504,-1280297.1188905637,-1145167.3693117746,-1024299.9725507824,-916189.59977708606,{"$f":"IF(U8=\"\",\"\",SUM(G8:U8))","v":-33609957.001373686},{"$f":"IF(C8=0,0,IF(V8=\"\",\"\",V8/(C8*1000)))","v":-480.14224287676694}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_2288_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":199},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P3),\"\",InfoPro!P3)","v":-90.1},-13844310294.06588,-12383104019.736925,-11076121663.449844,-9907085566.5919895,-8861436106.0751266,-7926150363.2156763,-7089579931.3199263,-6341305841.9677334,-5672008803.1911745,-5073353133.4447012,-4537882945.8360481,-4058929289.6565723,-3630527092.7160759,-3247340870.050158,-2904598273.7479043,{"$f":"IF(U9=\"\",\"\",SUM(G9:U9))","v":-106553734195.06573},{"$f":"IF(C9=0,0,IF(V9=\"\",\"\",V9/(C9*1000)))","v":-535445.90047771728}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_2288_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":199},{"$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":-127.8},-19637101615.77824,-17564491606.241722,-15710636499.321754,-14052447673.811947,-12569273411.280811,-11242641691.664412,-10056030135.656898,-8994660228.6734333,-8045313263.5719442,-7196165709.8139048,-6436641958.6886454,-5757282610.6338511,-5149626664.2521038,-4606106139.7603798,-4119951824.4726105,-151138371033.62262,-759489.30167649558]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_924_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":100},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P5),\"\",InfoPro!P5)","v":-0.96},-131939843.051581,-118014170.886924,-105558292.38544185,-94417077.267837077,-84451768.575882897,-75538254.54014571,-67565522.844495282,-60434278.036221176,-54055704.862451866,-48350362.130994514,-43247193.319315314,-38682641.609405473,-34599858.326838531,-30947994.925615855,-27681569.700908635,-1015484532.4640594,-10154.845324640593]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_924_A2"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":100},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P6),\"\",InfoPro!P6)","v":-0.48},-65969921.525790498,-59007085.443461999,-52779146.192720927,-47208538.633918539,-42225884.287941448,-37769127.270072855,-33782761.422247641,-30217139.018110588,-27027852.431225933,-24175181.065497257,-21623596.659657657,-19341320.804702736,-17299929.163419265,-15473997.462807927,-13840784.850454317,-507742266.23202968,-5077.4226623202967]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_756_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":100},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P7),\"\",InfoPro!P7)","v":-3.77},-579279132.17123604,-518138758.65047956,-463451483.5871911,-414536210.72199559,-370783730.52056855,-331649132.84487349,-296645020.43369722,-265335438.67057002,-237330446.03807691,-212281257.63692039,-189875901.28525972,-169835332.09772784,-151909957.15360275,-135876526.97102216,-121535355.07247061,-4458463683.8556919,-44584.636838556922]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_756_A2"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":100},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P8),\"\",InfoPro!P8)","v":-3.46},-531646100.08288503,-475533184.33173984,-425342740.90495515,-380449678.80586332,-340294882.65282947,-304378249.2422446,-272252459.0717752,-243517405.25203508,-217815210.42221379,-194825769.60842031,-174262763.51379275,-155870092.58836561,-139418687.46723223,-124703656.05298054,-111541731.7110738,-4091852611.7084069,-40918.526117084068]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1207_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"Guacaná"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P9),\"\",InfoPro!P9)","v":-3.9325999999999999},-604263425.7762872,-540486069.56734109,-483440133.78116381,-432415146.49477983,-386775622.98280841,-345953151.14741367,-309439312.2964344,-276779349.10235637,-247566501.88046187,-221436942.64799815,-198065243.8711969,-177160325.46618688,-158461829.57619581,-141736877.97513041,-126777171.71299677,-4650757104.2787514,-233706.38714968599]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_709_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PARQUE FOTOVOLTAICO SUÉ 2"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P10),\"\",InfoPro!P10)","v":-6.2837199999999998E-4},-86361.774018758399,-77246.66727974813,-69093.620107109236,-61801.091330151379,-55278.257003713225,-49443.879251979633,-44225.294500876233,-39557.508498100382,-35382.386849821465,-31647.930992684673,-28307.630583796668,-25319.884243109726,-22647.481433908521,-20257.139028540714,-18119.086787603501,-664689.63190990186,-67.140366859586052]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1299_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":20},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P11),\"\",InfoPro!P11)","v":4.7699999999999996},586382911.59440351,524492765.29016417,469134852.67456549,419619725.11141813,375330702.24634898,335716191.63358593,300282818.9924739,268589283.53530771,240240861.83837897,214884491.80534795,192204375.49673343,171918046.06147894,153772849.78665376,137542799.45138979,123025759.79551859,4513138435.3137703,225656.92176568852]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1299_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":20},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P12),\"\",InfoPro!P12)","v":7.0000000000000007E-2},{"$f":"IF($F18=\"\",\"\",(1/(1+$C$3)^(G$6+$E18))*$F18*$C$2)","v":8605199.9605048746},7696958.819771803,6884578.5507797869,6157941.4586581299,5507997.7268856261,4926652.7074111141,4406666.1068077944,3941561.8128871163,3525547.2387183509,3153441.179533409,2820609.2840191494,2522906.3363319766,2256624.6299928227,2018447.7906912551,1805409.4728902101,66230543.075883426,3311.5271537941712]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_416_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":112},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P13),\"\",InfoPro!P13)","v":-12.115085000000001},-1665065014.0172534,-1489324699.47876,-1332133004.900501,-1191532204.7410562,-1065771202.8095317,-953283723.44323051,-852668804.51093972,-762673349.29422152,-682176519.94116437,-610175778.12268722,-545774399.03639293,-488170303.25258762,-436646067.31000686,-390559988.64937997,-349338093.60409659,-12815293153.111811,-114422.26029564117]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_416_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":112},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P14),\"\",InfoPro!P14)","v":-11.905401080000001},-1636246614.5430448,-1463547955.76301,-1309076883.5089536,-1170909555.9114075,-1047325184.1783609,-936784601.23288107,-837911092.33710301,-749473248.95984161,-670369632.34332907,-599615055.76326382,-536328314.6361931,-479721211.66028011,-429088740.30436504,-383800304.38673079,-343291864.38884687,-12593490259.917608,-112441.87732069293]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1023_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P15),\"\",InfoPro!P15)","v":-0.21},-36075107.334525943,-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,{"$f":"IF(U21=\"\",\"\",SUM(G21:U21))","v":-277654669.41528898},{"$f":"IF(C21=0,0,IF(V21=\"\",\"\",V21/(C21*1000)))","v":-28045.926203564544}]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1023_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P16),\"\",InfoPro!P16)","v":-0.24},-41228694.096601076,-36877186.132916883,-32984960.762895249,-29503542.721731,-26389573.096360464,-23604269.316959269,-21112942.143970724,-18884563.635036428,-16891380.71112382,-15108569.509055294,-13513926.215612967,-12087590.532748628,-10811798.329828829,-9670660.4023513682,-8649964.5817096327,-317319622.18890166,-32052.487089788046]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1449_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"Autogeneración Geopark"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":0},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$F$3)","v":0},{"$f":"IF(ISBLANK(InfoPro!P17),\"\",InfoPro!P17)","v":-4.2409999999999997},-814513736.99999988,-728545381.9320215,-651650609.95708537,-582871744.14766157,-521352186.17858815,-466325747.923603,-417107109.0551011,-373083281.80241603,-333705976.56745619,-298484773.31615049,-266981013.6995979,-238802337.83506081,-213597797.70577887,-191053486.32001692,-170888628.19321728,-6268963811.6337566,0]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1590_A1"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"PCH Ventana de 7MW (entrega 6,7 MW)"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":6.7},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P18),\"\",InfoPro!P18)","v":-2.0579999999999998},-353536051.87835419,-316221871.08976227,-282846038.54182673,-252992878.83884329,-226290589.30129096,-202406609.39292574,-181043478.88454896,-161935133.17043737,-144843589.59788674,-129555983.54014914,-115881917.29888119,-103651088.81831948,-92711170.678282201,-82925912.950162977,-74173446.288160086,-2721015760.2698307,-406121.75526415382]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2156_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P19),\"\",InfoPro!P19)","v":-2.2669999999999999},-389439372.98747766,-348335754.01384407,-311570441.87284803,-278685547.29235071,-249271509.20603818,-222961993.92311108,-199429332.66825685,-178380440.6692816,-159553166.9671571,-142713029.48761812,-127650294.71164414,-114177365.57392143,-102126445.05717482,-91347446.383877307,-81706123.778065562,-2997348264.5926661,-303375.33042435889]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2156_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P20),\"\",InfoPro!P20)","v":-2.2669999999999999},-389439372.98747766,-348335754.01384407,-311570441.87284803,-278685547.29235071,-249271509.20603818,-222961993.92311108,-199429332.66825685,-178380440.6692816,-159553166.9671571,-142713029.48761812,-127650294.71164414,-114177365.57392143,-102126445.05717482,-91347446.383877307,-81706123.778065562,-2997348264.5926661,-303375.33042435889]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_936_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":80},{"$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":-15.85821},-2179510144.248971,-1949472400.9382572,-1743714133.218477,-1559672748.8537362,-1395056125.9872417,-1247814066.1782126,-1116112760.4456286,-998311950.30914903,-892944499.38206553,-798698121.09308183,-714399034.96697843,-638997347.91321874,-571553978.45547295,-511228961.05140686,-457270984.84025663,-16774757257.882154,-209684.46572352693]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_936_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":80},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P22),\"\",InfoPro!P22)","v":-15.40156},{"$f":"IF($F28=\"\",\"\",(1/(1+$C$3)^(G$6+$E28))*$F28*$C$2)","v":-2116749384.5307376},-1893335764.3387635,-1693502472.5749228,-1514760708.9221134,-1354884355.028724,-1211882249.5784652,-1083973389.6050673,-969564749.19952357,-867231439.35556686,-775698961.85649991,-693827336.18649375,-620596901.77682817,-555095618.76281583,-496507709.09017509,-444103496.50283998,-16291714537.309536,-203646.4317163692]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1799_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"EXCEDENTES AUTOGENERACION VRO"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":46.71},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$F$3)","v":5},{"$f":"IF(ISBLANK(InfoPro!P23),\"\",InfoPro!P23)","v":-0.56200000000000006},-61795583.667310759,-55273330.65054629,-49439472.853798129,-44221353.178710304,-39553983.165214948,-35379233.600371152,-31645110.554893706,-28305107.830853045,-25317627.755682513,-22645463.108839456,-20255333.728836726,-18117472.029370949,-16205252.262406934,-14494858.910918545,-12964990.081322495,-475614173.379076,-10182.277314902076]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1757_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":40},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I24),\"\",YEAR(InfoPro!I24)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P24),\"\",InfoPro!P24)","v":0.73},112168107.82095553,100329255.65380639,89739942.445265114,80268284.83476308,71796319.172417775,64218532.354577631,57440547.723235808,51377949.663001612,45955232.256709851,41104858.905822776,36766421.203777082,32885886.586562686,29414925.39048541,26310308.936033469,23533371.141353719,863309944.08876789,21582.748602219199]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1757_A3"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":40},{"$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":0.96199999999999997},147816054.41610852,132214717.72460513,118260033.7429384,105778205.49457818,94613779.512145072,84627709.760416001,75695625.903771028,67706284.350421309,60560182.782129966,54168320.914248653,48451092.052100755,43337291.638730556,38763230.446091734,34671941.365019441,31012469.915044222,1137676940.0183492,28441.923500458728]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1870_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":15},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P26),\"\",InfoPro!P26)","v":2.6726179999999999},459118958.16279072,410660964.36743361,367317499.43419826,328548747.25778019,293871866.95686966,262854979.38897103,235111788.36222816,210296769.55476579,188100867.22250965,168247645.10063475,150489843.56049624,134606300.14355657,120399195.11946027,107691587.76338129,96325212.668498486,3533642225.0635748,235576.14833757165]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_1870_A2"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":15},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P27),\"\",InfoPro!P27)","v":-10.625540000000001},-1825321409.4633276,-1632666734.7614737,-1460345916.6023917,-1306212805.5477567,-1168347768.8262584,-1045033782.4921809,-934735046.95186138,-836077859.5276041,-747833505.83864427,-668902956.92186415,-598303181.50435102,-535154902.9555912,-478671648.43970591,-428149953.88166904,-382960602.75641239,-14048718076.471088,-936581.20509807253]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_1892_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P28),\"\",InfoPro!P28)","v":-0.21},-36075107.334525943,-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,-277654669.41528898,-28045.926203564544]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1892_A2"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P29),\"\",InfoPro!P29)","v":-0.24},-41228694.096601076,-36877186.132916883,-32984960.762895249,-29503542.721731,-26389573.096360464,-23604269.316959269,-21112942.143970724,-18884563.635036428,-16891380.71112382,-15108569.509055294,-13513926.215612967,-12087590.532748628,-10811798.329828829,-9670660.4023513682,-8649964.5817096327,-317319622.18890166,-32052.487089788046]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1930_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PV José Maria Cordova 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P30),\"\",InfoPro!P30)","v":1.4999999999999999E-2},2304824.1333073052,2061560.0476809531,1843971.4201081875,1649348.318522529,1475266.8323099543,1319558.8839981703,1180285.2271897767,1055711.2944452388,944285.59431595588,844620.38847581041,755474.40829678928,675737.39561430179,604416.27514696051,540622.78635685204,483562.42071274773,17739245.426481534,1791.8429723718721]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2060_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":50},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P31),\"\",InfoPro!P31)","v":-0.62},-85211148.63747941,-76217485.364471748,-68173063.832264543,-60977695.735478118,-54541767.205257714,-48785122.723844104,-43636066.837069869,-39030471.231726177,-34910976.057000168,-31226275.542933963,-27930479.018724479,-24982539.372741036,-22345741.836083218,-19987246.722793572,-17877680.431836829,-655833760.54970479,-13116.675210994095]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_2060_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":50},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P32),\"\",InfoPro!P32)","v":0.94},129191096.32133973,115555542.32677972,103359161.29407847,92450054.824757144,82692356.730552018,73964540.903892681,66157907.785234965,59175230.577133231,52929544.344484128,47343062.919932127,42346210.125162907,37876753.242542855,33879027.945029393,30303245.031332191,27104870.332139704,994328604.70439112,19886.572094087824]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1836_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"PARQUE SOLAR LA MERCED 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P33),\"\",InfoPro!P33)","v":-5.2999999999999999E-2},-9104669.9463327378,-8143711.9376858119,-7284178.8351393687,-6515365.6843822617,-5827697.3921129359,-5212609.4741618382,-4662441.3901268691,-4170341.1360705448,-3730179.9070398435,-3336475.7665830441,-2984325.3726145304,-2669342.9093153225,-2387605.4645038662,-2135604.1721859272,-1910200.5117942104,-70074749.900049105,-7078.2575656615254]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",YEAR(InfoPro!#REF!)-$F$3)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_2071_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Morichal - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P34),\"\",InfoPro!P34)","v":-0.02},-3073098.8444097401,-2748746.7302412712,-2458628.5601442498,-2199131.0913633718,-1967022.4430799391,-1759411.845330894,-1573713.6362530359,-1407615.0592603183,-1259047.4590879411,-1126160.5179677473,-1007299.2110623858,-900983.19415240234,-805888.36686261406,-720830.38180913613,-644749.8942836636,-23652327.235308714,-2389.1239631624962]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_2281_A1"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":288},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P35),\"\",InfoPro!P35)","v":-11.47},-1762422187.268986,-1576406249.7933691,-1410023479.2427273,-1261201680.896894,-1128087371.1063452,-1009022693.2972678,-902524770.39111602,-807267236.48579264,-722063717.78693426,-645853057.05450308,-577686097.54427826,-516713861.84640282,-462176978.39570922,-413396223.96753949,-369764064.37168109,-13564609669.449547,-47099.33913003315]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_2281_A2"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":288},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P36),\"\",InfoPro!P36)","v":-9.4},-1444356456.8725779,-1291910963.2133973,-1155555423.2677975,-1033591612.9407848,-924500548.24757147,-826923567.30552018,-739645409.03892684,-661579077.85234964,-591752305.77133238,-529295443.44484133,-473430629.19932139,-423462101.25162911,-378767532.42542863,-338790279.45029396,-303032450.31332189,-11116593800.595095,-38599.284029844079]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_2116_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":60},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P37),\"\",InfoPro!P37)","v":-14.11},-1734562449.1817682,-1551486984.9568589,-1387734333.5928969,-1241265056.8809457,-1110254970.3765166,-993072424.30815458,-888257982.38654256,-794506245.42624569,-710649593.40451324,-635643643.47451985,-568554242.82157409,-508545834.36634552,-454871050.41712469,-406861404.66648006,-363918966.60686946,-13350185182.867352,-222503.08638112253]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_2116_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":60},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P38),\"\",InfoPro!P38)","v":-14.23},{"$f":"IF($F45=\"\",\"\",(1/(1+$C$3)^(G$6+$E45))*$F45*$C$2)","v":-1749314220.5426338},-1564681771.5050392,-1399536468.2513766,-1251821527.9529312,-1119697252.1940351,-1001518114.6637166,-895812267.14107013,-801263208.53405225,-716693388.67088747,-641049542.63943434,-573389573.0227499,-512870816.65720034,-458739549.78282666,-410321600.87909371,-367013954.27468127,-13463723256.711729,-224395.38761186216]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_2078_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"PARQUE SOLAR SANTA HELENA 19.9"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P39),\"\",InfoPro!P39)","v":-0.18079999999999999},-31058949.552772809,-27780813.553464048,-24848670.441381089,-22226002.183704015,-19880145.065924883,-17781882.885442648,-15905083.081791282,-14226371.271727443,-12724840.135713277,-11381789.030154988,-10180491.082428435,-9105984.8680039663,-8144888.0751377176,-7285230.83643803,-6516306.6515545892,-239047448.7156392,-12012.43460882609]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1899_A1"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P40),\"\",InfoPro!P40)","v":-0.46},-63221174.795549229,-56548456.883317746,-50580015.101357564,-45241516.190838598,-40466472.442610562,-36195413.633819826,-32375146.362987325,-28958091.55902265,-25901691.913258191,-23167881.854434874,-20722613.465505257,-18535432.437840123,-16579098.781610129,-14829247.568524262,-13264085.481685389,-486586338.47236174,-49150.135199228462]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1899_A2"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P41),\"\",InfoPro!P41)","v":-0.03},-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,-865049.05315339484,-31733891.639501855,-3205.4435999496823]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_2144_A1"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P42),\"\",InfoPro!P42)","v":561},96372072450.805023,86200422585.693222,77102345783.267654,68964531112.046204,61685627112.742584,55174979528.392296,49351502261.531578,44142667496.897659,39483602412.25193,35316281227.416748,31588802528.995316,28254742870.299923,25272578595.974888,22605168690.496326,20219292209.746265,741734616866.5575,37273096.32495264]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_2144_A2"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P43),\"\",InfoPro!P43)","v":929},159589403398.92667,142745441322.83243,127679285619.70705,114203296618.70039,102149639193.82861,91368192481.063171,81724680215.620026,73098998403.953506,65383719502.641785,58482754474.634865,52310156059.601868,46789048353.847824,41850669368.379089,37433514640.768425,33482571235.03437,1228291370889.5403,61723184.466811068]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_2176_A1"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P44),\"\",InfoPro!P44)","v":1419},243764653846.15387,218036363010.87109,195023580510.61816,174439696342.23453,156028350932.23123,139560242336.52167,124830270426.22693,111654982492.15288,99870288454.519577,89329417222.289429,79901088749.811676,71467879024.876282,63924757625.112953,57177779628.902466,51142915589.3582,1876152266191.8811,94279008.351350814]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2176_A2"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":19.899999999999999},{"$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":1051},180547322898.03223,161491344273.73184,144446640674.1788,129200930835.58034,115564338851.1452,103367029383.8508,92457092472.138474,82698651585.097031,73970171364.12973,66162943975.071312,59179735219.205124,52933573541.328369,47346666852.708748,42349433678.630371,37879636564.070099,1389595512168.8984,69828920.209492385]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1886_A1"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":60},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$F$3)","v":5},{"$f":"IF(ISBLANK(InfoPro!P46),\"\",InfoPro!P46)","v":-4.91},-539886682.92970777,-482904009.77612501,-431935608.02873451,-386346697.70012027,-345569497.04840815,-309096151.20608956,-276472407.16108203,-247291956.31581572,-221191374.16441479,-197845594.06477177,-176963858.7341429,-158286099.04663944,-141579695.03277233,-126636578.74129902,-113270642.88130507,-4155276852.831429,-69254.614213857145]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1886_A2"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":60},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$F$3)","v":5},{"$f":"IF(ISBLANK(InfoPro!P47),\"\",InfoPro!P47)","v":-4.3600000000000003},-479410577.91721511,-428810892.59142679,-383551782.28213489,-343069572.70316184,-306860082.91874945,-274472346.08117121,-245502992.91696894,-219591228.01160011,-196414336.32522371,-175683663.97604987,-157141023.23439166,-140555476.95383868,-125720462.39162675,-112451218.59716167,-100582485.32840939,-3689818142.2291298,-61496.969037152165]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2002_A1"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":170},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P48),\"\",InfoPro!P48)","v":-9.9799500000000005},-1371617746.5235686,-1226849504.9405804,-1097360916.7625942,-981539281.54078209,-877942112.29050279,-785279170.20617425,-702396395.53325081,-628261534.46623492,-561951283.06461096,-502639788.07210284,-449588361.42406344,-402136280.34352726,-359692558.4468044,-321728585.37281245,-287771543.26727414,-10556755062.254883,-62098.559189734602]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2002_A2"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":170},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P49),\"\",InfoPro!P49)","v":-13.54917},-1862161836.7491562,-1665618816.4124832,-1489820050.4583929,-1332576073.755271,-1191928509.6200995,-1066125679.4455273,-953600786.62390637,-852952403.06252801,-762927015.26165318,-682403412.57750738,-610378723.23569536,-545955924.18219626,-488332669.21484464,-436791296.25656933,-390689889.31714618,-14332263086.172977,-84307.42991866458]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1881_A1"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":60},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P50),\"\",InfoPro!P50)","v":-6.16},-846613992.91431153,-757257596.52442896,-677332376.13991857,-605842912.46862125,-541898848.36191535,-484703799.96593505,-433545438.25217801,-387786617.39908588,-346857439.5340662,-310248157.00721484,-277502823.79893994,-248213616.99368516,-222015757.59721389,-198582967.4393684,-177623405.58083045,-6516025749.9777126,-108600.42916629522]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1881_A2"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":60},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P51),\"\",InfoPro!P51)","v":-3.49},-479656304.42710179,-429030683.74517161,-383748375.44290847,-343245416.31744939,-307017367.01024103,-274613029.52615476,-245628827.84092557,-219703781.61084574,-196515010.38537192,-175773712.33038634,-157221567.37959424,-140627520.01752615,-125784901.62569425,-112508856.55249932,-100634039.85017829,-3691709394.0620489,-61528.489901034147]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_2326_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":288},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P52),\"\",InfoPro!P52)","v":-1.79},-275042346.5746718,-246012832.35659376,-220047256.13291034,-196822232.6770218,-176048508.65565455,-157467360.15711501,-140847370.44464672,-125981547.8037985,-112684747.58837074,-100791366.35811338,-90153279.390083537,-80637995.876640022,-72127008.834203959,-64514319.171917677,-57705115.538387902,-2116883287.5601301,-7350.2891929171183]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_2326_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":288},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P53),\"\",InfoPro!P53)","v":-5.92},-909637257.94528317,-813629032.15141618,-727754053.8026979,-650942803.04355812,-582238643.15166199,-520785906.21794456,-465819236.33089852,-416654057.54105419,-372678047.89003056,-333343513.31845325,-298160566.4744662,-266691025.46911111,-238542956.59133375,-213365793.01550427,-190845968.70796442,-7001088861.6513767,-24309.336325178392]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_2075_A1"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$F$3)","v":0},{"$f":"IF(ISBLANK(InfoPro!P54),\"\",InfoPro!P54)","v":-2.0977999999999999},-402897174.59999996,-360373143.64937389,-322337337.79013765,-288316044.53500688,-257885549.67353034,-230666860.17310408,-206320984.05465481,-184544708.45675746,-165066823.30658093,-147644743.56581476,-132061487.98373413,-118122976.72963701,-105655614.24833365,-94504127.234645486,-84529630.800219581,-3100927206.8015308,-155825.48777897141]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_2075_A2"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$F$3)","v":0},{"$f":"IF(ISBLANK(InfoPro!P55),\"\",InfoPro!P55)","v":-1.9678},{"$f":"IF($F62=\"\",\"\",(1/(1+$C$3)^(G$6+$E62))*$F62*$C$2)","v":-377929764.60000002},-338040934.34704834,-302362195.30147433,-270449190.78843868,-241904464.03259274,-216372508.07924217,-193535338.1746352,-173108531.46210667,-154837684.6709362,-138495245.68062273,-123877679.49966253,-110802933.36284666,-99108169.376428142,-88647736.472654864,-79291356.415612593,-2908763732.2643023,-146169.03177207548]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_2217_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$F$3)","v":0},{"$f":"IF(ISBLANK(InfoPro!P56),\"\",InfoPro!P56)","v":-0.46300000000000002},-88922391,-79537022.361359581,-71142238.248085499,-63633486.805085428,-56917251.167339385,-50909884.765062056,-45536569.55730059,-40730384.219410196,-36431470.67925778,-32586288.62187637,-29146948.677885842,-26070615.990953352,-23318976.736094233,-20857760.944628119,-18656315.692869514,-684397605.46720791,-69271.012699110113]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_2217_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$F$3)","v":0},{"$f":"IF(ISBLANK(InfoPro!P57),\"\",InfoPro!P57)","v":-0.23300000000000001},-44749281,-40026190.518783547,-35801601.537373476,-32022899.40731081,-28643022.725680511,-25619877.214383285,-22915811.461881295,-20497147.998104915,-18333763.862347867,-16398715.440382708,-14667902.898374517,-13119770.034324259,-11735035.808876796,-10496454.211875489,-9388599.4739494547,-344416073.59364891,-34859.926477089968]

{"sheet":"EC-Mar","index":7,"n_rows":64,"n_cols":25,"rows_kept":64,"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:Y117)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Codigo","Nombre","capacidad","Tecnologia","Año de entrada","FP","Precio de oferta promedio","Produccion media/a MWh/a","Flujo Descontado 0","Flujo Descontado 1","Flujo Descontado 2","Flujo Descontado 3","Flujo Descontado 4","Flujo Descontado 5","Flujo Descontado 6","Flujo Descontado 7","Flujo Descontado 8","Flujo Descontado 9","Flujo Descontado 10","Flujo Descontado 11","Flujo Descontado 12","Flujo Descontado 13","Flujo Descontado 14","VPN","Beneficio/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_481_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"DIAMANTE"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":70},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"Solar FV"},{"$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":159431.99999999997},{"$f":"IF($H8=\"\",\"\",(1/(1+$C$3)^(I$6+$E8))*$H8*($C$2 - $G8))","v":13836962466.197943},{"$f":"IF($H8=\"\",\"\",(1/(1+$C$3)^(J$6+$E8))*$H8*($C$2 - $G8))","v":12376531722.896194},11070243043.735416,9901827409.4234505,8856732924.3501339,7921943581.7085276,7085817157.1632633,6337940212.1317215,5668998400.8333817,5070660465.8617029,4535474477.5149393,4056775024.610858,3628600200.9041677,3245617353.2237635,2903056666.5686612,{"$f":"IF(W8=\"\",\"\",SUM(I8:W8))","v":106497181107.12415},{"$f":"IF(C8=0,0,IF(X8=\"\",\"\",X8/(C8*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_2288_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":199},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"Solar FV"},{"$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":453242.4},39336507582.477013,35184711612.233475,31471119510.047832,28149480778.218098,25178426456.366814,22520953896.571396,20143965918.221279,18017858603.060184,16116152596.654903,14415163324.378273,12893706014.649616,11532831855.679443,10315591999.713278,9226826475.5932732,8252975380.6737661,{"$f":"IF(W9=\"\",\"\",SUM(I9:W9))","v":302756272004.53864},{"$f":"IF(C9=0,0,IF(X9=\"\",\"\",X9/(C9*1000)))","v":1521388.3015303449}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_2288_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":199},{"$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$13,7,FALSE))","v":83577.200000000012},453242.4,39336507582.477013,35184711612.233475,31471119510.047832,28149480778.218098,25178426456.366814,22520953896.571396,20143965918.221279,18017858603.060184,16116152596.654903,14415163324.378273,12893706014.649616,11532831855.679443,10315591999.713278,9226826475.5932732,8252975380.6737661,302756272004.53864,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_924_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":100},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$3)","v":3},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227760,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214479,11317062259.583612,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,3709502512.8656549,136081243428.47452,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_924_A2"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":100},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$3)","v":3},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227760,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214479,11317062259.583612,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,3709502512.8656549,136081243428.47452,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_756_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":100},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$3)","v":2},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227760,19767089237.425632,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214479,11317062259.583612,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_756_A2"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":100},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$3)","v":2},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227760,19767089237.425632,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214479,11317062259.583612,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1207_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"Guacaná"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$3)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,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!A10),\"\",InfoPro!A10)","v":"SC_709_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PARQUE FOTOVOLTAICO SUÉ 2"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$3)","v":3},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,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!A11),\"\",InfoPro!A11)","v":"SC_1299_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":20},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$3)","v":4},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},99863.999999999985,6934108280.141964,6202243542.166337,5547623919.6478863,4962096529.2020454,4438368988.5528135,3969918594.4121776,3550911086.2362938,3176127984.1111765,2840901595.8060608,2541056883.547461,2272859466.5004125,2032969111.3599398,1818398131.8067436,1626474178.7180178,1454806957.7084236,53368865249.91774,2668443.262495887]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1299_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":20},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$3)","v":4},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},99863.999999999985,{"$f":"IF($H18=\"\",\"\",(1/(1+$C$3)^(I$6+$E18))*$H18*($C$2 - $G18))","v":6934108280.141964},6202243542.166337,5547623919.6478863,4962096529.2020454,4438368988.5528135,3969918594.4121776,3550911086.2362938,3176127984.1111765,2840901595.8060608,2541056883.547461,2272859466.5004125,2032969111.3599398,1818398131.8067436,1626474178.7180178,1454806957.7084236,53368865249.91774,2668443.262495887]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_416_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":112},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$3)","v":3},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},255091.20000000001,19802450756.633915,17712388869.976669,15842923855.077522,14170772678.960217,12675109730.733648,11337307451.461226,10140704339.410757,9070397441.3334122,8113056745.378726,7256759164.0239048,6490840039.3773746,5805760321.4466686,5192987765.1580229,4644890666.5098581,4154642814.409534,152410992639.89145,1360812.434284745]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_416_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":112},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$3)","v":3},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},255091.20000000001,19802450756.633915,17712388869.976669,15842923855.077522,14170772678.960217,12675109730.733648,11337307451.461226,10140704339.410757,9070397441.3334122,8113056745.378726,7256759164.0239048,6490840039.3773746,5805760321.4466686,5192987765.1580229,4644890666.5098581,4154642814.409534,152410992639.89145,1360812.434284745]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1023_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$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$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(C21=\"\",\"\",+C21*F21*24*365)","v":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,{"$f":"IF(W21=\"\",\"\",SUM(I21:W21))","v":16839029998.998165},{"$f":"IF(C21=0,0,IF(X21=\"\",\"\",X21/(C21*1000)))","v":1700912.1211109257}]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1023_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$3)","v":1},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,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!A17),\"\",InfoPro!A17)","v":"SC_1449_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"Autogeneración Geopark"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":0},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$3)","v":0},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1590_A1"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"PCH Ventana de 7MW (entrega 6,7 MW)"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":6.7},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$3)","v":1},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},31693.680000000004,957514832.30769253,856453338.3789736,766058442.19943988,685204331.12651157,612884017.10779214,548196795.26636147,490337026.17742538,438584102.12649852,392293472.38506138,350888615.7290352,313853860.22275072,280727960.84324747,251098354.95818201,224596024.11286411,200890898.13315216,7369582071.0749884,1099937.6225485057]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2156_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$3)","v":1},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},60584.160000000003,5878495134.139535,5258045737.1552191,4703082054.7005548,4206692356.6194592,3762694415.5809121,3365558511.2530513,3010338561.0492415,2692610519.7220411,2408417280.6100545,2154219392.3166857,1926850977.0274472,1723480301.4556775,1541574509.3521266,1378868076.3435838,1233334594.2250302,45244262421.550629,4579378.787606339]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2156_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$3)","v":1},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},60584.160000000003,5878495134.139535,5258045737.1552191,4703082054.7005548,4206692356.6194592,3762694415.5809121,3365558511.2530513,3010338561.0492415,2692610519.7220411,2408417280.6100545,2154219392.3166857,1926850977.0274472,1723480301.4556775,1541574509.3521266,1378868076.3435838,1233334594.2250302,45244262421.550629,4579378.787606339]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_936_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":80},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},182208.00000000003,14144607683.309942,12651706335.697622,11316374182.198231,10121980484.971584,9053649807.666893,8098076751.0437317,7243360242.4362545,6478855315.2381525,5795040532.4133759,5183399402.874218,4636314313.8409824,4146971658.1761928,3709276975.112874,3317779047.5070424,2967602010.2925243,108864994742.77965,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_936_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":80},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$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$2:$H$13,7,FALSE))","v":83577.200000000012},182208.00000000003,{"$f":"IF($H28=\"\",\"\",(1/(1+$C$3)^(I$6+$E28))*$H28*($C$2 - $G28))","v":14144607683.309942},12651706335.697622,11316374182.198231,10121980484.971584,9053649807.666893,8098076751.0437317,7243360242.4362545,6478855315.2381525,5795040532.4133759,5183399402.874218,4636314313.8409824,4146971658.1761928,3709276975.112874,3317779047.5070424,2967602010.2925243,108864994742.77965,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1799_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"EXCEDENTES AUTOGENERACION VRO"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":46.71},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$3)","v":5},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},106386.69600000001,6607347975.6309919,5909971355.6627836,5286199781.4515066,4728264563.0156593,4229216961.5524683,3782841647.1846762,3383579290.8628597,3026457326.3531842,2707028019.9939036,2421313076.917624,2165754093.8440289,1937168241.363174,1732708623.7595477,1549828822.6829586,1386251183.0795698,50853930963.354942,1088716.1413691917]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1757_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":40},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},91104.000000000015,7906835694.9702559,7072303841.6549711,6325853167.8488111,5658187091.0991154,5060990242.4857922,4526824903.8334465,4049038375.5218658,3621680121.2181273,3239427657.6190763,2897520266.2066879,2591699701.437109,2318157156.9204912,2073485829.0880964,1854638487.556437,1658889523.7535212,60855532061.213814,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1757_A3"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":40},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$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$13,7,FALSE))","v":83577.200000000012},91104.000000000015,7906835694.9702559,7072303841.6549711,6325853167.8488111,5658187091.0991154,5060990242.4857922,4526824903.8334465,4049038375.5218658,3621680121.2181273,3239427657.6190763,2897520266.2066879,2591699701.437109,2318157156.9204912,2073485829.0880964,1854638487.556437,1658889523.7535212,60855532061.213814,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1870_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":15},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$3)","v":1},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},34164,3314940865.1162791,2965063385.6138453,2652113940.6206136,2372194937.9433041,2121820159.1621683,1897871340.9321718,1697559338.9375422,1518389390.8206997,1358130045.4567976,1214785371.6071534,1086570099.827508,971887388.03891587,869308933.84518409,777557185.90803599,695489432.8336637,25513681816.663883,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_1870_A2"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":15},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$3)","v":1},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},34164,3314940865.1162791,2965063385.6138453,2652113940.6206136,2372194937.9433041,2121820159.1621683,1897871340.9321718,1697559338.9375422,1518389390.8206997,1358130045.4567976,1214785371.6071534,1086570099.827508,971887388.03891587,869308933.84518409,777557185.90803599,695489432.8336637,25513681816.663883,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_1892_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$3)","v":1},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1892_A2"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$3)","v":1},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,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!A30),\"\",InfoPro!A30)","v":"SC_1930_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PV José Maria Cordova 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$3)","v":2},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2060_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":50},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$3)","v":3},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,68040621714.237259,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_2060_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":50},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$3)","v":3},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},113880,8840379802.0687122,7907316459.8110123,7072733863.8738937,6326237803.1072397,5658531129.7918062,5061297969.4023323,4527100151.5226583,4049284572.0238447,3621900332.7583599,3239624626.7963858,2897696446.1506138,2591857286.3601198,2318298109.4455462,2073611904.6919007,1854751256.4328275,68040621714.237259,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1836_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"PARQUE SOLAR LA MERCED 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$3)","v":1},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,2187860970.9767447,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,16839029998.998165,1700912.1211109257]
[{"$f":"IF(ISBLANK(InfoPro!#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!),\"\",YEAR(InfoPro!#REF!)-$G$3)","v":{"$error":"#REF!"}},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$H$13,7,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_2071_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Morichal - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$3)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$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!A35),\"\",InfoPro!A35)","v":"SC_2281_A1"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":288},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$3)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},1438041.6,124806360354.45355,111633596023.66151,99851159234.044296,89312307007.195267,79885784442.929581,71454190020.50946,63912513435.160522,57166827759.535362,51133119641.802643,45736242971.200951,40908982979.607285,36591219123.083443,32729176317.605949,29274755203.583141,26184933098.017113,960581167612.39014,3335351.2764319102]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_2281_A2"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":288},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$3)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},1438041.6,124806360354.45355,111633596023.66151,99851159234.044296,89312307007.195267,79885784442.929581,71454190020.50946,63912513435.160522,57166827759.535362,51133119641.802643,45736242971.200951,40908982979.607285,36591219123.083443,32729176317.605949,29274755203.583141,26184933098.017113,960581167612.39014,3335351.2764319102]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_2116_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":60},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$3)","v":4},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},299592,20802324840.425896,18606730626.499012,16642871758.943661,14886289587.606138,13315106965.658443,11909755783.236532,10652733258.708883,9528383952.3335304,8522704787.4181843,7623170650.6423845,6818578399.5012379,6098907334.0798206,5455194395.4202318,4879422536.1540546,4364420873.1252718,160106595749.7533,2668443.2624958884]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_2116_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":60},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$G$3)","v":4},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},299592,{"$f":"IF($H45=\"\",\"\",(1/(1+$C$3)^(I$6+$E45))*$H45*($C$2 - $G45))","v":20802324840.425896},18606730626.499012,16642871758.943661,14886289587.606138,13315106965.658443,11909755783.236532,10652733258.708883,9528383952.3335304,8522704787.4181843,7623170650.6423845,6818578399.5012379,6098907334.0798206,5455194395.4202318,4879422536.1540546,4364420873.1252718,160106595749.7533,2668443.2624958884]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_2078_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"PARQUE SOLAR SANTA HELENA 19.9"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$3)","v":1},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,4397821547.7209301,3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1899_A1"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$3)","v":3},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,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!A41),\"\",InfoPro!A41)","v":"SC_1899_A2"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$3)","v":3},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,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!A42),\"\",InfoPro!A42)","v":"SC_2144_A1"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$3)","v":1},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,4397821547.7209301,3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_2144_A2"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$G$3)","v":1},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,4397821547.7209301,3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_2176_A1"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$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$13,7,FALSE))","v":83577.200000000012},45324.24,4397821547.7209301,3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,33848151210.107414,1700912.1211109255]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2176_A2"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$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$2:$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!A46),\"\",InfoPro!A46)","v":"SC_1886_A1"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":60},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$3)","v":5},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},136656,8487280636.6486731,7591485363.7286873,6790237355.7501688,6073557563.2827988,5432520181.8271904,4859141486.4286137,4346280399.3100319,3887549552.1556635,3477235735.3807364,3110228743.632144,2781957731.3346548,2488334285.6302814,2225701507.7193933,1990788468.4431064,1780669470.8793445,65322968482.151482,1088716.1413691915]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1886_A2"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":60},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$G$3)","v":5},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},136656,8487280636.6486731,7591485363.7286873,6790237355.7501688,6073557563.2827988,5432520181.8271904,4859141486.4286137,4346280399.3100319,3887549552.1556635,3477235735.3807364,3110228743.632144,2781957731.3346548,2488334285.6302814,2225701507.7193933,1990788468.4431064,1780669470.8793445,65322968482.151482,1088716.1413691915]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2002_A1"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":170},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$G$3)","v":3},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},387192.00000000006,30057291327.033627,26884875963.357449,24047295137.171242,21509208530.564617,19239005841.292145,17208413095.96793,15392140515.177042,13767567544.881073,12314461131.378424,11014723731.107714,9852167916.9120884,8812314773.6244087,7882213572.1148567,7050280475.9524651,6306154271.8716145,231338113828.40671,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2002_A2"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":170},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$3)","v":3},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},387192.00000000006,30057291327.033627,26884875963.357449,24047295137.171242,21509208530.564617,19239005841.292145,17208413095.96793,15392140515.177042,13767567544.881073,12314461131.378424,11014723731.107714,9852167916.9120884,8812314773.6244087,7882213572.1148567,7050280475.9524651,6306154271.8716145,231338113828.40671,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1881_A1"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":60},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$3)","v":3},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},136656,10608455762.482454,9488779751.7732162,8487280636.6486731,7591485363.7286873,6790237355.7501688,6073557563.2827988,5432520181.8271904,4859141486.4286137,4346280399.3100319,3887549552.1556635,3477235735.3807364,3110228743.632144,2781957731.3346548,2488334285.6302814,2225701507.7193933,81648746057.084686,1360812.4342847448]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1881_A2"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":60},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$3)","v":3},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},136656,10608455762.482454,9488779751.7732162,8487280636.6486731,7591485363.7286873,6790237355.7501688,6073557563.2827988,5432520181.8271904,4859141486.4286137,4346280399.3100319,3887549552.1556635,3477235735.3807364,3110228743.632144,2781957731.3346548,2488334285.6302814,2225701507.7193933,81648746057.084686,1360812.4342847448]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_2326_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":288},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$G$3)","v":2},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},1438041.6,124806360354.45355,111633596023.66151,99851159234.044296,89312307007.195267,79885784442.929581,71454190020.50946,63912513435.160522,57166827759.535362,51133119641.802643,45736242971.200951,40908982979.607285,36591219123.083443,32729176317.605949,29274755203.583141,26184933098.017113,960581167612.39014,3335351.2764319102]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_2326_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":288},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$G$3)","v":2},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},1438041.6,124806360354.45355,111633596023.66151,99851159234.044296,89312307007.195267,79885784442.929581,71454190020.50946,63912513435.160522,57166827759.535362,51133119641.802643,45736242971.200951,40908982979.607285,36591219123.083443,32729176317.605949,29274755203.583141,26184933098.017113,960581167612.39014,3335351.2764319102]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_2075_A1"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$G$3)","v":0},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,4916764490.3519993,4397821547.7209301,3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,37842233052.900085,1901619.7514020144]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_2075_A2"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$G$3)","v":0},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,{"$f":"IF($H62=\"\",\"\",(1/(1+$C$3)^(I$6+$E62))*$H62*($C$2 - $G62))","v":4916764490.3519993},4397821547.7209301,3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,37842233052.900085,1901619.7514020144]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_2217_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$3)","v":0},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},60584.160000000003,6572157559.9679995,5878495134.139535,5258045737.1552191,4703082054.7005548,4206692356.6194592,3762694415.5809121,3365558511.2530513,3010338561.0492415,2692610519.7220411,2408417280.6100545,2154219392.3166857,1926850977.0274472,1723480301.4556775,1541574509.3521266,1378868076.3435838,50583085387.293594,5119745.484543886]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_2217_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$3)","v":0},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},60584.160000000003,6572157559.9679995,5878495134.139535,5258045737.1552191,4703082054.7005548,4206692356.6194592,3762694415.5809121,3365558511.2530513,3010338561.0492415,2692610519.7220411,2408417280.6100545,2154219392.3166857,1926850977.0274472,1723480301.4556775,1541574509.3521266,1378868076.3435838,50583085387.293594,5119745.484543886]

{"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_481_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"DIAMANTE"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":70},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"Solar FV"},{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_2288_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":199},{"$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_2288_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":199},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O4),\"\",InfoPro!O4)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_924_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":100},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O5),\"\",InfoPro!O5)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_924_A2"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":100},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O6),\"\",InfoPro!O6)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_756_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":100},{"$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_756_A2"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":100},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O8),\"\",InfoPro!O8)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1207_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"Guacaná"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O9),\"\",InfoPro!O9)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_709_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PARQUE FOTOVOLTAICO SUÉ 2"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O10),\"\",InfoPro!O10)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1299_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":20},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O11),\"\",InfoPro!O11)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1299_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":20},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O12),\"\",InfoPro!O12)","v":"NA"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_416_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":112},{"$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_416_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":112},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O14),\"\",InfoPro!O14)","v":"NA"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}},{"$f":"IF(F73=\"\",\"\",F73-E73)","v":{"$error":"#REF!"}},{"$f":"IF(G73=\"\",\"\",G73/(C73*1000))","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$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!"}]
[]
[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":65,"n_cols":25,"rows_kept":65,"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",{"$f":"MIN(Y9:Y191)","v":{"$error":"#REF!"}}]
[]
[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"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_481_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"DIAMANTE"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":70},{"$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":159431.99999999997},{"$f":"IF($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_2288_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":199},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"Solar FV"},{"$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":453242.4},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}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_2288_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":199},{"$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$13,3,FALSE))","v":0},453242.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_924_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":100},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$4)","v":3},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$F$13,3,FALSE))","v":0},227760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_924_A2"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":100},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$4)","v":3},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$F$13,3,FALSE))","v":0},227760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_756_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":100},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$4)","v":2},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$F$13,3,FALSE))","v":0},227760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_756_A2"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":100},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$4)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$F$13,3,FALSE))","v":0},227760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1207_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"Guacaná"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$4)","v":2},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,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!A10),\"\",InfoPro!A10)","v":"SC_709_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PARQUE FOTOVOLTAICO SUÉ 2"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$4)","v":3},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,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!A11),\"\",InfoPro!A11)","v":"SC_1299_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":20},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$4)","v":4},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$F$13,3,FALSE))","v":0},99863.999999999985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1299_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":20},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$4)","v":4},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$F$13,3,FALSE))","v":0},99863.999999999985,{"$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_416_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":112},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$4)","v":3},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$F$13,3,FALSE))","v":0},255091.20000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_416_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":112},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$4)","v":3},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$F$13,3,FALSE))","v":0},255091.20000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1023_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$G$4)","v":1},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$F$13,3,FALSE))","v":0},{"$f":"IF(C22=\"\",\"\",+C22*F22*24*365)","v":22548.240000000005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W22=\"\",\"\",SUM(I22:W22))","v":0},{"$f":"IF(C22=0,0,IF(X22=\"\",\"\",X22/(C22*1000)))","v":0}]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1023_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$4)","v":1},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,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!A17),\"\",InfoPro!A17)","v":"SC_1449_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"Autogeneración Geopark"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":0},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$4)","v":0},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$F$13,3,FALSE))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1590_A1"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"PCH Ventana de 7MW (entrega 6,7 MW)"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":6.7},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$4)","v":1},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},31693.680000000004,1166438833.805367,1043326327.1962137,933207806.07890344,834711812.23515511,746611638.85076487,667810052.63932455,597325628.47882354,534280526.36746287,477889558.46821374,427450410.07890308,382334892.73604941,341981120.51524991,305886512.08877456,273601531.38530821,244724088.89562452,8977580739.8201389,1339937.423853752]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2156_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$4)","v":1},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$F$13,3,FALSE))","v":0.25},60584.160000000003,913815595.81395364,817366364.77097809,731096927.34434557,653932850.93411946,584913104.5922358,523178089.97516614,467958935.57707173,418567920.9097243,374389911.36826861,334874697.10936368,299530140.52715904,267916046.98314759,239638682.4536204,214345869.8154029,191722602.69714034,7033247740.8716974,711867.1802501718]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2156_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$4)","v":1},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$F$13,3,FALSE))","v":0.25},60584.160000000003,913815595.81395364,817366364.77097809,731096927.34434557,653932850.93411946,584913104.5922358,523178089.97516614,467958935.57707173,418567920.9097243,374389911.36826861,334874697.10936368,299530140.52715904,267916046.98314759,239638682.4536204,214345869.8154029,191722602.69714034,7033247740.8716974,711867.1802501718]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_936_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":80},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},182208.00000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_936_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":80},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$G$4)","v":3},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$F$13,3,FALSE))","v":0},182208.00000000003,{"$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_1799_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"EXCEDENTES AUTOGENERACION VRO"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":46.71},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$4)","v":5},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$F$13,3,FALSE))","v":0},106386.69600000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1757_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":40},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},91104.000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1757_A3"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":40},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$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$13,3,FALSE))","v":0},91104.000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1870_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":15},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$4)","v":1},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$F$13,3,FALSE))","v":0},34164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_1870_A2"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":15},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$4)","v":1},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$F$13,3,FALSE))","v":0},34164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_1892_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$4)","v":1},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1892_A2"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$4)","v":1},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,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!A30),\"\",InfoPro!A30)","v":"SC_1930_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PV José Maria Cordova 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$4)","v":2},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2060_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":50},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$4)","v":3},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_2060_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":50},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$4)","v":3},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$F$13,3,FALSE))","v":0},113880,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1836_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"PARQUE SOLAR LA MERCED 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$4)","v":1},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!#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!),\"\",YEAR(InfoPro!#REF!)-$G$4)","v":{"$error":"#REF!"}},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$F$13,3,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_2071_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Morichal - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$4)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_2281_A1"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":288},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$4)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$F$13,3,FALSE))","v":0},1438041.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_2281_A2"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":288},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$4)","v":2},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$F$13,3,FALSE))","v":0},1438041.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_2116_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":60},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$4)","v":4},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$F$13,3,FALSE))","v":0},299592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_2116_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":60},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$G$4)","v":4},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$F$13,3,FALSE))","v":0},299592,{"$f":"IF($H46=\"\",\"\",(1/(1+$C$4)^(I$7+$E46))*$H46*$G46*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_2078_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"PARQUE SOLAR SANTA HELENA 19.9"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$4)","v":1},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$F$13,3,FALSE))","v":0},45324.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1899_A1"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$4)","v":3},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,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!A41),\"\",InfoPro!A41)","v":"SC_1899_A2"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$4)","v":3},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$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!A42),\"\",InfoPro!A42)","v":"SC_2144_A1"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$4)","v":1},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$F$13,3,FALSE))","v":0},45324.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_2144_A2"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$G$4)","v":1},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$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!A44),\"\",InfoPro!A44)","v":"SC_2176_A1"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$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$13,3,FALSE))","v":0},45324.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2176_A2"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$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$13,3,FALSE))","v":0},45324.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1886_A1"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":60},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$4)","v":5},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$F$13,3,FALSE))","v":0},136656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1886_A2"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":60},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$G$4)","v":5},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$F$13,3,FALSE))","v":0},136656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2002_A1"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":170},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$G$4)","v":3},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$F$13,3,FALSE))","v":0},387192.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2002_A2"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":170},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$4)","v":3},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$F$13,3,FALSE))","v":0},387192.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1881_A1"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":60},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$4)","v":3},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$F$13,3,FALSE))","v":0},136656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1881_A2"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":60},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$4)","v":3},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$F$13,3,FALSE))","v":0},136656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_2326_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":288},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$G$4)","v":2},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$F$13,3,FALSE))","v":0},1438041.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_2326_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":288},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$G$4)","v":2},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$F$13,3,FALSE))","v":0},1438041.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_2075_A1"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$G$4)","v":0},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$F$13,3,FALSE))","v":0},45324.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_2075_A2"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$G$4)","v":0},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$F$13,3,FALSE))","v":0},45324.24,{"$f":"IF($H63=\"\",\"\",(1/(1+$C$4)^(I$7+$E63))*$H63*$G63*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_2217_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$4)","v":0},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$F$13,3,FALSE))","v":0.25},60584.160000000003,1021645836.12,913815595.81395364,817366364.77097809,731096927.34434557,653932850.93411946,584913104.5922358,523178089.97516614,467958935.57707173,418567920.9097243,374389911.36826861,334874697.10936368,299530140.52715904,267916046.98314759,239638682.4536204,214345869.8154029,7863170974.2945566,795867.50751969195]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_2217_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$4)","v":0},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$F$13,3,FALSE))","v":0.25},60584.160000000003,1021645836.12,913815595.81395364,817366364.77097809,731096927.34434557,653932850.93411946,584913104.5922358,523178089.97516614,467958935.57707173,418567920.9097243,374389911.36826861,334874697.10936368,299530140.52715904,267916046.98314759,239638682.4536204,214345869.8154029,7863170974.2945566,795867.50751969195]

{"sheet":"BT-Confi","index":10,"n_rows":65,"n_cols":25,"rows_kept":65,"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:Y166)","v":{"$error":"#REF!"}},"CR1-PE",{"$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"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_481_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"DIAMANTE"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":70},{"$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":23914.799999999999},{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(I$7+$E9))*$H9*$I$5*$I$4)","v":4178888993.6348133},{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(J$7+$E9))*$H9*$I$5*$I$4)","v":3737825575.7019811},3343314468.4275322,2990442279.4521756,2674814203.4455953,2392499287.5184221,2139981473.6300733,1914115808.2558794,1712089273.9319139,1531385754.8585992,1369754700.2313054,1225183095.0190566,1095870389.104702,{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(V$7+$E9))*$H9*$I$5*$I$4)","v":980206072.54445624},876749617.66051543,{"$f":"IF(W9=\"\",\"\",SUM(I9:W9))","v":32163120993.417023},{"$f":"IF(C9=0,0,IF(X9=\"\",\"\",X9/(C9*1000)))","v":459473.15704881464}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_2288_A1"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":199},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"Solar FV"},{"$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":67986.36},11879984424.761826,10626104136.638489,9504565417.3868408,8501400194.4426136,7604114664.081049,6801533688.802371,6083661617.8912086,5441557797.7559996,4867225221.6064405,4353510931.6694469,3894016933.5147114,3483020512.9827476,3115402963.3119388,2786585834.8049545,2492473913.0634651,{"$f":"IF(W10=\"\",\"\",SUM(I10:W10))","v":91435158252.714096},{"$f":"IF(C10=0,0,IF(X10=\"\",\"\",X10/(C10*1000)))","v":459473.15704881458}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_2288_A2"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":199},{"$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$13,5,FALSE))","v":0.15},67986.36,11879984424.761826,10626104136.638489,9504565417.3868408,8501400194.4426136,7604114664.081049,6801533688.802371,6083661617.8912086,5441557797.7559996,4867225221.6064405,4353510931.6694469,3894016933.5147114,3483020512.9827476,3115402963.3119388,2786585834.8049545,2492473913.0634651,91435158252.714096,459473.15704881458]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_924_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":100},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$4)","v":3},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34164,5339750822.4314003,4776163526.3250456,4272060399.2173939,3821163147.7794213,3417856125.0263171,3057116390.900105,2734451154.651257,2445841819.9027338,2187693935.5122848,1956792428.901865,1750261564.3129382,1565529127.2924316,1400294389.3492234,1252499453.8007362,1120303625.9398358,41097777911.342979,410977.77911342977]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_924_A2"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":100},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$4)","v":3},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34164,5339750822.4314003,4776163526.3250456,4272060399.2173939,3821163147.7794213,3417856125.0263171,3057116390.900105,2734451154.651257,2445841819.9027338,2187693935.5122848,1956792428.901865,1750261564.3129382,1565529127.2924316,1400294389.3492234,1252499453.8007362,1120303625.9398358,41097777911.342979,410977.77911342977]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_756_A1"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":100},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$4)","v":2},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34164,5969841419.4783049,5339750822.4314003,4776163526.3250456,4272060399.2173939,3821163147.7794213,3417856125.0263171,3057116390.900105,2734451154.651257,2445841819.9027338,2187693935.5122848,1956792428.901865,1750261564.3129382,1565529127.2924316,1400294389.3492234,1252499453.8007362,45947315704.881454,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_756_A2"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":100},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$4)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34164,5969841419.4783049,5339750822.4314003,4776163526.3250456,4272060399.2173939,3821163147.7794213,3417856125.0263171,3057116390.900105,2734451154.651257,2445841819.9027338,2187693935.5122848,1956792428.901865,1750261564.3129382,1565529127.2924316,1400294389.3492234,1252499453.8007362,45947315704.881454,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1207_A1"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"Guacaná"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$4)","v":2},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,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!A10),\"\",InfoPro!A10)","v":"SC_709_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PARQUE FOTOVOLTAICO SUÉ 2"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$4)","v":3},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,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!A11),\"\",InfoPro!A11)","v":"SC_1299_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":20},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$4)","v":4},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},5991.8399999999992,837665603.07854629,749253670.01658893,670173228.9951601,599439381.92769241,536171182.4040184,479580664.04652804,428963026.87524867,383687859.4590776,343191287.53048086,306968951.27949995,274569723.8635956,245590092.90124837,219669134.97428292,196484020.5494481,175745993.33582118,6447153821.2372379,322357.69106186187]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1299_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":20},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$4)","v":4},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},5991.8399999999992,{"$f":"IF($H19=\"\",\"\",(1/(1+$C$4)^(I$7+$E19))*$H19*$I$5*$I$4)","v":837665603.07854629},749253670.01658893,670173228.9951601,599439381.92769241,536171182.4040184,479580664.04652804,428963026.87524867,383687859.4590776,343191287.53048086,306968951.27949995,274569723.8635956,245590092.90124837,219669134.97428292,196484020.5494481,175745993.33582118,6447153821.2372379,322357.69106186187]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_416_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":112},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$4)","v":3},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},38263.68,5980520921.1231689,5349303149.4840517,4784707647.1234808,4279702725.5129523,3827998860.0294752,3423970357.8081169,3062585293.2094078,2739342838.2910619,2450217207.7737589,2191607520.3700886,1960292952.0304911,1753392622.5675235,1568329716.0711303,1402799388.2568247,1254740061.0526161,46029511260.704147,410977.77911342989]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_416_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":112},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$4)","v":3},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},38263.68,5980520921.1231689,5349303149.4840517,4784707647.1234808,4279702725.5129523,3827998860.0294752,3423970357.8081169,3062585293.2094078,2739342838.2910619,2450217207.7737589,2191607520.3700886,1960292952.0304911,1753392622.5675235,1568329716.0711303,1402799388.2568247,1254740061.0526161,46029511260.704147,410977.77911342989]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1023_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$G$4)","v":1},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C22=\"\",\"\",+C22*G22*F22*24*365)","v":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,{"$f":"IF(W22=\"\",\"\",SUM(I22:W22))","v":5085540796.8476896},{"$f":"IF(C22=0,0,IF(X22=\"\",\"\",X22/(C22*1000)))","v":513690.98958057474}]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1023_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$4)","v":1},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,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!A17),\"\",InfoPro!A17)","v":"SC_1449_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"Autogeneración Geopark"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":0},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$4)","v":0},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1590_A1"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"PCH Ventana de 7MW (entrega 6,7 MW)"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":6.7},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$4)","v":1},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},4754.0519999999997,928752108.9939177,830726394.44894254,743046864.4444927,664621524.54784667,594473635.55263579,531729548.79484409,475607825.39789283,425409503.93371457,380509395.28954792,340348296.3233881,304426025.33397871,272295192.60642105,243555628.44939271,217849399.32861605,194856350.02559575,7148207693.4712276,1066896.6706673475]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2156_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$4)","v":1},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},50284.852800000001,9823654240.3088379,8786810590.6161346,7859401243.8426971,7029875888.9469566,6287903299.5947742,5624242665.1116056,5030628501.8887348,4499667711.8861675,4024747506.1593628,3599953046.6541705,3219993780.5493488,2880137549.6863585,2576151654.4600701,2304250138.1574869,2061046635.2034769,75608464453.066177,7652678.5883670216]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2156_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$4)","v":1},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},50284.852800000001,9823654240.3088379,8786810590.6161346,7859401243.8426971,7029875888.9469566,6287903299.5947742,5624242665.1116056,5030628501.8887348,4499667711.8861675,4024747506.1593628,3599953046.6541705,3219993780.5493488,2880137549.6863585,2576151654.4600701,2304250138.1574869,2061046635.2034769,75608464453.066177,7652678.5883670216]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_936_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":80},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},27331.199999999997,4271800657.9451203,3820930821.0600362,3417648319.3739152,3056930518.2235374,2734284900.0210533,2445693112.7200837,2187560923.721005,1956673455.9221869,1750155148.4098279,1565433943.1214917,1400209251.4503505,1252423301.833945,1120235511.4793785,1001999563.0405889,896242900.75186861,32878222329.074394,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_936_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":80},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$G$4)","v":3},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},27331.199999999997,{"$f":"IF($H29=\"\",\"\",(1/(1+$C$4)^(I$7+$E29))*$H29*$I$5*$I$4)","v":4271800657.9451203},3820930821.0600362,3417648319.3739152,3056930518.2235374,2734284900.0210533,2445693112.7200837,2187560923.721005,1956673455.9221869,1750155148.4098279,1565433943.1214917,1400209251.4503505,1252423301.833945,1120235511.4793785,1001999563.0405889,896242900.75186861,32878222329.074394,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1799_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"EXCEDENTES AUTOGENERACION VRO"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":46.71},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$4)","v":5},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},15958.0044,1995479412.4744444,1784865306.3277681,1596480595.9997926,1427979066.1894388,1277262134.3376021,1142452714.0765669,1021871837.2777883,914017743.540061,817547176.69057345,731258655.35829473,654077509.26502216,585042494.87032378,523293823.67649716,468062454.09346795,418660513.50041878,15358351437.678059,328802.21446538338]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1757_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":40},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},13665.599999999999,2387936567.7913218,2135900328.9725602,1910465410.5300181,1708824159.6869576,1528465259.1117687,1367142450.0105267,1222846556.3600419,1093780461.8605025,978336727.96109343,875077574.20491397,782716971.56074584,700104625.72517526,626211650.91697252,560117755.73968923,500999781.52029443,18378926281.952579,459473.15704881446]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1757_A3"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":40},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$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$13,5,FALSE))","v":0.15},13665.599999999999,2387936567.7913218,2135900328.9725602,1910465410.5300181,1708824159.6869576,1528465259.1117687,1367142450.0105267,1222846556.3600419,1093780461.8605025,978336727.96109343,875077574.20491397,782716971.56074584,700104625.72517526,626211650.91697252,560117755.73968923,500999781.52029443,18378926281.952579,459473.15704881446]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1870_A1"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":15},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$4)","v":1},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},5124.5999999999995,1001142406.0465117,895476212.92174566,800962623.36471009,716424528.94875681,640809059.88260901,573174472.16691315,512678418.7539475,458567458.63501561,410167673.19768846,366876272.98541003,328154090.32684273,293518864.3352797,262539234.64694068,234829369.09386471,210044158.40238348,7705364843.7086172,513690.9895805745]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_1870_A2"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":15},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$4)","v":1},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},5124.5999999999995,1001142406.0465117,895476212.92174566,800962623.36471009,716424528.94875681,640809059.88260901,573174472.16691315,512678418.7539475,458567458.63501561,410167673.19768846,366876272.98541003,328154090.32684273,293518864.3352797,262539234.64694068,234829369.09386471,210044158.40238348,7705364843.7086172,513690.9895805745]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_1892_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$4)","v":1},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,660753987.99069786,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,5085540796.8476896,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1892_A2"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$4)","v":1},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,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!A30),\"\",InfoPro!A30)","v":"SC_1930_A2"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PV José Maria Cordova 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$4)","v":2},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2060_A1"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":50},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$4)","v":3},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2669875411.2157001,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,20548888955.67149,410977.77911342977]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_2060_A2"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":50},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$4)","v":3},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},17082,2669875411.2157001,2388081763.1625228,2136030199.6086969,1910581573.8897107,1708928062.5131586,1528558195.4500525,1367225577.3256285,1222920909.9513669,1093846967.7561424,978396214.4509325,875130782.15646911,782764563.6462158,700147194.67461169,626249726.90036809,560151812.96991789,20548888955.67149,410977.77911342977]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1836_A1"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"PARQUE SOLAR LA MERCED 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$4)","v":1},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,660753987.99069786,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,5085540796.8476896,513690.98958057474]
[{"$f":"IF(ISBLANK(InfoPro!#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!),\"\",YEAR(InfoPro!#REF!)-$G$4)","v":{"$error":"#REF!"}},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":{"$error":"#REF!"}},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$F$13,5,FALSE))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_2071_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Morichal - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$4)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_2281_A1"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":288},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$4)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},86282.495999999999,15077064114.177822,13485746077.082134,12062384684.33107,10789252848.238882,9650494497.5303059,8631927099.7587719,7720865026.6178637,6905961562.2700043,6177067587.003581,5525105176.2107191,4941954540.4389248,4420352898.4247999,3953804023.635778,3536497337.777977,3163235543.6296749,116041713017.1283,402922.61464280658]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_2281_A2"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":288},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$4)","v":2},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},86282.495999999999,15077064114.177822,13485746077.082134,12062384684.33107,10789252848.238882,9650494497.5303059,8631927099.7587719,7720865026.6178637,6905961562.2700043,6177067587.003581,5525105176.2107191,4941954540.4389248,4420352898.4247999,3953804023.635778,3536497337.777977,3163235543.6296749,116041713017.1283,402922.61464280658]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_2116_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":60},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$4)","v":4},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},17975.519999999997,2512996809.2356391,2247761010.049767,2010519686.9854801,1798318145.7830772,1608513547.2120547,1438741992.1395838,1286889080.625746,1151063578.3772328,1029573862.5914426,920906853.83849967,823709171.59078705,736770278.70374501,659007404.92284882,589452061.64834416,527237980.00746351,19341461463.711716,322357.69106186193]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_2116_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":60},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$G$4)","v":4},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},17975.519999999997,{"$f":"IF($H46=\"\",\"\",(1/(1+$C$4)^(I$7+$E46))*$H46*$I$5*$I$4)","v":2512996809.2356391},2247761010.049767,2010519686.9854801,1798318145.7830772,1608513547.2120547,1438741992.1395838,1286889080.625746,1151063578.3772328,1029573862.5914426,920906853.83849967,823709171.59078705,736770278.70374501,659007404.92284882,589452061.64834416,527237980.00746351,19341461463.711716,322357.69106186193]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_2078_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"PARQUE SOLAR SANTA HELENA 19.9"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$4)","v":1},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6798.6360000000004,1328182258.6883724,1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,10222450692.653437,513690.98958057468]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1899_A1"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$4)","v":3},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,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!A41),\"\",InfoPro!A41)","v":"SC_1899_A2"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$4)","v":3},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$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!A42),\"\",InfoPro!A42)","v":"SC_2144_A1"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$4)","v":1},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6798.6360000000004,1328182258.6883724,1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,10222450692.653437,513690.98958057468]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_2144_A2"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$G$4)","v":1},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$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!A44),\"\",InfoPro!A44)","v":"SC_2176_A1"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$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$13,5,FALSE))","v":0.15},6798.6360000000004,1328182258.6883724,1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,10222450692.653437,513690.98958057468]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2176_A2"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$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$13,5,FALSE))","v":0.15},6798.6360000000004,1328182258.6883724,1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,10222450692.653437,513690.98958057468]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1886_A1"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":60},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$4)","v":5},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},20498.399999999998,2563236239.530436,2292697888.6676526,2050713675.01579,1834269834.5400624,1640670692.7907538,1467505091.9416401,1312616361.3073709,1174075457.3411188,1050156938.5877627,939317476.37545884,840176633.60953391,751499672.28044164,672182175.56390142,601236292.99096715,537778437.38011408,19728132867.923008,328802.21446538344]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1886_A2"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":60},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$G$4)","v":5},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},20498.399999999998,2563236239.530436,2292697888.6676526,2050713675.01579,1834269834.5400624,1640670692.7907538,1467505091.9416401,1312616361.3073709,1174075457.3411188,1050156938.5877627,939317476.37545884,840176633.60953391,751499672.28044164,672182175.56390142,601236292.99096715,537778437.38011408,19728132867.923008,328802.21446538344]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2002_A1"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":170},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$G$4)","v":3},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},58078.8,9077576398.1333828,8119477994.7525787,7262502678.66957,6495977351.2250166,5810355412.5447388,5197097864.5301781,4648566962.907136,4157931093.8346481,3719079690.3708839,3326547129.1331701,2975444659.3319955,2661399516.3971338,2380500461.8936796,2129249071.4612515,1904516164.0977211,69866222449.283081,410977.77911342989]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2002_A2"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":170},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$4)","v":3},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},58078.8,9077576398.1333828,8119477994.7525787,7262502678.66957,6495977351.2250166,5810355412.5447388,5197097864.5301781,4648566962.907136,4157931093.8346481,3719079690.3708839,3326547129.1331701,2975444659.3319955,2661399516.3971338,2380500461.8936796,2129249071.4612515,1904516164.0977211,69866222449.283081,410977.77911342989]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1881_A1"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":60},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$4)","v":3},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},20498.399999999998,3203850493.4588404,2865698115.7950273,2563236239.530436,2292697888.6676526,2050713675.01579,1834269834.5400624,1640670692.7907538,1467505091.9416401,1312616361.3073709,1174075457.3411188,1050156938.5877627,939317476.37545884,840176633.60953391,751499672.28044164,672182175.56390142,24658666746.805786,410977.77911342977]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1881_A2"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":60},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$4)","v":3},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},20498.399999999998,3203850493.4588404,2865698115.7950273,2563236239.530436,2292697888.6676526,2050713675.01579,1834269834.5400624,1640670692.7907538,1467505091.9416401,1312616361.3073709,1174075457.3411188,1050156938.5877627,939317476.37545884,840176633.60953391,751499672.28044164,672182175.56390142,24658666746.805786,410977.77911342977]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_2326_A1"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":288},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$G$4)","v":2},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},86282.495999999999,15077064114.177822,13485746077.082134,12062384684.33107,10789252848.238882,9650494497.5303059,8631927099.7587719,7720865026.6178637,6905961562.2700043,6177067587.003581,5525105176.2107191,4941954540.4389248,4420352898.4247999,3953804023.635778,3536497337.777977,3163235543.6296749,116041713017.1283,402922.61464280658]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_2326_A2"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":288},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Eólico Onshore"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$G$4)","v":2},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$E$13,2,FALSE))","v":0.56999999999999995},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$F$13,5,FALSE))","v":0.06},86282.495999999999,15077064114.177822,13485746077.082134,12062384684.33107,10789252848.238882,9650494497.5303059,8631927099.7587719,7720865026.6178637,6905961562.2700043,6177067587.003581,5525105176.2107191,4941954540.4389248,4420352898.4247999,3953804023.635778,3536497337.777977,3163235543.6296749,116041713017.1283,402922.61464280658]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_2075_A1"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$G$4)","v":0},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6798.6360000000004,1484907765.2136002,1328182258.6883724,1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,11428699874.386543,574306.5263510826]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_2075_A2"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$G$4)","v":0},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6798.6360000000004,{"$f":"IF($H63=\"\",\"\",(1/(1+$C$4)^(I$7+$E63))*$H63*$I$5*$I$4)","v":1484907765.2136002},1328182258.6883724,1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,11428699874.386543,574306.5263510826]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_2217_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$4)","v":0},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},50284.852800000001,10982845440.665279,9823654240.3088379,8786810590.6161346,7859401243.8426971,7029875888.9469566,6287903299.5947742,5624242665.1116056,5030628501.8887348,4499667711.8861675,4024747506.1593628,3599953046.6541705,3219993780.5493488,2880137549.6863585,2576151654.4600701,2304250138.1574869,84530263258.527985,8555694.6617943309]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_2217_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Biomasa y Residuos"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$4)","v":0},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.7},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$F$13,5,FALSE))","v":0.83},50284.852800000001,10982845440.665279,9823654240.3088379,8786810590.6161346,7859401243.8426971,7029875888.9469566,6287903299.5947742,5624242665.1116056,5030628501.8887348,4499667711.8861675,4024747506.1593628,3599953046.6541705,3219993780.5493488,2880137549.6863585,2576151654.4600701,2304250138.1574869,84530263258.527985,8555694.6617943309]

{"sheet":"Resumen","index":11,"n_rows":61,"n_cols":23,"rows_kept":61,"cut":false,"hidden":false,"merged":[[2,8,2,14],[2,15,2,21]]}
["Min",{"$f":"ABS(MIN('EC-RE'!G4,'EC-RP'!H4,'EC-Per'!F4,'EC-Mar'!G4,'BT-Flex'!G5,'BT-Confi'!G5))","v":{"$error":"#REF!"}},"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 "]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_481_A1"},{"$f":"IF(ISBLANK(InfoPro!H2),\"\",InfoPro!H2)","v":"SC_481"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"DIAMANTE"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":70},{"$f":"IF(ISBLANK(InfoPro!C2),\"\",InfoPro!C2)","v":"2022-07-12T15:55:00"},{"$f":"IF(ISBLANK(InfoPro!D2),\"\",InfoPro!D2)","v":44754.663194444445},{"$f":"IF(ISBLANK(InfoPro!L2),\"\",InfoPro!L2)","v":"NO"},{"$f":"'IT-TA'!H2","v":0},{"$f":"IFERROR('BT-Confi'!Y9,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y9,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z9,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z8,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W8,\"\")","v":-480.14224287676694},{"$f":"IFERROR('EC-Mar'!Y8,\"\")","v":1521388.3015303449},{"$f":"IF(C5=\"\",\"\",(SUMIF(I5:N5,\">0\"))*(H5/100))","v":0},{"$f":"IF(C5=\"\",\"\",I5+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(D5=\"\",\"\",J5+$B$1)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(I5=\"\",\"\",O5+$B$1)","v":{"$error":"#REF!"}},{"$f":"IFERROR((+$P$1*P5+$Q$1*Q5+$R$1*R5+$S$1*S5+$T$1*T5+U5*$U$1+$V$1*V5),\"\")","v":""}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_2288_A1"},{"$f":"IF(ISBLANK(InfoPro!H3),\"\",InfoPro!H3)","v":"SC_2288"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":199},{"$f":"IF(ISBLANK(InfoPro!C3),\"\",InfoPro!C3)","v":"2022-07-13T16:12:00"},{"$f":"IF(ISBLANK(InfoPro!D3),\"\",InfoPro!D3)","v":44755.675000000003},{"$f":"IF(ISBLANK(InfoPro!L3),\"\",InfoPro!L3)","v":"NO"},{"$f":"'IT-TA'!H3","v":0},{"$f":"IFERROR('BT-Confi'!Y10,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y10,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z10,\"\")","v":667975.46071520669},{"$f":"IFERROR('EC-RP'!Z9,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W9,\"\")","v":-535445.90047771728},{"$f":"IFERROR('EC-Mar'!Y9,\"\")","v":1521388.3015303449},{"$f":"IF(C6=\"\",\"\",(SUMIF(I6:N6,\">0\"))*(H6/100))","v":0},{"$f":"IF(C6=\"\",\"\",I6+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(D6=\"\",\"\",J6+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(E6=\"\",\"\",K6+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(F6=\"\",\"\",L6+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(G6=\"\",\"\",M6+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(H6=\"\",\"\",N6+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(I6=\"\",\"\",O6+$B$1)","v":{"$error":"#REF!"}},{"$f":"IFERROR((+$P$1*P6+$Q$1*Q6+$R$1*R6+$S$1*S6+$T$1*T6+U6*$U$1+$V$1*V6),\"\")","v":""}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_2288_A2"},{"$f":"IF(ISBLANK(InfoPro!H4),\"\",InfoPro!H4)","v":"SC_2288"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PARQUE SOLAR FOTOVOLTAICO ESTEROS SOL DE 199MW"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":199},{"$f":"IF(ISBLANK(InfoPro!C4),\"\",InfoPro!C4)","v":"2022-07-13T16:12:00"},{"$f":"IF(ISBLANK(InfoPro!D4),\"\",InfoPro!D4)","v":44755.675000000003},{"$f":"IF(ISBLANK(InfoPro!L4),\"\",InfoPro!L4)","v":"NO"},{"$f":"'IT-TA'!H4","v":0},{"$f":"IFERROR('BT-Confi'!Y11,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y11,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z11,\"\")","v":667975.46071520669},{"$f":"IFERROR('EC-RP'!Z10,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W10,\"\")","v":-759489.30167649558},{"$f":"IFERROR('EC-Mar'!Y10,\"\")","v":1521388.3015303449},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_924_A1"},{"$f":"IF(ISBLANK(InfoPro!H5),\"\",InfoPro!H5)","v":"SC_924"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":100},{"$f":"IF(ISBLANK(InfoPro!C5),\"\",InfoPro!C5)","v":"2022-07-15T16:22:00"},{"$f":"IF(ISBLANK(InfoPro!D5),\"\",InfoPro!D5)","v":44757.681944444441},{"$f":"IF(ISBLANK(InfoPro!L5),\"\",InfoPro!L5)","v":"NO"},{"$f":"'IT-TA'!H5","v":0},{"$f":"IFERROR('BT-Confi'!Y12,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y12,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z12,\"\")","v":597473.57845725096},{"$f":"IFERROR('EC-RP'!Z11,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W11,\"\")","v":-10154.845324640593},{"$f":"IFERROR('EC-Mar'!Y11,\"\")","v":1360812.4342847452},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_924_A2"},{"$f":"IF(ISBLANK(InfoPro!H6),\"\",InfoPro!H6)","v":"SC_924"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"PARQUE FOTOVOLTAICO LA SABANA"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":100},{"$f":"IF(ISBLANK(InfoPro!C6),\"\",InfoPro!C6)","v":"2022-07-15T16:22:00"},{"$f":"IF(ISBLANK(InfoPro!D6),\"\",InfoPro!D6)","v":44757.681944444441},{"$f":"IF(ISBLANK(InfoPro!L6),\"\",InfoPro!L6)","v":"NO"},{"$f":"'IT-TA'!H6","v":0},{"$f":"IFERROR('BT-Confi'!Y13,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y13,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z13,\"\")","v":597473.57845725096},{"$f":"IFERROR('EC-RP'!Z12,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W12,\"\")","v":-5077.4226623202967},{"$f":"IFERROR('EC-Mar'!Y12,\"\")","v":1360812.4342847452},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_756_A1"},{"$f":"IF(ISBLANK(InfoPro!H7),\"\",InfoPro!H7)","v":"SC_756"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":100},{"$f":"IF(ISBLANK(InfoPro!C7),\"\",InfoPro!C7)","v":"2022-07-15T10:56:00"},{"$f":"IF(ISBLANK(InfoPro!D7),\"\",InfoPro!D7)","v":44757.455555555556},{"$f":"IF(ISBLANK(InfoPro!L7),\"\",InfoPro!L7)","v":"NO"},{"$f":"'IT-TA'!H7","v":0},{"$f":"IFERROR('BT-Confi'!Y14,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y14,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z14,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z13,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W13,\"\")","v":-44584.636838556922},{"$f":"IFERROR('EC-Mar'!Y13,\"\")","v":1521388.3015303449},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_756_A2"},{"$f":"IF(ISBLANK(InfoPro!H8),\"\",InfoPro!H8)","v":"SC_756"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PARQUE FOTOVOLTAICO BALSILLAS"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":100},{"$f":"IF(ISBLANK(InfoPro!C8),\"\",InfoPro!C8)","v":"2022-07-15T10:56:00"},{"$f":"IF(ISBLANK(InfoPro!D8),\"\",InfoPro!D8)","v":44757.455555555556},{"$f":"IF(ISBLANK(InfoPro!L8),\"\",InfoPro!L8)","v":"NO"},{"$f":"'IT-TA'!H8","v":0},{"$f":"IFERROR('BT-Confi'!Y15,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y15,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z15,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z14,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W14,\"\")","v":-40918.526117084068},{"$f":"IFERROR('EC-Mar'!Y14,\"\")","v":1521388.3015303449},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1207_A1"},{"$f":"IF(ISBLANK(InfoPro!H9),\"\",InfoPro!H9)","v":"SC_1207"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"Guacaná"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C9),\"\",InfoPro!C9)","v":"2022-07-15T11:58:00"},{"$f":"IF(ISBLANK(InfoPro!D9),\"\",InfoPro!D9)","v":44757.498611111114},{"$f":"IF(ISBLANK(InfoPro!L9),\"\",InfoPro!L9)","v":"NO"},{"$f":"'IT-TA'!H9","v":0},{"$f":"IFERROR('BT-Confi'!Y16,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y16,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z16,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z15,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W15,\"\")","v":-233706.38714968599},{"$f":"IFERROR('EC-Mar'!Y15,\"\")","v":1521388.3015303449},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_709_A1"},{"$f":"IF(ISBLANK(InfoPro!H10),\"\",InfoPro!H10)","v":"SC_709"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PARQUE FOTOVOLTAICO SUÉ 2"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C10),\"\",InfoPro!C10)","v":"2022-07-15T12:11:00"},{"$f":"IF(ISBLANK(InfoPro!D10),\"\",InfoPro!D10)","v":44757.507638888892},{"$f":"IF(ISBLANK(InfoPro!L10),\"\",InfoPro!L10)","v":"NO"},{"$f":"'IT-TA'!H10","v":0},{"$f":"IFERROR('BT-Confi'!Y17,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y17,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z17,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z16,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W16,\"\")","v":-67.140366859586052},{"$f":"IFERROR('EC-Mar'!Y16,\"\")","v":1360812.4342847455},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_1299_A1"},{"$f":"IF(ISBLANK(InfoPro!H11),\"\",InfoPro!H11)","v":"SC_1299"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":20},{"$f":"IF(ISBLANK(InfoPro!C11),\"\",InfoPro!C11)","v":"2022-07-15T15:50:00"},{"$f":"IF(ISBLANK(InfoPro!D11),\"\",InfoPro!D11)","v":44757.659722222219},{"$f":"IF(ISBLANK(InfoPro!L11),\"\",InfoPro!L11)","v":"NO"},{"$f":"'IT-TA'!H11","v":0},{"$f":"IFERROR('BT-Confi'!Y18,\"\")","v":322357.69106186187},{"$f":"IFERROR('BT-Flex'!Y18,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z18,\"\")","v":1171597.4257624641},{"$f":"IFERROR('EC-RP'!Z17,\"\")","v":2668443.2624958879},{"$f":"IFERROR('EC-Per'!W17,\"\")","v":225656.92176568852},{"$f":"IFERROR('EC-Mar'!Y17,\"\")","v":2668443.262495887},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_1299_A2"},{"$f":"IF(ISBLANK(InfoPro!H12),\"\",InfoPro!H12)","v":"SC_1299"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Parque Eólico Sisga"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":20},{"$f":"IF(ISBLANK(InfoPro!C12),\"\",InfoPro!C12)","v":"2022-07-15T15:50:00"},{"$f":"IF(ISBLANK(InfoPro!D12),\"\",InfoPro!D12)","v":44757.659722222219},{"$f":"IF(ISBLANK(InfoPro!L12),\"\",InfoPro!L12)","v":"NO"},{"$f":"'IT-TA'!H12","v":0},{"$f":"IFERROR('BT-Confi'!Y19,\"\")","v":322357.69106186187},{"$f":"IFERROR('BT-Flex'!Y19,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z19,\"\")","v":1171597.4257624641},{"$f":"IFERROR('EC-RP'!Z18,\"\")","v":2668443.2624958879},{"$f":"IFERROR('EC-Per'!W18,\"\")","v":3311.5271537941712},{"$f":"IFERROR('EC-Mar'!Y18,\"\")","v":2668443.262495887},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_416_A1"},{"$f":"IF(ISBLANK(InfoPro!H13),\"\",InfoPro!H13)","v":"SC_416"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":112},{"$f":"IF(ISBLANK(InfoPro!C13),\"\",InfoPro!C13)","v":"2022-07-15T09:30:00"},{"$f":"IF(ISBLANK(InfoPro!D13),\"\",InfoPro!D13)","v":44757.395833333336},{"$f":"IF(ISBLANK(InfoPro!L13),\"\",InfoPro!L13)","v":"NO"},{"$f":"'IT-TA'!H13","v":0},{"$f":"IFERROR('BT-Confi'!Y20,\"\")","v":410977.77911342989},{"$f":"IFERROR('BT-Flex'!Y20,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z20,\"\")","v":597473.57845725119},{"$f":"IFERROR('EC-RP'!Z19,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W19,\"\")","v":-114422.26029564117},{"$f":"IFERROR('EC-Mar'!Y19,\"\")","v":1360812.434284745},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_416_A2"},{"$f":"IF(ISBLANK(InfoPro!H14),\"\",InfoPro!H14)","v":"SC_416"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"Solar Jagüey"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":112},{"$f":"IF(ISBLANK(InfoPro!C14),\"\",InfoPro!C14)","v":"2022-07-15T09:30:00"},{"$f":"IF(ISBLANK(InfoPro!D14),\"\",InfoPro!D14)","v":44757.395833333336},{"$f":"IF(ISBLANK(InfoPro!L14),\"\",InfoPro!L14)","v":"NO"},{"$f":"'IT-TA'!H14","v":0},{"$f":"IFERROR('BT-Confi'!Y21,\"\")","v":410977.77911342989},{"$f":"IFERROR('BT-Flex'!Y21,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z21,\"\")","v":597473.57845725119},{"$f":"IFERROR('EC-RP'!Z20,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W20,\"\")","v":-112441.87732069293},{"$f":"IFERROR('EC-Mar'!Y20,\"\")","v":1360812.434284745},{"$f":"IF(C17=\"\",\"\",(SUMIF(I17:N17,\">0\"))*(H17/100))","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IFERROR((+$P$1*P17+$Q$1*Q17+$R$1*R17+$S$1*S17+$T$1*T17+U17*$U$1+$V$1*V17),\"\")","v":""}]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1023_A1"},{"$f":"IF(ISBLANK(InfoPro!H15),\"\",InfoPro!H15)","v":"SC_1023"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C15),\"\",InfoPro!C15)","v":"2022-07-17T17:36:00"},{"$f":"IF(ISBLANK(InfoPro!D15),\"\",InfoPro!D15)","v":44759.73333333333},{"$f":"IF(ISBLANK(InfoPro!L15),\"\",InfoPro!L15)","v":"NO"},{"$f":"'IT-TA'!H15","v":0},{"$f":"IFERROR('BT-Confi'!Y22,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y22,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z22,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z21,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W21,\"\")","v":-28045.926203564544},{"$f":"IFERROR('EC-Mar'!Y21,\"\")","v":1700912.1211109257},{"$f":"IF(C18=\"\",\"\",(SUMIF(I18:N18,\">0\"))*(H18/100))","v":0},{"$f":"IF(C18=\"\",\"\",I18+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(D18=\"\",\"\",J18+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(E18=\"\",\"\",K18+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(F18=\"\",\"\",L18+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(G18=\"\",\"\",M18+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(H18=\"\",\"\",N18+$B$1)","v":{"$error":"#REF!"}},{"$f":"IF(I18=\"\",\"\",O18+$B$1)","v":{"$error":"#REF!"}},{"$f":"IFERROR((+$P$1*P18+$Q$1*Q18+$R$1*R18+$S$1*S18+$T$1*T18+U18*$U$1+$V$1*V18),\"\")","v":""}]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1023_A2"},{"$f":"IF(ISBLANK(InfoPro!H16),\"\",InfoPro!H16)","v":"SC_1023"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"PARQUE SOLAR LOS HELECHOS"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C16),\"\",InfoPro!C16)","v":"2022-07-17T17:36:00"},{"$f":"IF(ISBLANK(InfoPro!D16),\"\",InfoPro!D16)","v":44759.73333333333},{"$f":"IF(ISBLANK(InfoPro!L16),\"\",InfoPro!L16)","v":"NO"},{"$f":"'IT-TA'!H16","v":0},{"$f":"IFERROR('BT-Confi'!Y23,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y23,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z23,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z22,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W22,\"\")","v":-32052.487089788046},{"$f":"IFERROR('EC-Mar'!Y22,\"\")","v":1700912.1211109257},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_1449_A1"},{"$f":"IF(ISBLANK(InfoPro!H17),\"\",InfoPro!H17)","v":"SC_1449"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"Autogeneración Geopark"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":0},{"$f":"IF(ISBLANK(InfoPro!C17),\"\",InfoPro!C17)","v":"2022-07-17T09:10:00"},{"$f":"IF(ISBLANK(InfoPro!D17),\"\",InfoPro!D17)","v":44759.381944444445},{"$f":"IF(ISBLANK(InfoPro!L17),\"\",InfoPro!L17)","v":"NO"},{"$f":"'IT-TA'!H17","v":0},{"$f":"IFERROR('BT-Confi'!Y24,\"\")","v":0},{"$f":"IFERROR('BT-Flex'!Y24,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z24,\"\")","v":0},{"$f":"IFERROR('EC-RP'!Z23,\"\")","v":0},{"$f":"IFERROR('EC-Per'!W23,\"\")","v":0},{"$f":"IFERROR('EC-Mar'!Y23,\"\")","v":0},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_1590_A1"},{"$f":"IF(ISBLANK(InfoPro!H18),\"\",InfoPro!H18)","v":"SC_1590"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"PCH Ventana de 7MW (entrega 6,7 MW)"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":6.7},{"$f":"IF(ISBLANK(InfoPro!C18),\"\",InfoPro!C18)","v":"2022-07-18T11:05:00"},{"$f":"IF(ISBLANK(InfoPro!D18),\"\",InfoPro!D18)","v":44760.461805555555},{"$f":"IF(ISBLANK(InfoPro!L18),\"\",InfoPro!L18)","v":"NO"},{"$f":"'IT-TA'!H18","v":0},{"$f":"IFERROR('BT-Confi'!Y25,\"\")","v":1066896.6706673475},{"$f":"IFERROR('BT-Flex'!Y25,\"\")","v":1339937.423853752},{"$f":"IFERROR('EC-RE'!Z25,\"\")","v":1551039.0197807101},{"$f":"IFERROR('EC-RP'!Z24,\"\")","v":1099937.6225485057},{"$f":"IFERROR('EC-Per'!W24,\"\")","v":-406121.75526415382},{"$f":"IFERROR('EC-Mar'!Y24,\"\")","v":1099937.6225485057},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2156_A1"},{"$f":"IF(ISBLANK(InfoPro!H19),\"\",InfoPro!H19)","v":"SC_2156"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!C19),\"\",InfoPro!C19)","v":"2022-10-04T19:47:00"},{"$f":"IF(ISBLANK(InfoPro!D19),\"\",InfoPro!D19)","v":44838.824305555558},{"$f":"IF(ISBLANK(InfoPro!L19),\"\",InfoPro!L19)","v":"NO"},{"$f":"'IT-TA'!H19","v":0},{"$f":"IFERROR('BT-Confi'!Y26,\"\")","v":7652678.5883670216},{"$f":"IFERROR('BT-Flex'!Y26,\"\")","v":711867.1802501718},{"$f":"IFERROR('EC-RE'!Z26,\"\")","v":-3834041.385685618},{"$f":"IFERROR('EC-RP'!Z25,\"\")","v":4579378.787606339},{"$f":"IFERROR('EC-Per'!W25,\"\")","v":-303375.33042435889},{"$f":"IFERROR('EC-Mar'!Y25,\"\")","v":4579378.787606339},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2156_A2"},{"$f":"IF(ISBLANK(InfoPro!H20),\"\",InfoPro!H20)","v":"SC_2156"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ III"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!C20),\"\",InfoPro!C20)","v":"2022-10-04T19:47:00"},{"$f":"IF(ISBLANK(InfoPro!D20),\"\",InfoPro!D20)","v":44838.824305555558},{"$f":"IF(ISBLANK(InfoPro!L20),\"\",InfoPro!L20)","v":"NO"},{"$f":"'IT-TA'!H20","v":0},{"$f":"IFERROR('BT-Confi'!Y27,\"\")","v":7652678.5883670216},{"$f":"IFERROR('BT-Flex'!Y27,\"\")","v":711867.1802501718},{"$f":"IFERROR('EC-RE'!Z27,\"\")","v":-3834041.385685618},{"$f":"IFERROR('EC-RP'!Z26,\"\")","v":4579378.787606339},{"$f":"IFERROR('EC-Per'!W26,\"\")","v":-303375.33042435889},{"$f":"IFERROR('EC-Mar'!Y26,\"\")","v":4579378.787606339},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_936_A1"},{"$f":"IF(ISBLANK(InfoPro!H21),\"\",InfoPro!H21)","v":"SC_936"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":80},{"$f":"IF(ISBLANK(InfoPro!C21),\"\",InfoPro!C21)","v":"2022-07-18T19:34:00"},{"$f":"IF(ISBLANK(InfoPro!D21),\"\",InfoPro!D21)","v":44760.81527777778},{"$f":"IF(ISBLANK(InfoPro!L21),\"\",InfoPro!L21)","v":"NO"},{"$f":"'IT-TA'!H21","v":0},{"$f":"IFERROR('BT-Confi'!Y28,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y28,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z28,\"\")","v":597473.57845725131},{"$f":"IFERROR('EC-RP'!Z27,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W27,\"\")","v":-209684.46572352693},{"$f":"IFERROR('EC-Mar'!Y27,\"\")","v":1360812.4342847455},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_936_A2"},{"$f":"IF(ISBLANK(InfoPro!H22),\"\",InfoPro!H22)","v":"SC_936"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"Parque Fotovoltaico La Vaca 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":80},{"$f":"IF(ISBLANK(InfoPro!C22),\"\",InfoPro!C22)","v":"2022-07-18T19:34:00"},{"$f":"IF(ISBLANK(InfoPro!D22),\"\",InfoPro!D22)","v":44760.81527777778},{"$f":"IF(ISBLANK(InfoPro!L22),\"\",InfoPro!L22)","v":"NO"},{"$f":"'IT-TA'!H22","v":0},{"$f":"IFERROR('BT-Confi'!Y29,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y29,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z29,\"\")","v":597473.57845725131},{"$f":"IFERROR('EC-RP'!Z28,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W28,\"\")","v":-203646.4317163692},{"$f":"IFERROR('EC-Mar'!Y28,\"\")","v":1360812.4342847455},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_1799_A1"},{"$f":"IF(ISBLANK(InfoPro!H23),\"\",InfoPro!H23)","v":"SC_1799"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"EXCEDENTES AUTOGENERACION VRO"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":46.71},{"$f":"IF(ISBLANK(InfoPro!C23),\"\",InfoPro!C23)","v":"2022-07-26T10:40:00"},{"$f":"IF(ISBLANK(InfoPro!D23),\"\",InfoPro!D23)","v":44768.444444444445},{"$f":"IF(ISBLANK(InfoPro!L23),\"\",InfoPro!L23)","v":"NO"},{"$f":"'IT-TA'!H23","v":100},{"$f":"IFERROR('BT-Confi'!Y30,\"\")","v":328802.21446538338},{"$f":"IFERROR('BT-Flex'!Y30,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z30,\"\")","v":478007.9256476803},{"$f":"IFERROR('EC-RP'!Z29,\"\")","v":1088716.1413691917},{"$f":"IFERROR('EC-Per'!W29,\"\")","v":-10182.277314902076},{"$f":"IFERROR('EC-Mar'!Y29,\"\")","v":1088716.1413691917},2984242.422851447,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_1757_A1"},{"$f":"IF(ISBLANK(InfoPro!H24),\"\",InfoPro!H24)","v":"SC_1757"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":40},{"$f":"IF(ISBLANK(InfoPro!C24),\"\",InfoPro!C24)","v":"2022-07-27T16:11:00"},{"$f":"IF(ISBLANK(InfoPro!D24),\"\",InfoPro!D24)","v":44769.674305555556},{"$f":"IF(ISBLANK(InfoPro!L24),\"\",InfoPro!L24)","v":"NO"},{"$f":"'IT-TA'!H24","v":0},{"$f":"IFERROR('BT-Confi'!Y31,\"\")","v":459473.15704881446},{"$f":"IFERROR('BT-Flex'!Y31,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z31,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z30,\"\")","v":1521388.3015303453},{"$f":"IFERROR('EC-Per'!W30,\"\")","v":21582.748602219199},{"$f":"IFERROR('EC-Mar'!Y30,\"\")","v":1521388.3015303453},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_1757_A3"},{"$f":"IF(ISBLANK(InfoPro!H25),\"\",InfoPro!H25)","v":"SC_1757"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"PGF La Escuela"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":40},{"$f":"IF(ISBLANK(InfoPro!C25),\"\",InfoPro!C25)","v":"2022-07-27T16:11:00"},{"$f":"IF(ISBLANK(InfoPro!D25),\"\",InfoPro!D25)","v":44769.674305555556},{"$f":"IF(ISBLANK(InfoPro!L25),\"\",InfoPro!L25)","v":"NO"},{"$f":"'IT-TA'!H25","v":0},{"$f":"IFERROR('BT-Confi'!Y32,\"\")","v":459473.15704881446},{"$f":"IFERROR('BT-Flex'!Y32,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z32,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z31,\"\")","v":1521388.3015303453},{"$f":"IFERROR('EC-Per'!W31,\"\")","v":28441.923500458728},{"$f":"IFERROR('EC-Mar'!Y31,\"\")","v":1521388.3015303453},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_1870_A1"},{"$f":"IF(ISBLANK(InfoPro!H26),\"\",InfoPro!H26)","v":"SC_1870"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":15},{"$f":"IF(ISBLANK(InfoPro!C26),\"\",InfoPro!C26)","v":"2022-06-21T10:20:00"},{"$f":"IF(ISBLANK(InfoPro!D26),\"\",InfoPro!D26)","v":44733.430555555555},{"$f":"IF(ISBLANK(InfoPro!L26),\"\",InfoPro!L26)","v":"NO"},{"$f":"'IT-TA'!H26","v":0},{"$f":"IFERROR('BT-Confi'!Y33,\"\")","v":513690.9895805745},{"$f":"IFERROR('BT-Flex'!Y33,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z33,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z32,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W32,\"\")","v":235576.14833757165},{"$f":"IFERROR('EC-Mar'!Y32,\"\")","v":1700912.1211109255},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_1870_A2"},{"$f":"IF(ISBLANK(InfoPro!H27),\"\",InfoPro!H27)","v":"SC_1870"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Helios Puerto Lopez - 15MW"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":15},{"$f":"IF(ISBLANK(InfoPro!C27),\"\",InfoPro!C27)","v":"2022-06-21T10:20:00"},{"$f":"IF(ISBLANK(InfoPro!D27),\"\",InfoPro!D27)","v":44733.430555555555},{"$f":"IF(ISBLANK(InfoPro!L27),\"\",InfoPro!L27)","v":"NO"},{"$f":"'IT-TA'!H27","v":0},{"$f":"IFERROR('BT-Confi'!Y34,\"\")","v":513690.9895805745},{"$f":"IFERROR('BT-Flex'!Y34,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z34,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z33,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W33,\"\")","v":-936581.20509807253},{"$f":"IFERROR('EC-Mar'!Y33,\"\")","v":1700912.1211109255},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_1892_A1"},{"$f":"IF(ISBLANK(InfoPro!H28),\"\",InfoPro!H28)","v":"SC_1892"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C28),\"\",InfoPro!C28)","v":"2022-08-01T18:53:00"},{"$f":"IF(ISBLANK(InfoPro!D28),\"\",InfoPro!D28)","v":44774.786805555559},{"$f":"IF(ISBLANK(InfoPro!L28),\"\",InfoPro!L28)","v":"NO"},{"$f":"'IT-TA'!H28","v":0},{"$f":"IFERROR('BT-Confi'!Y35,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y35,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z35,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z34,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W34,\"\")","v":-28045.926203564544},{"$f":"IFERROR('EC-Mar'!Y34,\"\")","v":1700912.1211109257},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_1892_A2"},{"$f":"IF(ISBLANK(InfoPro!H29),\"\",InfoPro!H29)","v":"SC_1892"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"PARQUE SOLAR MESITAS"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C29),\"\",InfoPro!C29)","v":"2022-08-01T18:53:00"},{"$f":"IF(ISBLANK(InfoPro!D29),\"\",InfoPro!D29)","v":44774.786805555559},{"$f":"IF(ISBLANK(InfoPro!L29),\"\",InfoPro!L29)","v":"NO"},{"$f":"'IT-TA'!H29","v":0},{"$f":"IFERROR('BT-Confi'!Y36,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y36,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z36,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z35,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W35,\"\")","v":-32052.487089788046},{"$f":"IFERROR('EC-Mar'!Y35,\"\")","v":1700912.1211109257},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_1930_A2"},{"$f":"IF(ISBLANK(InfoPro!H30),\"\",InfoPro!H30)","v":"SC_1930"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PV José Maria Cordova 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C30),\"\",InfoPro!C30)","v":"2022-08-05T18:01:00"},{"$f":"IF(ISBLANK(InfoPro!D30),\"\",InfoPro!D30)","v":44778.750694444447},{"$f":"IF(ISBLANK(InfoPro!L30),\"\",InfoPro!L30)","v":"NO"},{"$f":"'IT-TA'!H30","v":0},{"$f":"IFERROR('BT-Confi'!Y37,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y37,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z37,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z36,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W36,\"\")","v":1791.8429723718721},{"$f":"IFERROR('EC-Mar'!Y36,\"\")","v":1521388.3015303449},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2060_A1"},{"$f":"IF(ISBLANK(InfoPro!H31),\"\",InfoPro!H31)","v":"SC_2060"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":50},{"$f":"IF(ISBLANK(InfoPro!C31),\"\",InfoPro!C31)","v":"2022-07-01T10:25:00"},{"$f":"IF(ISBLANK(InfoPro!D31),\"\",InfoPro!D31)","v":44743.434027777781},{"$f":"IF(ISBLANK(InfoPro!L31),\"\",InfoPro!L31)","v":"NO"},{"$f":"'IT-TA'!H31","v":0},{"$f":"IFERROR('BT-Confi'!Y38,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y38,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z38,\"\")","v":597473.57845725096},{"$f":"IFERROR('EC-RP'!Z37,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W37,\"\")","v":-13116.675210994095},{"$f":"IFERROR('EC-Mar'!Y37,\"\")","v":1360812.4342847452},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_2060_A2"},{"$f":"IF(ISBLANK(InfoPro!H32),\"\",InfoPro!H32)","v":"SC_2060"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"EL DANUBIO - 50 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":50},{"$f":"IF(ISBLANK(InfoPro!C32),\"\",InfoPro!C32)","v":"2022-07-01T10:25:00"},{"$f":"IF(ISBLANK(InfoPro!D32),\"\",InfoPro!D32)","v":44743.434027777781},{"$f":"IF(ISBLANK(InfoPro!L32),\"\",InfoPro!L32)","v":"NO"},{"$f":"'IT-TA'!H32","v":0},{"$f":"IFERROR('BT-Confi'!Y39,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y39,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z39,\"\")","v":597473.57845725096},{"$f":"IFERROR('EC-RP'!Z38,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W38,\"\")","v":19886.572094087824},{"$f":"IFERROR('EC-Mar'!Y38,\"\")","v":1360812.4342847452},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1836_A1"},{"$f":"IF(ISBLANK(InfoPro!H33),\"\",InfoPro!H33)","v":"SC_1836"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"PARQUE SOLAR LA MERCED 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C33),\"\",InfoPro!C33)","v":"2022-08-16T22:32:00"},{"$f":"IF(ISBLANK(InfoPro!D33),\"\",InfoPro!D33)","v":44789.938888888886},{"$f":"IF(ISBLANK(InfoPro!L33),\"\",InfoPro!L33)","v":"NO"},{"$f":"'IT-TA'!H33","v":0},{"$f":"IFERROR('BT-Confi'!Y40,\"\")","v":513690.98958057474},{"$f":"IFERROR('BT-Flex'!Y40,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z40,\"\")","v":746796.56507960113},{"$f":"IFERROR('EC-RP'!Z39,\"\")","v":1700912.1211109257},{"$f":"IFERROR('EC-Per'!W39,\"\")","v":-7078.2575656615254},{"$f":"IFERROR('EC-Mar'!Y39,\"\")","v":1700912.1211109257},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"'IT-TA'!H34","v":{"$error":"#REF!"}},{"$f":"IFERROR('BT-Confi'!Y41,\"\")","v":""},{"$f":"IFERROR('BT-Flex'!Y41,\"\")","v":""},{"$f":"IFERROR('EC-RE'!Z41,\"\")","v":""},{"$f":"IFERROR('EC-RP'!Z40,\"\")","v":""},{"$f":"IFERROR('EC-Per'!W40,\"\")","v":""},{"$f":"IFERROR('EC-Mar'!Y40,\"\")","v":""},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_2071_A1"},{"$f":"IF(ISBLANK(InfoPro!H34),\"\",InfoPro!H34)","v":"SC_2071"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Morichal - 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C34),\"\",InfoPro!C34)","v":"2022-07-22T14:11:00"},{"$f":"IF(ISBLANK(InfoPro!D34),\"\",InfoPro!D34)","v":44764.59097222222},{"$f":"IF(ISBLANK(InfoPro!L34),\"\",InfoPro!L34)","v":"NO"},{"$f":"'IT-TA'!H35","v":0},{"$f":"IFERROR('BT-Confi'!Y42,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y42,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z42,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z41,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W41,\"\")","v":-2389.1239631624962},{"$f":"IFERROR('EC-Mar'!Y41,\"\")","v":1521388.3015303449},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_2281_A1"},{"$f":"IF(ISBLANK(InfoPro!H35),\"\",InfoPro!H35)","v":"SC_2281"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":288},{"$f":"IF(ISBLANK(InfoPro!C35),\"\",InfoPro!C35)","v":"2022-07-26T17:11:00"},{"$f":"IF(ISBLANK(InfoPro!D35),\"\",InfoPro!D35)","v":44768.71597222222},{"$f":"IF(ISBLANK(InfoPro!L35),\"\",InfoPro!L35)","v":"NO"},{"$f":"'IT-TA'!H36","v":0},{"$f":"IFERROR('BT-Confi'!Y43,\"\")","v":402922.61464280658},{"$f":"IFERROR('BT-Flex'!Y43,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z43,\"\")","v":1464407.7407987225},{"$f":"IFERROR('EC-RP'!Z42,\"\")","v":3335351.2764319102},{"$f":"IFERROR('EC-Per'!W42,\"\")","v":-47099.33913003315},{"$f":"IFERROR('EC-Mar'!Y42,\"\")","v":3335351.2764319102},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_2281_A2"},{"$f":"IF(ISBLANK(InfoPro!H36),\"\",InfoPro!H36)","v":"SC_2281"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"PARQUE EÓLICO SAUCES de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":288},{"$f":"IF(ISBLANK(InfoPro!C36),\"\",InfoPro!C36)","v":"2022-07-26T17:11:00"},{"$f":"IF(ISBLANK(InfoPro!D36),\"\",InfoPro!D36)","v":44768.71597222222},{"$f":"IF(ISBLANK(InfoPro!L36),\"\",InfoPro!L36)","v":"NO"},{"$f":"'IT-TA'!H37","v":0},{"$f":"IFERROR('BT-Confi'!Y44,\"\")","v":402922.61464280658},{"$f":"IFERROR('BT-Flex'!Y44,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z44,\"\")","v":1464407.7407987225},{"$f":"IFERROR('EC-RP'!Z43,\"\")","v":3335351.2764319102},{"$f":"IFERROR('EC-Per'!W43,\"\")","v":-38599.284029844079},{"$f":"IFERROR('EC-Mar'!Y43,\"\")","v":3335351.2764319102},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_2116_A1"},{"$f":"IF(ISBLANK(InfoPro!H37),\"\",InfoPro!H37)","v":"SC_2116"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":60},{"$f":"IF(ISBLANK(InfoPro!C37),\"\",InfoPro!C37)","v":"2022-08-22T16:31:00"},{"$f":"IF(ISBLANK(InfoPro!D37),\"\",InfoPro!D37)","v":44795.688194444447},{"$f":"IF(ISBLANK(InfoPro!L37),\"\",InfoPro!L37)","v":"NO"},{"$f":"'IT-TA'!H38","v":0},{"$f":"IFERROR('BT-Confi'!Y45,\"\")","v":322357.69106186193},{"$f":"IFERROR('BT-Flex'!Y45,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z45,\"\")","v":1171597.4257624641},{"$f":"IFERROR('EC-RP'!Z44,\"\")","v":2668443.2624958884},{"$f":"IFERROR('EC-Per'!W44,\"\")","v":-222503.08638112253},{"$f":"IFERROR('EC-Mar'!Y44,\"\")","v":2668443.2624958884},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_2116_A2"},{"$f":"IF(ISBLANK(InfoPro!H38),\"\",InfoPro!H38)","v":"SC_2116"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Parque Eólico Los Cerezos 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":60},{"$f":"IF(ISBLANK(InfoPro!C38),\"\",InfoPro!C38)","v":"2022-08-22T16:31:00"},{"$f":"IF(ISBLANK(InfoPro!D38),\"\",InfoPro!D38)","v":44795.688194444447},{"$f":"IF(ISBLANK(InfoPro!L38),\"\",InfoPro!L38)","v":"NO"},{"$f":"'IT-TA'!H39","v":0},{"$f":"IFERROR('BT-Confi'!Y46,\"\")","v":322357.69106186193},{"$f":"IFERROR('BT-Flex'!Y46,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z46,\"\")","v":1171597.4257624641},{"$f":"IFERROR('EC-RP'!Z45,\"\")","v":2668443.2624958884},{"$f":"IFERROR('EC-Per'!W45,\"\")","v":-224395.38761186216},{"$f":"IFERROR('EC-Mar'!Y45,\"\")","v":2668443.2624958884},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_2078_A1"},{"$f":"IF(ISBLANK(InfoPro!H39),\"\",InfoPro!H39)","v":"SC_2078"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"PARQUE SOLAR SANTA HELENA 19.9"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C39),\"\",InfoPro!C39)","v":"2022-08-22T14:29:00"},{"$f":"IF(ISBLANK(InfoPro!D39),\"\",InfoPro!D39)","v":44795.603472222225},{"$f":"IF(ISBLANK(InfoPro!L39),\"\",InfoPro!L39)","v":"NO"},{"$f":"'IT-TA'!H40","v":0},{"$f":"IFERROR('BT-Confi'!Y47,\"\")","v":513690.98958057468},{"$f":"IFERROR('BT-Flex'!Y47,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z47,\"\")","v":746796.56507960102},{"$f":"IFERROR('EC-RP'!Z46,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W46,\"\")","v":-12012.43460882609},{"$f":"IFERROR('EC-Mar'!Y46,\"\")","v":1700912.1211109255},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1899_A1"},{"$f":"IF(ISBLANK(InfoPro!H40),\"\",InfoPro!H40)","v":"SC_1899"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C40),\"\",InfoPro!C40)","v":"2022-08-23T19:05:00"},{"$f":"IF(ISBLANK(InfoPro!D40),\"\",InfoPro!D40)","v":44796.795138888891},{"$f":"IF(ISBLANK(InfoPro!L40),\"\",InfoPro!L40)","v":"NO"},{"$f":"'IT-TA'!H41","v":0},{"$f":"IFERROR('BT-Confi'!Y48,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y48,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z48,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z47,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W47,\"\")","v":-49150.135199228462},{"$f":"IFERROR('EC-Mar'!Y47,\"\")","v":1360812.4342847455},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_1899_A2"},{"$f":"IF(ISBLANK(InfoPro!H41),\"\",InfoPro!H41)","v":"SC_1899"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"Sikaramá 9.9 MW"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C41),\"\",InfoPro!C41)","v":"2022-08-23T19:05:00"},{"$f":"IF(ISBLANK(InfoPro!D41),\"\",InfoPro!D41)","v":44796.795138888891},{"$f":"IF(ISBLANK(InfoPro!L41),\"\",InfoPro!L41)","v":"NO"},{"$f":"'IT-TA'!H42","v":0},{"$f":"IFERROR('BT-Confi'!Y49,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y49,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z49,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z48,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W48,\"\")","v":-3205.4435999496823},{"$f":"IFERROR('EC-Mar'!Y48,\"\")","v":1360812.4342847455},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_2144_A1"},{"$f":"IF(ISBLANK(InfoPro!H42),\"\",InfoPro!H42)","v":"SC_2144"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C42),\"\",InfoPro!C42)","v":"2022-08-23T18:28:00"},{"$f":"IF(ISBLANK(InfoPro!D42),\"\",InfoPro!D42)","v":44796.769444444442},{"$f":"IF(ISBLANK(InfoPro!L42),\"\",InfoPro!L42)","v":"SI"},{"$f":"'IT-TA'!H43","v":0},{"$f":"IFERROR('BT-Confi'!Y50,\"\")","v":513690.98958057468},{"$f":"IFERROR('BT-Flex'!Y50,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z50,\"\")","v":746796.56507960102},{"$f":"IFERROR('EC-RP'!Z49,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W49,\"\")","v":37273096.32495264},{"$f":"IFERROR('EC-Mar'!Y49,\"\")","v":1700912.1211109255},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_2144_A2"},{"$f":"IF(ISBLANK(InfoPro!H43),\"\",InfoPro!H43)","v":"SC_2144"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"PGFV Andes I"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C43),\"\",InfoPro!C43)","v":"2022-08-23T18:28:00"},{"$f":"IF(ISBLANK(InfoPro!D43),\"\",InfoPro!D43)","v":44796.769444444442},{"$f":"IF(ISBLANK(InfoPro!L43),\"\",InfoPro!L43)","v":"NO"},{"$f":"'IT-TA'!H44","v":0},{"$f":"IFERROR('BT-Confi'!Y51,\"\")","v":513690.98958057468},{"$f":"IFERROR('BT-Flex'!Y51,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z51,\"\")","v":746796.56507960102},{"$f":"IFERROR('EC-RP'!Z50,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W50,\"\")","v":61723184.466811068},{"$f":"IFERROR('EC-Mar'!Y50,\"\")","v":1700912.1211109255},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_2176_A1"},{"$f":"IF(ISBLANK(InfoPro!H44),\"\",InfoPro!H44)","v":"SC_2176"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C44),\"\",InfoPro!C44)","v":"2022-08-23T06:19:00"},{"$f":"IF(ISBLANK(InfoPro!D44),\"\",InfoPro!D44)","v":44796.263194444444},{"$f":"IF(ISBLANK(InfoPro!L44),\"\",InfoPro!L44)","v":"SI"},{"$f":"'IT-TA'!H45","v":0},{"$f":"IFERROR('BT-Confi'!Y52,\"\")","v":513690.98958057468},{"$f":"IFERROR('BT-Flex'!Y52,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z52,\"\")","v":746796.56507960102},{"$f":"IFERROR('EC-RP'!Z51,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W51,\"\")","v":94279008.351350814},{"$f":"IFERROR('EC-Mar'!Y51,\"\")","v":1700912.1211109255},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_2176_A2"},{"$f":"IF(ISBLANK(InfoPro!H45),\"\",InfoPro!H45)","v":"SC_2176"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"PGFV Andes II"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C45),\"\",InfoPro!C45)","v":"2022-08-23T06:19:00"},{"$f":"IF(ISBLANK(InfoPro!D45),\"\",InfoPro!D45)","v":44796.263194444444},{"$f":"IF(ISBLANK(InfoPro!L45),\"\",InfoPro!L45)","v":"NO"},{"$f":"'IT-TA'!H46","v":0},{"$f":"IFERROR('BT-Confi'!Y53,\"\")","v":513690.98958057468},{"$f":"IFERROR('BT-Flex'!Y53,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z53,\"\")","v":746796.56507960102},{"$f":"IFERROR('EC-RP'!Z52,\"\")","v":1700912.1211109255},{"$f":"IFERROR('EC-Per'!W52,\"\")","v":69828920.209492385},{"$f":"IFERROR('EC-Mar'!Y52,\"\")","v":1700912.1211109255},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1886_A1"},{"$f":"IF(ISBLANK(InfoPro!H46),\"\",InfoPro!H46)","v":"SC_1886"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":60},{"$f":"IF(ISBLANK(InfoPro!C46),\"\",InfoPro!C46)","v":"2022-08-23T18:45:00"},{"$f":"IF(ISBLANK(InfoPro!D46),\"\",InfoPro!D46)","v":44796.78125},{"$f":"IF(ISBLANK(InfoPro!L46),\"\",InfoPro!L46)","v":"NO"},{"$f":"'IT-TA'!H47","v":0},{"$f":"IFERROR('BT-Confi'!Y54,\"\")","v":328802.21446538344},{"$f":"IFERROR('BT-Flex'!Y54,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z54,\"\")","v":478007.92564768036},{"$f":"IFERROR('EC-RP'!Z53,\"\")","v":1088716.1413691915},{"$f":"IFERROR('EC-Per'!W53,\"\")","v":-69254.614213857145},{"$f":"IFERROR('EC-Mar'!Y53,\"\")","v":1088716.1413691915},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1886_A2"},{"$f":"IF(ISBLANK(InfoPro!H47),\"\",InfoPro!H47)","v":"SC_1886"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Rúkura 60 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":60},{"$f":"IF(ISBLANK(InfoPro!C47),\"\",InfoPro!C47)","v":"2022-08-23T18:45:00"},{"$f":"IF(ISBLANK(InfoPro!D47),\"\",InfoPro!D47)","v":44796.78125},{"$f":"IF(ISBLANK(InfoPro!L47),\"\",InfoPro!L47)","v":"NO"},{"$f":"'IT-TA'!H48","v":0},{"$f":"IFERROR('BT-Confi'!Y55,\"\")","v":328802.21446538344},{"$f":"IFERROR('BT-Flex'!Y55,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z55,\"\")","v":478007.92564768036},{"$f":"IFERROR('EC-RP'!Z54,\"\")","v":1088716.1413691915},{"$f":"IFERROR('EC-Per'!W54,\"\")","v":-61496.969037152165},{"$f":"IFERROR('EC-Mar'!Y54,\"\")","v":1088716.1413691915},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_2002_A1"},{"$f":"IF(ISBLANK(InfoPro!H48),\"\",InfoPro!H48)","v":"SC_2002"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":170},{"$f":"IF(ISBLANK(InfoPro!C48),\"\",InfoPro!C48)","v":"2022-08-23T13:59:00"},{"$f":"IF(ISBLANK(InfoPro!D48),\"\",InfoPro!D48)","v":44796.582638888889},{"$f":"IF(ISBLANK(InfoPro!L48),\"\",InfoPro!L48)","v":"SI"},{"$f":"'IT-TA'!H49","v":0},{"$f":"IFERROR('BT-Confi'!Y56,\"\")","v":410977.77911342989},{"$f":"IFERROR('BT-Flex'!Y56,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z56,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z55,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W55,\"\")","v":-62098.559189734602},{"$f":"IFERROR('EC-Mar'!Y55,\"\")","v":1360812.4342847452},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2002_A2"},{"$f":"IF(ISBLANK(InfoPro!H49),\"\",InfoPro!H49)","v":"SC_2002"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"Bosques Solares de los Llanos 8"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":170},{"$f":"IF(ISBLANK(InfoPro!C49),\"\",InfoPro!C49)","v":"2022-08-23T13:59:00"},{"$f":"IF(ISBLANK(InfoPro!D49),\"\",InfoPro!D49)","v":44796.582638888889},{"$f":"IF(ISBLANK(InfoPro!L49),\"\",InfoPro!L49)","v":"SI"},{"$f":"'IT-TA'!H50","v":0},{"$f":"IFERROR('BT-Confi'!Y57,\"\")","v":410977.77911342989},{"$f":"IFERROR('BT-Flex'!Y57,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z57,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z56,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W56,\"\")","v":-84307.42991866458},{"$f":"IFERROR('EC-Mar'!Y56,\"\")","v":1360812.4342847452},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_1881_A1"},{"$f":"IF(ISBLANK(InfoPro!H50),\"\",InfoPro!H50)","v":"SC_1881"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":60},{"$f":"IF(ISBLANK(InfoPro!C50),\"\",InfoPro!C50)","v":"2022-08-27T10:56:00"},{"$f":"IF(ISBLANK(InfoPro!D50),\"\",InfoPro!D50)","v":44800.455555555556},{"$f":"IF(ISBLANK(InfoPro!L50),\"\",InfoPro!L50)","v":"NO"},{"$f":"'IT-TA'!H51","v":0},{"$f":"IFERROR('BT-Confi'!Y58,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y58,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z58,\"\")","v":597473.57845725119},{"$f":"IFERROR('EC-RP'!Z57,\"\")","v":1360812.4342847448},{"$f":"IFERROR('EC-Per'!W57,\"\")","v":-108600.42916629522},{"$f":"IFERROR('EC-Mar'!Y57,\"\")","v":1360812.4342847448},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1881_A2"},{"$f":"IF(ISBLANK(InfoPro!H51),\"\",InfoPro!H51)","v":"SC_1881"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"PARQUE FOTOVOLTAICO SIMIJACA"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":60},{"$f":"IF(ISBLANK(InfoPro!C51),\"\",InfoPro!C51)","v":"2022-08-27T10:56:00"},{"$f":"IF(ISBLANK(InfoPro!D51),\"\",InfoPro!D51)","v":44800.455555555556},{"$f":"IF(ISBLANK(InfoPro!L51),\"\",InfoPro!L51)","v":"NO"},{"$f":"'IT-TA'!H52","v":0},{"$f":"IFERROR('BT-Confi'!Y59,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y59,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z59,\"\")","v":597473.57845725119},{"$f":"IFERROR('EC-RP'!Z58,\"\")","v":1360812.4342847448},{"$f":"IFERROR('EC-Per'!W58,\"\")","v":-61528.489901034147},{"$f":"IFERROR('EC-Mar'!Y58,\"\")","v":1360812.4342847448},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_2326_A1"},{"$f":"IF(ISBLANK(InfoPro!H52),\"\",InfoPro!H52)","v":"SC_2326"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":288},{"$f":"IF(ISBLANK(InfoPro!C52),\"\",InfoPro!C52)","v":"2022-07-26T15:09:00"},{"$f":"IF(ISBLANK(InfoPro!D52),\"\",InfoPro!D52)","v":44768.631249999999},{"$f":"IF(ISBLANK(InfoPro!L52),\"\",InfoPro!L52)","v":"NO"},{"$f":"'IT-TA'!H53","v":0},{"$f":"IFERROR('BT-Confi'!Y60,\"\")","v":402922.61464280658},{"$f":"IFERROR('BT-Flex'!Y60,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z60,\"\")","v":1464407.7407987225},{"$f":"IFERROR('EC-RP'!Z59,\"\")","v":3335351.2764319102},{"$f":"IFERROR('EC-Per'!W59,\"\")","v":-7350.2891929171183},{"$f":"IFERROR('EC-Mar'!Y59,\"\")","v":3335351.2764319102},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_2326_A2"},{"$f":"IF(ISBLANK(InfoPro!H53),\"\",InfoPro!H53)","v":"SC_2326"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"ARQUE EÓLICO ORQUIDEAS de 288 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":288},{"$f":"IF(ISBLANK(InfoPro!C53),\"\",InfoPro!C53)","v":"2022-07-26T15:09:00"},{"$f":"IF(ISBLANK(InfoPro!D53),\"\",InfoPro!D53)","v":44768.631249999999},{"$f":"IF(ISBLANK(InfoPro!L53),\"\",InfoPro!L53)","v":"NO"},{"$f":"'IT-TA'!H54","v":0},{"$f":"IFERROR('BT-Confi'!Y61,\"\")","v":402922.61464280658},{"$f":"IFERROR('BT-Flex'!Y61,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z61,\"\")","v":1464407.7407987225},{"$f":"IFERROR('EC-RP'!Z60,\"\")","v":3335351.2764319102},{"$f":"IFERROR('EC-Per'!W60,\"\")","v":-24309.336325178392},{"$f":"IFERROR('EC-Mar'!Y60,\"\")","v":3335351.2764319102},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_2075_A1"},{"$f":"IF(ISBLANK(InfoPro!H54),\"\",InfoPro!H54)","v":"SC_2075"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C54),\"\",InfoPro!C54)","v":"2022-09-02T14:16:00"},{"$f":"IF(ISBLANK(InfoPro!D54),\"\",InfoPro!D54)","v":44806.594444444447},{"$f":"IF(ISBLANK(InfoPro!L54),\"\",InfoPro!L54)","v":"SI"},{"$f":"'IT-TA'!H55","v":100},{"$f":"IFERROR('BT-Confi'!Y62,\"\")","v":574306.5263510826},{"$f":"IFERROR('BT-Flex'!Y62,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z62,\"\")","v":834918.5597589938},{"$f":"IFERROR('EC-RP'!Z61,\"\")","v":1901619.7514020144},{"$f":"IFERROR('EC-Per'!W61,\"\")","v":-155825.48777897141},{"$f":"IFERROR('EC-Mar'!Y61,\"\")","v":1901619.7514020144},5212464.5889141057,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_2075_A2"},{"$f":"IF(ISBLANK(InfoPro!H55),\"\",InfoPro!H55)","v":"SC_2075"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"Ubaté Solar"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C55),\"\",InfoPro!C55)","v":"2022-09-02T14:16:00"},{"$f":"IF(ISBLANK(InfoPro!D55),\"\",InfoPro!D55)","v":44806.594444444447},{"$f":"IF(ISBLANK(InfoPro!L55),\"\",InfoPro!L55)","v":"NO"},{"$f":"'IT-TA'!H56","v":100},{"$f":"IFERROR('BT-Confi'!Y63,\"\")","v":574306.5263510826},{"$f":"IFERROR('BT-Flex'!Y63,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z63,\"\")","v":834918.5597589938},{"$f":"IFERROR('EC-RP'!Z62,\"\")","v":1901619.7514020144},{"$f":"IFERROR('EC-Per'!W62,\"\")","v":-146169.03177207548},{"$f":"IFERROR('EC-Mar'!Y62,\"\")","v":1901619.7514020144},5212464.5889141057,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_2217_A1"},{"$f":"IF(ISBLANK(InfoPro!H56),\"\",InfoPro!H56)","v":"SC_2217"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!C56),\"\",InfoPro!C56)","v":"2022-10-04T09:12:00"},{"$f":"IF(ISBLANK(InfoPro!D56),\"\",InfoPro!D56)","v":44838.383333333331},{"$f":"IF(ISBLANK(InfoPro!L56),\"\",InfoPro!L56)","v":"NO"},{"$f":"'IT-TA'!H57","v":0},{"$f":"IFERROR('BT-Confi'!Y64,\"\")","v":8555694.6617943309},{"$f":"IFERROR('BT-Flex'!Y64,\"\")","v":795867.50751969195},{"$f":"IFERROR('EC-RE'!Z64,\"\")","v":-4286458.2691965215},{"$f":"IFERROR('EC-RP'!Z63,\"\")","v":5119745.484543886},{"$f":"IFERROR('EC-Per'!W63,\"\")","v":-69271.012699110113},{"$f":"IFERROR('EC-Mar'!Y63,\"\")","v":5119745.484543886},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_2217_A2"},{"$f":"IF(ISBLANK(InfoPro!H57),\"\",InfoPro!H57)","v":"SC_2217"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"CENTRAL DE GENERACIÓN BIOMASA BOGOTÁ II 9,88 MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":9.8800000000000008},{"$f":"IF(ISBLANK(InfoPro!C57),\"\",InfoPro!C57)","v":"2022-10-04T09:12:00"},{"$f":"IF(ISBLANK(InfoPro!D57),\"\",InfoPro!D57)","v":44838.383333333331},{"$f":"IF(ISBLANK(InfoPro!L57),\"\",InfoPro!L57)","v":"NO"},{"$f":"'IT-TA'!H58","v":0},{"$f":"IFERROR('BT-Confi'!Y65,\"\")","v":8555694.6617943309},{"$f":"IFERROR('BT-Flex'!Y65,\"\")","v":795867.50751969195},{"$f":"IFERROR('EC-RE'!Z65,\"\")","v":-4286458.2691965215},{"$f":"IFERROR('EC-RP'!Z64,\"\")","v":5119745.484543886},{"$f":"IFERROR('EC-Per'!W64,\"\")","v":-34859.926477089968},{"$f":"IFERROR('EC-Mar'!Y64,\"\")","v":5119745.484543886},0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},""]

{"sheet":"Casos con puntuación igual","index":12,"n_rows":32,"n_cols":20,"rows_kept":32,"cut":false,"hidden":false,"merged":[[30,19,31,19],[1,19,2,19],[3,19,4,19],[5,19,7,19],[8,19,9,19],[10,19,11,19],[12,19,13,19],[14,19,18,19],[19,19,23,19],[24,19,25,19],[26,19,27,19],[28,19,29,19]]}
["Código","Código Asociado","Valoración","Número de casos repetidos","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","Comentarios"]
["SC_1003_A1","SC_1003",1108205372.6407945,2,"Turbaco Solar I 9,9 MW","2022-07-13","13:17:00",9.9,"Solar FV","Turbaco 13,8 kV","SC_1003","2025-12-31","2025-12-31","NO","NO","Bolívar","NO",0,-1.96,"Se presenta el mismo estudio de conexión "]
["SC_1241_A1","SC_1241",1108205372.6407945,2,"Turbaco Solar II 9,9 MW","2022-07-15","11:24:00",9.9,"Solar FV","Turbaco 13,8 kV","SC_1241","2025-12-31","2025-12-31","NO","NO","Bolívar","NO",0,-1.96]
["SC_1003_A2","SC_1003",1108210150.8887208,2,"Turbaco Solar I 9,9 MW","2022-07-13","13:17:00",9.9,"Solar FV","Turbaco 110 kV","SC_1003","2025-12-31","2025-12-31","NO","NO","Bolívar","NO",0,-1.92,"Se presenta el mismo estudio de conexión "]
["SC_1241_A2","SC_1241",1108210150.8887208,2,"Turbaco Solar II 9,9 MW","2022-07-15","11:24:00",9.9,"Solar FV","Turbaco 110 kV","SC_1241","2025-12-31","2025-12-31","NO","NO","Bolívar","NO",0,-1.92]
["SC_2068_A1","SC_2068",1107963181.2773244,3,"Pétalo del Bolívar - Calamar - 9.9 MW","2022-08-02","16:03:00",9.9,"Solar FV","Calamar 34.5 kV","SC_2068","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-1.0900000000000001,"Se presenta el mismo estudio para los casos SC_969_A1 y SC_970_A1. Para el caso SC_2068_A1 presenta coincidencia en los datos de los casos anteriormente presentados"]
["SC_969_A1","SC_969",1107963181.2773244,3,"PROYECTO SOLAR FOTOVOLTAICO COROZOS DE 9,9 MW","2022-07-13","13:24:00",9.9,"Solar FV","Ternera 13,8kV","SC_969","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-1.0900000000000001]
["SC_970_A1","SC_970",1107963181.2773244,3,"PARQUE SOLAR FOTOVOLTAICO CORALITOS DE 9,9 MW","2022-07-13","13:40:00",9.9,"Solar FV","Ternera 13,8kV","SC_970","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-1.0900000000000001]
["SC_1795_A1","SC_1795",1107976481.4617751,2,"PGF La Heroica II","2022-08-10","15:10:00",99.9,"Solar FV","Bolívar 66 kV","SC_1795","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-9.7430000000000003,"Se presenta el mismo estudio de conexión "]
["SC_1841_A1","SC_1841",1107976481.4617751,2,"La Heroica 99,9 MW","2022-08-14","10:21:00",99.9,"Solar FV","Bolívar 66 kV","SC_1841","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-9.7430000000000003]
["SC_2003_A1","SC_2003",1108314113.7980626,2,"SAN FELIPE I","2022-08-22","18:13:00",19.899999999999999,"Solar FV","Bolívar 13,8 kV","SC_2003","2025-12-31","2025-12-31","NO","NO","Bolívar","NO",0,-2.11,"Se presenta el mismo estudio de conexión "]
["SC_2097_A1","SC_2097",1108314113.7980626,2,"San Felipe II 19,9 MW","2022-08-22","18:48:00",19.899999999999999,"Solar FV","Bolívar 13,8 kV","SC_2097","2025-12-31","2025-12-31","NO","NO","Bolívar","NO",0,-2.11]
["SC_2003_A2","SC_2003",1108318868.0346928,2,"SAN FELIPE I","2022-08-22","18:13:00",19.899999999999999,"Solar FV","Manzanillo 13,8 kV","SC_2003","2025-12-31","2025-12-31","NO","NO","Bolívar","NO",0,-2.0299999999999998,"Se presenta el mismo estudio de conexión "]
["SC_2097_A2","SC_2097",1108318868.0346928,2,"San Felipe II 19,9 MW","2022-08-22","18:48:00",19.899999999999999,"Solar FV","Manzanillo 13,8 kV","SC_2097","2025-12-31","2025-12-31","NO","NO","Bolívar","NO",0,-2.0299999999999998]
["SC_1963_A1","SC_1963",1107972786.0569763,5,"Platanal II","2022-08-11","11:51:00",99.9,"Solar FV","Bolívar 220 kV","SC_1963","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-10.092000000000001,"EGAL presenta el mismo estudio para los diferentes proyectos"]
["SC_1969_A1","SC_1969",1107972786.0569763,5,"Platanal III","2022-08-11","11:55:00",99.9,"Solar FV","Bolívar 220 kV","SC_1969","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-10.092000000000001]
["SC_1975_A1","SC_1975",1107972786.0569763,5,"Platanal IV","2022-08-11","11:58:00",99.9,"Solar FV","Bolívar 220 kV","SC_1975","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-10.092000000000001]
["SC_1976_A1","SC_1976",1107972786.0569763,5,"Platanal V","2022-08-11","12:01:00",99.9,"Solar FV","Bolívar 220 kV","SC_1976","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-10.092000000000001]
["SC_1832_A1","SC_1832",1107972786.0569763,5,"Platanal VIII 99,9 MW","2022-08-12","14:31:00",99.9,"Solar FV","Bolívar 220 kV","SC_1832","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-10.092000000000001]
["SC_1963_A2","SC_1963",1107952741.927222,5,"Platanal II","2022-08-11","11:51:00",99.9,"Solar FV","Ternera 220 kV","SC_1963","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-11.984999999999999,"EGAL presenta el mismo estudio para los diferentes proyectos"]
["SC_1969_A2","SC_1969",1107952741.927222,5,"Platanal III","2022-08-11","11:55:00",99.9,"Solar FV","Ternera 220 kV","SC_1969","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-11.984999999999999]
["SC_1975_A2","SC_1975",1107952741.927222,5,"Platanal IV","2022-08-11","11:58:00",99.9,"Solar FV","Ternera 220 kV","SC_1975","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-11.984999999999999]
["SC_1976_A2","SC_1976",1107952741.927222,5,"Platanal V","2022-08-11","12:01:00",99.9,"Solar FV","Ternera 220 kV","SC_1976","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-11.984999999999999]
["SC_1832_A2","SC_1832",1107952741.927222,5,"Platanal VIII 99,9 MW","2022-08-12","14:31:00",99.9,"Solar FV","Ternera 220 kV","SC_1832","2026-12-31","2026-12-31","NO","NO","Bolívar","NO",0,-11.984999999999999]
["SC_1196_A1","SC_1196",1107980583.0963879,2,"Parque Solar Aldebaran 200 MW","2022-07-15","18:14:00",200,"Solar FV","Bolívar 500 kV","SC_1196","2026-11-30","2026-11-30","NO","NO","Bolívar","NO",0,-18.73,"Se presenta el mismo estudio de conexión "]
["SC_1428_A1","SC_1428",1107980583.0963879,2,"Parque Solar Aldebarán","2022-07-17","21:18:00",200,"Solar FV","Bolívar 500 kV","SC_1428","2026-11-27","2026-11-27","NO","NO","Bolívar","NO",0,-18.73]
["SC_2000_A1","SC_2000",1108685815.9745419,2,"Cartagena Floating Solar 10 MW","2022-08-03","16:32:00",10,"Solar FV","Cartagena 66 kV","SC_2000","2024-12-31","2024-12-31","NO","NO","Bolívar","NO",0,-1.18,"El estudio presenta inconsistencias ya que para ambas alternativas se reporta las mismas pérdidas de energía"]
["SC_2000_A2","SC_2000",1108685815.9745419,2,"Cartagena Floating Solar 10 MW","2022-08-03","16:32:00",10,"Solar FV","Cartagena 220 kV","SC_2000","2024-12-31","2024-12-31","NO","NO","Bolívar","NO",0,-1.18]
["SC_2192_A1","SC_2192",1108831518.5677304,2,"Mokanna 50 MW","2022-07-18","18:26:00",50,"Solar FV","Manzanillo 66 kV","SC_2192","2024-12-31","2024-12-31","NO","NO","Bolívar","NO",0,-0.39,"Se presenta el mismo estudio de conexión "]
["SC_2216_A1","SC_2216",1108831518.5677304,2,"Mokana 50 MW","2022-08-19","21:21:00",50,"Solar FV","Manzanillo 66 kV","SC_2216","2024-12-31","2024-12-31","NO","NO","Bolívar","NO",0,-0.39]
["SC_2192_A2","SC_2192",1108830460.8356564,2,"Mokanna 50 MW","2022-07-18","18:26:00",50,"Solar FV","Bayunca 66 kV","SC_2192","2024-12-31","2024-12-31","NO","NO","Bolívar","NO",0,-0.43,"Se presenta el mismo estudio de conexión "]
["SC_2216_A2","SC_2216",1108830460.8356564,2,"Mokana 50 MW","2022-08-19","21:21:00",50,"Solar FV","Bayunca 66 kV","SC_2216","2024-12-31","2024-12-31","NO","NO","Bolívar","NO",0,-0.43]