{"text_format":"2","workbook":"xlsx","n_sheets":6,"sheets":["Scenario_Current_Demand","Hoja1","Proyectos Adicionales C-D","Proyectos ","Eficiencia","Generacion"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":16,"defined_names":415,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Scenario_Current_Demand","index":0,"n_rows":273,"n_cols":29,"rows_kept":273,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Scenario: current electricity demand"]
[]
[]
[null,"Electricity demand  ",{"$nulls":4},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,null,null,2026,2027,2028,2029,2030]
[null,"Electricity demand [MWh]",{"$nulls":4},5814019.0352499997,6301852.2619999992,6604327.1639999999,7012819.3770000003,7477658.0630000019,7945921.6869999999,8377847.3140000002,8613743.881000001,9096484.1005555242,9861641.2775088195,10650466.03389922,11767871.007999998,12509304.038000001,13292004.038000001,14119084.037999999,14992914.037999995,null,null,15915934.037999999,16890764.037999999,17920144.037999999,19006944.038000003,20154224.037999999]
[null,"Transmission and distribution losses [%]",{"$nulls":12},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,null,null,0.04,0.04,0.04,0.04,0.04]
[null,"Total electricity demand [MWh]",{"$nulls":4},{"$f":"+G12","v":6085440.8650679979},{"$f":"+H12","v":6592941.5332299992},6861925.9259466501,7286833.0360245043,7743488.7027113652,8248316.8230674472,8669522.2586782202,8890377.2369821966,{"$f":"+O7/(1-O8)","v":9475504.2714120056},{"$f":"+P7/(1-P8)","v":10272542.997405021},11094235.451978354,12258198.966666665,13030525.039583335,13845837.539583335,14707379.206249999,15617618.789583329,null,null,16579097.956249999,17594545.872916665,18666816.706250001,19798900.039583337,20993983.372916665]
[]
[{"$nulls":14},{"$f":"+O12-O9","v":0},{"$f":"+P12-P9","v":0},0,0,0,0,0,0,null,null,0,0,0,0,{"$f":"+AC12-AC9","v":0}]
[null,"Total generation [MWh]",{"$nulls":4},{"$f":"+G118+G190+G262+G270","v":6085440.8650679979},6592941.5332299992,6861925.9259466501,7286833.0360245043,7743488.7027113652,8248316.8230674472,8669522.2586782202,8890377.2369821966,{"$f":"+O118+O190+O262+O270+O28+O45+O72+O90+O107","v":9475504.2714120056},10272542.997405021,11094235.451978354,12258198.966666665,13030525.039583333,13845837.539583335,14707379.206249999,15617618.789583329,null,null,16579097.956250001,17594545.872916669,18666816.706250004,19798900.039583337,20993983.372916665]
[null,"Renewable energy generation [MWh]",{"$nulls":4},{"$f":"+G190+G262+G270","v":2209585.150035846},{"$f":"+H190+H262+H270","v":2388145.9836729998},2386578.6652733334,2594391.147199627,2317460.2385350005,2530134.7848262745,1811708.9550000003,2334294.7473999988,{"$f":"+O45+O72+O90+O107+O190+O262+O270","v":3176644.4586587572},3678816.5949920905,4047174.5949920905,6349740.5949920909,6349740.5949920909,6349740.5949920909,6349740.5949920909,6349740.5949920909,null,null,6349740.5949920909,6349740.5949920909,6349740.5949920909,7444740.5949920909,7838940.5949920909]
[null,"Fraction renewable energy [%]",{"$nulls":4},{"$f":"+G13/G12","v":0.36309368524463614},{"$f":"+H13/H12","v":0.36222769027090168},0.34780012069921734,0.35603823147498043,0.29927857164995242,0.30674558689967352,0.20897448566862767,0.26256419555401972,0.33524806360362552,0.3581213138675991,0.36479977484797182,0.51799947221110876,0.48729737103479998,0.45860285279522173,0.43173841552230641,0.40657546329836491,null,null,0.38299674757626734,0.36089255391162234,0.34016194056622828,0.37601788887807142,0.37338986393143159]
[null,"Fossil fuel based generation [MWh]",{"$nulls":4},{"$f":"+G118","v":3875855.7150321514},4204795.5495570004,4475347.2606733171,4692441.8888248773,5426028.4641763652,5718182.0382411722,6857813.3036782192,6556082.4895821987,{"$f":"+O28+O118","v":6298859.812753248},6593726.4024129305,7047060.8569862628,5908458.371674574,6680784.4445912428,7496096.9445912447,8357638.6112579079,9267878.1945912391,null,null,10229357.361257909,11244805.277924575,12317076.111257911,12354159.444591247,13155042.777924575]
[null,"Fraction fossil fuels [%]",{"$nulls":4},{"$f":"+G15/G12","v":0.63690631475536374},{"$f":"+H15/H12","v":0.63777230972909849},0.65219987930078271,0.64396176852501952,0.70072142835004758,0.69325441310032643,0.79102551433137225,0.73743580444598045,0.66475193639637442,0.64187868613240096,0.63520022515202812,0.48200052778889124,0.51270262896520014,0.54139714720477838,0.56826158447769359,0.5934245367016352,null,null,0.61700325242373266,0.63910744608837755,0.65983805943377161,0.62398211112192858,0.62661013606856841]
[]
[null,"Grid emission factor"]
[null,"Greenhouse gas emissions [tCO2e]",{"$nulls":4},{"$f":"+[16]OM_EF_2010!H23","v":2367600.8022007537},{"$f":"+[16]OM_EF_2011!H22","v":2563443.5542223589},{"$f":"+[16]OM_EF_2012!H22","v":2817609.7087179245},{"$f":"+[16]OM_EF_2013!H22","v":2778715.3568573501},{"$f":"+[16]OM_EF_2014!H22","v":3227014.1231285771},{"$f":"+[16]OM_EF_2015!H22","v":3281998.2416344592},{"$f":"+[16]OM_EF_2016!H23","v":4027512.3858852028},{"$f":"+[16]OM_EF_2017!H22","v":3757647.5833060076},{"$f":"+SUMPRODUCT($F$119:$F$186,O119:O186)+SUMPRODUCT($F$29:$F$42,O29:O42)","v":3593345.0826939205},2590778.1770419697,2689917.2438574089,2255303.9318264099,2550106.7245906657,2861317.7666676324,3190174.8366574319,3546148.3090002248,null,null,4030417.9155624798,4620177.0492281429,5303607.9024160039,5329647.8818848105,5846583.6686575636]
[null,"Average operting margin emission factor [tCO2e/MWh]",{"$nulls":4},{"$f":"+'[16]Grid-EF'!H9","v":0.3890598651268462},{"$f":"+'[16]Grid-EF'!I9","v":0.38881636387976309},{"$f":"+'[16]Grid-EF'!J9","v":0.41061499921819916},{"$f":"+'[16]Grid-EF'!K9","v":0.38133374857362462},{"$f":"+'[16]Grid-EF'!L9","v":0.41673904967390796},{"$f":"+'[16]Grid-EF'!M9","v":0.39789914864278025},{"$f":"+'[16]Grid-EF'!N9","v":0.46455989911712259},{"$f":"+'[16]Grid-EF'!O9","v":0.42261392631992878},{"$f":"+O19/O12","v":0.37922468079458244},{"$f":"+P19/P12","v":0.25220416966825393},0.24246080367599696,0.1839833027640673,0.19570253054609138,0.20665544850483192,0.21690981050531055,0.22706075470131476,null,null,0.24310236456761447,0.26259143501623383,0.28411956820898421,0.26918908986001283,0.27848853477706198]
[null,"Simple operating margin emission factor [tCO2e/MWh]",{"$nulls":4},{"$f":"+G19/G15","v":0.61085885963665543},{"$f":"+H19/H15","v":0.6096476092618659},0.62958459860252602,0.59216830441201707,0.5947285651805766,0.57395833495429482,0.58728813508600886,0.57315440879168567,0.57047548120034441,0.39291563206108943,0.38170767905185587,0.38170767905185599,0.38170767905185593,0.38170767905185587,0.38170767905185587,0.38262785014479012,null,null,0.39400499691476781,0.41087212584270533,0.43058984571577519,0.43140513976595751,0.44443668997174929]
[]
[]
[null,"Capacity additions 2018 - 2030"]
[]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,null,null,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor","Emission factor \n[tCO2/MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]",null,null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Natural gas",{"$nulls":12},{"$f":"SUM(O29:O42)","v":0},5794004.1599999992,7047060.8569862628,5908458.371674574,6680784.4445912428,7496096.9445912447,8357638.6112579079,9078793.9199999999,{"$f":"SUM(W30:W273)","v":3546148.3090002248},{"$f":"W28/V28","v":0.39059685022569879},9078793.9199999999,9078793.9199999999,9078793.9199999999,9078793.9199999999,9078793.9199999999]
[null,"Entre Ríos"]
[null,"CCERI3",2019,136.4,0.7,{"$f":"+'[16]GHG-ER'!J29","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D30*8760*$E30","v":836404.79999999993},{"$nulls":4},115249.49125790887,{"$f":"+$D30*8760*$E30","v":836404.79999999993},{"$f":"V30*F30","v":319262.13495583175},null,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993]
[null,"CCERI4",2019,136.4,0.7,{"$f":"+'[16]GHG-ER'!J30","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D31*8760*$E31","v":836404.79999999993},null,null,null,90112.624591245432,836404.79999999993,836404.79999999993,{"$f":"V31*F31","v":319262.13495583175},null,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993]
[null,"CCERI5",2019,136.4,0.7,{"$f":"+'[16]GHG-ER'!J31","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D32*8760*$E32","v":836404.79999999993},477481.3369862634,null,111204.92459124431,836404.79999999993,836404.79999999993,836404.79999999993,319262.13495583175,null,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993,836404.79999999993]
[null,"Del Sur",{"$nulls":20},0]
[null,"CCSUR1",2020,132.69,0.7,{"$f":"+F36","v":0.38170767905185599},{"$nulls":10},{"$f":"+$D34*8760*$E34","v":813655.07999999984},152533.9316745752,{"$f":"+$D34*8760*$E34","v":813655.07999999984},813655.07999999984,813655.07999999984,813655.07999999984,310578.39213555213,null,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"CCSUR2",2020,132.69,0.7,{"$f":"+F36","v":0.38170767905185599},{"$nulls":10},{"$f":"+$D35*8760*$E35","v":813655.07999999984},813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,310578.39213555213,null,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"CCSUR3",2019,132.69,0.7,{"$f":"+'[16]GHG-ER'!J25","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D36*8760*$E36","v":813655.07999999984},{"$f":"+$D36*8760*$E36","v":813655.07999999984},813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,310578.39213555213,null,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"CCSUR4",2019,132.69,0.7,{"$f":"+'[16]GHG-ER'!J26","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D37*8760*$E37","v":813655.07999999984},813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,310578.39213555213,null,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984,813655.07999999984]
[null,"Warnes",{"$nulls":20},0]
[null,"CCWAR1",2020,135.15,0.7,{"$f":"+F41","v":0.38170767905185599},{"$nulls":10},{"$f":"+$D39*8760*$E39","v":828739.79999999993},{"$f":"+$D39*8760*$E39","v":828739.79999999993},828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,316336.34559589927,null,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[null,"CCWAR2",2020,135.15,0.7,{"$f":"+F41","v":0.38170767905185599},{"$nulls":10},828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,316336.34559589927,null,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[null,"CCWAR3",2019,135.15,0.7,{"$f":"+'[16]GHG-ER'!J27","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D41*8760*$E41","v":828739.79999999993},828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,316336.34559589927,null,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[null,"CCWAR4",2019,135.15,0.7,{"$f":"+'[16]GHG-ER'!J28","v":0.38170767905185599},{"$nulls":9},{"$f":"+$D42*8760*$E42","v":828739.79999999993},828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,316336.34559589927,null,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993,828739.79999999993]
[{"$nulls":22},0]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]",null,null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Hydropower",{"$nulls":12},{"$f":"SUM(O47:O68)","v":240900},{"$f":"SUM(P47:P68)","v":543120},543120,2707716,2707716,2707716,2707716,2707716,0,null,2707716,2707716,2707716,{"$f":"SUM(AB47:AB68)","v":3802716},4196916]
[null,"San José",{"$nulls":20},0]
[null,"San Jose I",2018,55,0.5,{"$nulls":9},{"$f":"+$D47*8760*$E47","v":240900},{"$f":"+$D47*8760*$E47","v":240900},240900,240900,240900,240900,240900,240900,0,null,240900,240900,240900,240900,240900]
[null,"San José II",2019,69,0.5,{"$nulls":10},302220,302220,302220,302220,302220,302220,302220,0,null,302220,302220,302220,302220,302220]
[null,"Sehuencas",{"$nulls":20},0]
[null,"Sehuencas",2021,198.6,0.5,{"$nulls":12},{"$f":"+$D50*8760*$E50","v":869868},869868,869868,869868,869868,0,null,869868,869868,869868,869868,869868]
[null,"Juntas",{"$nulls":20},0]
[null,"Juntas",2021,91.6,0.5,{"$nulls":12},401208,401208,401208,401208,401208,0,null,401208,401208,401208,401208,401208]
[null,"Umapalca",{"$nulls":20},0]
[null,"Umapalca",2021,85.8,0.5,{"$nulls":12},375804,375804,375804,375804,375804,0,null,375804,375804,375804,375804,375804]
[null,"Palillada",{"$nulls":20},0]
[null,"Palillada",2021,118.2,0.5,{"$nulls":12},{"$f":"+$D56*8760*$E56","v":517716},517716,517716,517716,517716,0,null,517716,517716,517716,517716,517716]
[null,"Hydro A",{"$nulls":20},0]
[null,"Hidro A",2029,250,0.5,{"$nulls":17},0,{"$nulls":4},{"$f":"$D$58*8760*$E$58","v":1095000},{"$f":"$D$58*8760*$E$58","v":1095000}]
[null,"Hydro B",{"$nulls":20},0]
[null,"Hidro B",2030,90,0.5,{"$nulls":17},0,{"$nulls":5},{"$f":"$D$60*8760*$E$60","v":394200}]
[null,"Hydro C",{"$nulls":20},0]
[null,"Hidro C",{"$nulls":20},0]
[null,"Hydro D",{"$nulls":20},0]
[null,"Hidro D",{"$nulls":20},0]
[null,"Hydro E",{"$nulls":20},0]
[null,"Hidro E",{"$nulls":20},0]
[null,"Hydro F",{"$nulls":20},0]
[null,"Hidro F",{"$nulls":20},0]
[{"$nulls":22},0]
[{"$nulls":22},0]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]",null,null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Wind",{"$nulls":4},{"$f":"+SUM(G73:G75)","v":0},{"$f":"+SUM(H73:H75)","v":0},{"$f":"+SUM(I73:I75)","v":0},0,0,0,0,{"$f":"+SUM(N73:N75)","v":0},{"$f":"+SUM(O73:O87)","v":0},{"$f":"+SUM(P73:P87)","v":0},331128,469098,469098,469098,469098,469098,0,null,469098,469098,469098,469098,469098]
[null,"El Dorado",{"$nulls":20},0]
[null,"El Dorado",2020,54,0.35,{"$nulls":11},{"$f":"+$D74*8760*$E74","v":165564},{"$f":"+$D74*8760*$E74","v":165564},165564,165564,165564,165564,0,null,165564,165564,165564,165564,165564]
[null,"La Ventolera",{"$nulls":20},0]
[null,"La Ventolera",2021,24,0.35,{"$nulls":12},{"$f":"+$D76*8760*$E76","v":73584},73584,73584,73584,73584,0,null,73584,73584,73584,73584,73584]
[null,"San Julián",{"$nulls":20},0]
[null,"San Julián",2020,39.6,0.35,{"$nulls":11},{"$f":"+$D78*8760*$E78","v":121413.59999999999},121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,0,null,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999,121413.59999999999]
[null,"Warnes",{"$nulls":20},0]
[null,"Warnes I",2020,14.4,0.35,{"$nulls":11},{"$f":"+$D80*8760*$E80","v":44150.399999999994},44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,0,null,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994,44150.399999999994]
[null,"Warnes II",2021,21,0.35,{"$nulls":12},64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,0,null,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993,64385.999999999993]
[null,"Wind A",{"$nulls":20},0]
[null,"Wind A",{"$nulls":20},0]
[null,"Wind B",{"$nulls":20},0]
[null,"Wind B",{"$nulls":20},0]
[null,"Wind C",{"$nulls":20},0]
[null,"Wind C",{"$nulls":20},0]
[{"$nulls":22},0]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]",null,null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Solar PV",{"$nulls":4},{"$f":"+SUM(G91:G95)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(O91:O104)","v":136656},{"$f":"+SUM(P91:P104)","v":346896},346896,346896,346896,346896,346896,346896,0,null,346896,346896,346896,346896,346896]
[null,"Oruro",{"$nulls":20},0]
[null,"Oruro I",2019,50,0.24,{"$nulls":10},{"$f":"+$D92*8760*$E92","v":105120},105120,105120,105120,105120,105120,105120,0,null,105120,105120,105120,105120,105120]
[null,"Oruro",{"$nulls":20},0]
[null,"Oruro I",2019,50,0.24,{"$nulls":10},105120,105120,105120,105120,105120,105120,105120,0,null,105120,105120,105120,105120,105120]
[null,"Uyuni",{"$nulls":20},{"$f":"V95*F95","v":0}]
[null,"Uyuni",2018,60,0.24,{"$nulls":9},{"$f":"+$D96*8760*$E96","v":126144},126144,126144,126144,126144,126144,126144,126144,0,null,126144,126144,126144,126144,126144]
[null,"Yunchará",{"$nulls":20},0]
[null,"Yunchará",2018,5,0.24,{"$nulls":9},{"$f":"+$D98*8760*$E98","v":10512},10512,10512,10512,10512,10512,10512,10512,0,null,10512,10512,10512,10512,10512]
[null,"Solar A",{"$nulls":20},0]
[null,"Solar A",{"$nulls":20},0]
[null,"Solar B",{"$nulls":20},0]
[null,"Solar B",{"$nulls":20},0]
[null,"Solar C",{"$nulls":20},0]
[null,"Solar C",{"$nulls":20},0]
[{"$nulls":22},0]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]",null,null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Geothermal",{"$nulls":4},{"$f":"+SUM(G108:G113)","v":0},{"$f":"+SUM(H108:H113)","v":0},{"$f":"+SUM(I108:I113)","v":0},0,0,0,0,{"$f":"+SUM(N108:N113)","v":0},{"$f":"+SUM(O108:O111)","v":0},{"$f":"+SUM(P108:P111)","v":0},37230,37230,37230,37230,37230,37230,0,null,37230,37230,37230,37230,37230]
[null,"Laguna Colorada",{"$nulls":20},0]
[null,"Laguna Colorada",2020,5,0.85,{"$nulls":11},{"$f":"+$D109*8760*$E109","v":37230},{"$f":"+$D109*8760*$E109","v":37230},37230,37230,37230,37230,0,null,37230,37230,37230,37230,37230]
[null,"GEO A",{"$nulls":20},0]
[null,"GEO A",{"$nulls":20},0]
[{"$nulls":22},0]
[{"$nulls":22},0]
[null,"Existing plants",{"$nulls":20},0]
[{"$nulls":22},0]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,0,null,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit",null,null,null,"Emission factor (2017)\n[tCO2/MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]",null,null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Natural gas",{"$nulls":4},{"$f":"SUM(G119:G186)","v":3875855.7150321514},4204795.5495570004,4475347.2606733171,4692441.8888248773,5426028.4641763652,5718182.0382411722,6857813.3036782192,{"$f":"SUM(N119:N186)","v":6556082.4895821987},{"$f":"SUM(O119:O186)","v":6298859.812753248},799722.24241293105,0,0,0,0,0,189084.27459123899,0,null,1150563.4412579094,2166011.3579245759,3238282.1912579113,3275365.5245912462,{"$f":"SUM(AC119:AC186)","v":4076248.857924575}]
[null,"El Alto",null,null,null,{"$f":"+[16]OM_EF_2017!G23","v":0},{"$nulls":16},0]
[null,"ALT1",null,null,null,{"$f":"+[16]OM_EF_2017!G24","v":0.56430470027607305},0,0,57810.708899999998,107684.09799999998,108265.76249999998,62901.071699999942,100635.927,49236.522900000004,{"$f":"+AVERAGE($L$120:$N$120)","v":70924.507199999978},{"$nulls":7},0,null,52910.754535521482,{"$f":"+AVERAGE($L$120:$N$120)","v":70924.507199999978},70924.507199999978,70924.507199999978,70924.507199999978]
[null,"ALT2",null,null,null,{"$f":"+[16]OM_EF_2017!G25","v":0.4944620795160809},0,0,0,103575.98907,74350.106548000011,230006.70250000007,213864.51399999997,148687.6958000001,{"$f":"+AVERAGE($L$121:$N$121)","v":197519.63743333341},{"$f":"+AVERAGE($L$121:$N$121)","v":197519.63743333341},{"$nulls":6},0,null,{"$f":"+AVERAGE($L$121:$N$121)","v":197519.63743333341},197519.63743333341,197519.63743333341,197519.63743333341,197519.63743333341]
[null,"Aranjuez",null,null,null,{"$f":"+[16]OM_EF_2017!G26","v":0},{"$nulls":16},0]
[null,"ARJ1",null,null,null,{"$f":"+[16]OM_EF_2017!G27","v":0.60378353760396697},0,1295.25873,6370.2055145175,1574.99368394,5457.5982823000022,903.1293569275839,2065.3987464399997,511.0025,{"$nulls":8},0,null,null,null,{"$f":"+AVERAGE($L$123:$N$123)","v":1159.8435344558613},1159.8435344558613,1159.8435344558613]
[null,"ARJ2",null,null,null,{"$f":"+[16]OM_EF_2017!G28","v":0.60378353760396697},7078.1761228214964,6630.8057900000003,0,0,1826.3282691160052,911.2479539279999,2494.435346064,148.19450000000001,{"$f":"+AVERAGE($L$124:$N$124)","v":1184.6259333306666},{"$nulls":7},0,null,null,null,{"$f":"+AVERAGE($L$124:$N$124)","v":1184.6259333306666},1184.6259333306666,1184.6259333306666]
[null,"ARJ3",null,null,null,{"$f":"+[16]OM_EF_2017!G29","v":0.60378353760396697},6933.803202000001,3921.550401,7512.4494400000012,1769.8755000000001,5453.1379999999999,742.68149999999991,3046.8119999999999,740.51250000000005,{"$f":"+AVERAGE($L$125:$N$125)","v":1510.0019999999997},{"$nulls":7},0,null,null,null,{"$f":"+AVERAGE($L$125:$N$125)","v":1510.0019999999997},1510.0019999999997,1510.0019999999997]
[null,"ARJ5",{"$nulls":4},0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(L126:N126)","v":0},{"$f":"+O126","v":0},0,0,0,0,0,{"$f":"+U126","v":0},0,null,{"$f":"+V126","v":0},0,0,0,0]
[null,"ARJ6",{"$nulls":4},2.1599455000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+U127","v":0},0,null,{"$f":"+V127","v":0},0,0,0,0]
[null,"ARJ8",null,null,null,{"$f":"+[16]OM_EF_2017!G30","v":0.68049204311663647},128803.56000000001,132236.64000000001,116890.92,106260.78000000001,105427.86,83446.760000000184,101154.24000000002,139685.16,{"$f":"+AVERAGE($L$128:$N$128)","v":108095.38666666673},{"$nulls":7},0,null,null,null,{"$f":"+AVERAGE($L$128:$N$128)","v":108095.38666666673},108095.38666666673,108095.38666666673]
[null,"ARJ9",null,null,null,{"$f":"+[16]OM_EF_2017!G31","v":0.53565738803214413},8515.6443321999977,9389.0358410000008,1184.838632,338.88614000000001,10782.301104999993,8423.3989699999547,10825.283039999975,697.1232500000001,{"$f":"+AVERAGE($L$129:$N$129)","v":6648.6017533333106},{"$nulls":7},0,null,{"$f":"+AVERAGE($L$129:$N$129)","v":6648.6017533333106},6648.6017533333106,6648.6017533333106,6648.6017533333106,6648.6017533333106]
[null,"ARJ10",null,null,null,{"$f":"+[16]OM_EF_2017!G32","v":0.53565738803214413},5375.3301001449963,6762.7585799999997,8797.9958194499977,4904.8445299999994,2009.3795900000014,0,0,0,0,{"$f":"+O130","v":0},0,0,0,0,0,{"$f":"+U130","v":0},0,null,{"$f":"+V130","v":0},0,0,0,0]
[null,"ARJ11",null,null,null,{"$f":"+[16]OM_EF_2017!G33","v":0.53565738803214413},5023.2107812749982,0,8208.257778800009,9655.3631199999982,5505.7637099999756,4874.0930399999925,10874.30593000001,657.71189500000003,{"$f":"+AVERAGE($L$131:$N$131)","v":5468.7036216666675},{"$nulls":7},0,null,{"$f":"+AVERAGE($L$131:$N$131)","v":5468.7036216666675},5468.7036216666675,5468.7036216666675,5468.7036216666675,5468.7036216666675]
[null,"ARJ12",null,null,null,{"$f":"+[16]OM_EF_2017!G34","v":0.53565738803214413},2147.3923148100002,6196.9345160000003,11548.431087550014,11349.074575000001,9975.9341299999905,7073.2160740378231,0,0,0,{"$f":"+O132","v":0},0,0,0,0,0,{"$f":"+U132","v":0},0,null,{"$f":"+V132","v":0},0,0,0,0]
[null,"ARJ13",null,null,null,{"$f":"+[16]OM_EF_2017!G35","v":0.53565738803214413},8526.9006409999947,8851.2839679999997,10087.290187999994,9758.3664000000153,4970.5611999999865,5371.6201999999894,0,0,0,0,0,0,0,0,0,{"$f":"+U133","v":0},0,null,{"$f":"+V133","v":0},0,0,0,0]
[null,"ARJ14",null,null,null,{"$f":"+[16]OM_EF_2017!G36","v":0.53565738803214413},7797.8255404000083,10123.336069999999,9538.6528150000031,2570.0208000000066,7007.9093999999996,0,0,0,0,0,0,0,0,0,0,{"$f":"+U134","v":0},0,null,{"$f":"+V134","v":0},0,0,0,0]
[null,"ARJ15",null,null,null,{"$f":"+[16]OM_EF_2017!G37","v":0.53565738803214413},0,4892.938408,11580.990529000033,10493.689199999977,9947.2014000000054,7564.2671999999584,8339.7395999998589,474.07699999999943,{"$f":"+AVERAGE($L$135:$N$135)","v":5459.3612666666058},{"$nulls":7},0,null,{"$f":"+AVERAGE($L$135:$N$135)","v":5459.3612666666058},5459.3612666666058,5459.3612666666058,5459.3612666666058,5459.3612666666058]
[null,"Bulo Bulo",null,null,null,{"$f":"+[16]OM_EF_2017!G38","v":0},{"$nulls":16},0]
[null,"BUL1",null,null,null,{"$f":"+[16]OM_EF_2017!G39","v":0.53293470959573763},320717,327166,106480,287973.53399999999,269807.61800000013,253280.23099999985,223504.63100000005,237695.82099999994,{"$f":"+AVERAGE($L$137:$N$137)","v":238160.22766666661},{"$nulls":7},0,null,{"$f":"+AVERAGE($L$137:$N$137)","v":238160.22766666661},238160.22766666661,238160.22766666661,238160.22766666661,238160.22766666661]
[null,"BUL2",null,null,null,{"$f":"+[16]OM_EF_2017!G40","v":0.53630846331041515},331746,326073,289542,202260.81000000006,173568.66000000032,33037.908999999891,15850.489000000001,77027.985999999757,{"$f":"+AVERAGE($L$138:$N$138)","v":41972.127999999881},{"$nulls":7},0,null,{"$f":"+AVERAGE($L$138:$N$138)","v":41972.127999999881},41972.127999999881,41972.127999999881,41972.127999999881,41972.127999999881]
[null,"BUL3",null,null,null,{"$f":"+[16]OM_EF_2017!G41","v":0.52168886388014557},{"$nulls":4},265758.58129,313954.44199999998,125500.57599999997,239710.45899999986,{"$f":"+AVERAGE($L$139:$N$139)","v":226388.49233333324},{"$nulls":7},0,null,{"$f":"+AVERAGE($L$139:$N$139)","v":226388.49233333324},226388.49233333324,226388.49233333324,226388.49233333324,226388.49233333324]
[null,"Carrasco",null,null,null,{"$f":"+[16]OM_EF_2017!G42","v":0.60672648117717065},743118.82019999996,609577.55848999997,772580.19999999972,667630.60999999987,815783.94000000006,516330.15,440398.8600000001,552699.28999999992,{"$f":"+AVERAGE($L$140:$N$140)","v":503142.76666666666},{"$nulls":7},0,{"$nulls":5},{"$f":"+AVERAGE($L$140:$N$140)","v":503142.76666666666}]
[null,"CAR1",null,null,null,{"$f":"+[16]OM_EF_2017!G43","v":0.59295201252000207},{"$nulls":16},0]
[null,"CAR2",null,null,null,{"$f":"+[16]OM_EF_2017!G44","v":0.64048050783379351},{"$nulls":16},0]
[null,"CAR3",null,null,null,{"$f":"+[16]OM_EF_2017!G45","v":0.56087175789973454},null,7408.7086380000001,{"$nulls":14},0]
[null,"Entre Ríos",null,null,null,{"$f":"+[16]OM_EF_2017!G46","v":0},{"$nulls":16},0]
[null,"ERI01",null,null,null,{"$f":"+[16]OM_EF_2017!G47","v":0.59224174858007006},94768,186730,193238,176801,173128,75240,152450,36192,{"$f":"+AVERAGE($L$145:$N$145)","v":87960.666666666672},{"$nulls":7},0,null,null,{"$f":"+AVERAGE($L$145:$N$145)","v":87960.666666666672},87960.666666666672,87960.666666666672,87960.666666666672]
[null,"ERI02",null,null,null,{"$f":"+[16]OM_EF_2017!G48","v":0.59170905062512091},123773.2823375,193364,193432,175773,165138,85293,168623,52744,{"$f":"+AVERAGE($L$146:$N$146)","v":102220},{"$nulls":7},0,null,null,{"$f":"+AVERAGE($L$146:$N$146)","v":102220},102220,102220,102220]
[null,"ERI03",null,null,null,{"$f":"+[16]OM_EF_2017!G49","v":0.59176823928678191},109541.1267625,170825,196674,195325,173443,74301,182321,60409,{"$f":"+AVERAGE($L$147:$N$147)","v":105677},{"$nulls":7},0,null,null,{"$f":"+AVERAGE($L$147:$N$147)","v":105677},105677,105677,105677]
[null,"ERI04",null,null,null,{"$f":"+[16]OM_EF_2017!G50","v":0.59703603017461182},77401.001000000004,187411,183871,186743,193663,89367,182872,46175,{"$f":"+AVERAGE($L$148:$N$148)","v":106138},{"$nulls":7},0,null,null,{"$f":"+AVERAGE($L$148:$N$148)","v":106138},106138,106138,106138]
[null,"Guaracachi",null,null,null,{"$f":"+[16]OM_EF_2017!G51","v":0},{"$nulls":16},0]
[null,"GCH1",null,null,null,{"$f":"+[16]OM_EF_2017!G52","v":0.70854746874395536},54977.579999999987,31424.37,44186.280000000006,6585.9599999999991,15638.4,14091.300000000003,42919.199999999997,41459.700000000004,{"$f":"+AVERAGE($L$150:$N$150)","v":32823.4},{"$nulls":7},0,{"$nulls":5},{"$f":"+AVERAGE($L$150:$N$150)","v":32823.4}]
[null,"GCH2",null,null,null,{"$f":"+[16]OM_EF_2017!G53","v":0.74548119362042586},44343.569999999992,38362.5,31007.909999999996,4921.4399999999996,14575.08,10209.6,28229.760000000002,20603.039999999997,{"$f":"+AVERAGE($L$151:$N$151)","v":19680.8},{"$nulls":7},0,{"$nulls":5},{"$f":"+AVERAGE($L$151:$N$151)","v":19680.8}]
[null,"GCH4",null,null,null,{"$f":"+[16]OM_EF_2017!G54","v":0.75962728375740729},35434.590000000004,65185.067999999999,40516.368000000002,17730.18,24451.464,13814.243999999999,43634.928000000007,24144.995999999996,{"$nulls":8},0]
[null,"GCH6",null,null,null,{"$f":"+[16]OM_EF_2017!G55","v":0.74838143804181545},47583.179999999993,73021.77,79926.345000000001,32721.119999999995,52400.755703329996,49910.714999999997,73438.604999999996,47740.184999999998,11036.548878519832,{"$nulls":7},0,{"$nulls":5},36445.257578979283]
[null,"GCH7",{"$nulls":4},0,0,0,0,0,0,0,0,{"$f":"+AVERAGE(L154:N154)","v":0},{"$f":"+O154","v":0},0,0,0,0,0,{"$f":"+U154","v":0},0,null,{"$f":"+V154","v":0},0,0,0,0]
[null,"GCH9",null,null,null,{"$f":"+[16]OM_EF_2017!G56","v":0.59602982292637463},0,0,345670.74,479429.598,420127.47135156026,459226.69199999992,240047.45999999993,381288.42,{"$f":"+AVERAGE($L$155:$N$155)","v":360187.52399999998},{"$nulls":7},0,null,null,null,{"$f":"+AVERAGE($L$155:$N$155)","v":360187.52399999998},360187.52399999998,360187.52399999998]
[null,"GCH10",null,null,null,{"$f":"+[16]OM_EF_2017!G57","v":0.59602982292637463},304167.35200000001,362328.33600000001,425317.902,461289.34800000006,412122.105063011,378806.54399999999,386168.79599999997,365210.38799999998,{"$f":"+AVERAGE($L$156:$N$156)","v":376728.57599999994},{"$nulls":7},0,null,null,115761.72883552179,{"$f":"+AVERAGE($L$156:$N$156)","v":376728.57599999994},376728.57599999994,376728.57599999994]
[null,"GCH11",null,null,null,{"$f":"+[16]OM_EF_2017!G58","v":0.59602982292637463},274064.72799999994,328187.05200000003,215762.25825000004,201328.714125,301526.55250000005,234237.29225000003,299524.30199999997,149744.47925,{"$f":"+AVERAGE($L$157:$N$157)","v":227835.35783333331},{"$nulls":7},0,null,null,{"$f":"+AVERAGE($L$157:$N$157)","v":227835.35783333331},227835.35783333331,227835.35783333331,227835.35783333331]
[null,"GCH12",null,null,null,{"$f":"+[16]OM_EF_2017!G59","v":0.426809439237546},386364.63308200007,362853.24075,369449.51400000002,616226.28899999999,523552.59600000002,544179.25994216464,222713.652,361213.69200000004,{"$f":"+AVERAGE($L$158:$N$158)","v":376035.53464738821},{"$f":"+AVERAGE($L$158:$N$158)","v":376035.53464738821},{"$nulls":5},189084.27459123899,80702.953206924882,null,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821,376035.53464738821]
[null,"Karachipampa",null,null,null,{"$f":"+[16]OM_EF_2017!G60","v":0},{"$nulls":16},{"$f":"V159*F159","v":0}]
[null,"KAR1",null,null,null,{"$f":"+[16]OM_EF_2017!G61","v":0.70197752729958329},80691.735044999994,79540.577999999994,60267.497718999999,84986.583595136995,61003.532321999912,79662.397554113864,76545.155212149999,41016.303,{"$f":"+AVERAGE($L$160:$N$160)","v":65741.285255421288},{"$nulls":7},0,{"$nulls":4},{"$f":"+AVERAGE($L$160:$N$160)","v":65741.285255421288},65741.285255421288]
[null,"Kenko",null,null,null,{"$f":"+[16]OM_EF_2017!G62","v":0},{"$nulls":16},0]
[null,"KEN1",null,null,null,{"$f":"+[16]OM_EF_2017!G63","v":0.71464390089503949},46977.265625,50444.303124999999,50792.947500000002,25340.758313000002,43520.745187,0,1793.82,18.810000000000002,{"$f":"+AVERAGE($L$162:$N$162)","v":604.20999999999992},null,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,"KEN2",null,null,null,{"$f":"+[16]OM_EF_2017!G64","v":0.7091985440222266},47451.323000000004,50578.209750000002,52201.957000000002,20555.564869999998,46932.179499999998,29966.794000000005,14728.669187500001,14455.24559,{"$f":"+AVERAGE($L$163:$N$163)","v":19716.902925833336},null,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,"Santa Cruz",null,null,null,{"$f":"+[16]OM_EF_2017!G65","v":0},{"$nulls":16},0]
[null,"SCZ1",null,null,null,{"$f":"+[16]OM_EF_2017!G66","v":0.70138564068297304},73485.584999999992,82841.692500000005,69552.787499999991,23800.942902800001,44110.71,44085.419999999991,76414.35149999999,77133.690000000017,{"$f":"+AVERAGE($L$165:$N$165)","v":65877.820499999987},{"$nulls":7},0,{"$nulls":4},{"$f":"+AVERAGE($L$165:$N$165)","v":65877.820499999987},65877.820499999987]
[null,"SCZ2",null,null,null,{"$f":"+[16]OM_EF_2017!G67","v":0.69085005890731344},86746.319999999992,105667.14,63985.62,16188.9,29892.711125046593,35185.5,69334.630499999999,64466.459999999992,{"$f":"+AVERAGE($L$166:$N$166)","v":56328.863499999999},{"$nulls":7},0,null,null,null,{"$f":"+AVERAGE($L$166:$N$166)","v":56328.863499999999},56328.863499999999,56328.863499999999]
[null,"Del Sur",null,null,null,{"$f":"+[16]OM_EF_2017!G68","v":0},{"$nulls":16},0]
[null,"SUR01",null,null,null,{"$f":"+[16]OM_EF_2017!G69","v":0.55329560920712517},{"$nulls":4},84605.7,283458,327520.80560572003,321801.02243377001,310926.6093464967,{"$nulls":7},0]
[null,"SUR02",null,null,null,{"$f":"+[16]OM_EF_2017!G70","v":0.55601828764353167},{"$nulls":4},129537,256045,313178.53026025603,283832.34028472006,284351.95684832538,{"$nulls":7},0]
[null,"SUR03",null,null,null,{"$f":"+[16]OM_EF_2017!G71","v":0.55069130809404065},{"$nulls":4},108702.3,285112,329847.8391620898,326287.42484508501,313749.08800239163,{"$nulls":7},0]
[null,"SUR04",null,null,null,{"$f":"+[16]OM_EF_2017!G72","v":0.55033617612407471},{"$nulls":4},73180,279769,310140.64298799884,335050.79283362499,308320.14527387463,{"$nulls":7},0]
[null,"Valle Hermoso (VHE)",null,null,null,{"$f":"+[16]OM_EF_2017!G73","v":0.70147713437403492},412298.62000000005,375505.48,441361.19300000003,438893.55500000005,458878.51799999998,260568.35899999994,431717.94459999999,498992.92799999996,{"$f":"+AVERAGE($L$172:$N$172)","v":397093.0772},{"$nulls":7},0,null,null,null,282837.74053440319,188301.96811231674,{"$f":"+AVERAGE($L$172:$N$172)","v":397093.0772}]
[null,"VHE1",null,null,null,{"$f":"+[16]OM_EF_2017!G74","v":0.77217528002954161},{"$nulls":16},0]
[null,"VHE2",null,null,null,{"$f":"+[16]OM_EF_2017!G75","v":0.69576271782517718},{"$nulls":16},0]
[null,"VHE3",null,null,null,{"$f":"+[16]OM_EF_2017!G76","v":0.73269644270164769},{"$nulls":16},0]
[null,"VHE4",null,null,null,{"$f":"+[16]OM_EF_2017!G77","v":0.77010367687140613},{"$nulls":16},0]
[null,"VHE5",null,null,null,{"$f":"+[16]OM_EF_2017!G78","v":0.62592009706518492},{"$nulls":16},0]
[null,"VHE6",null,null,null,{"$f":"+[16]OM_EF_2017!G79","v":0.6288795301482355},{"$nulls":16},0]
[null,"VHE7",null,null,null,{"$f":"+[16]OM_EF_2017!G80","v":0.63106951062969285},{"$nulls":16},0]
[null,"VHE8",null,null,null,{"$f":"+[16]OM_EF_2017!G81","v":0.6315430199229809},{"$nulls":16},0]
[null,"Warnes",null,null,null,{"$f":"+[16]OM_EF_2017!G82","v":0},{"$nulls":16},0]
[null,"WAR01",null,null,null,{"$f":"+[16]OM_EF_2017!G83","v":0.53500631275387289},{"$nulls":5},198822,327476,341340.33600000001,{"$f":"+AVERAGE(L182:N182)","v":289212.77866666665},226167.07033220952,{"$nulls":6},0]
[null,"WAR02",null,null,null,{"$f":"+[16]OM_EF_2017!G84","v":0.54003734899505884},{"$nulls":5},104963,303848,232234.96000000008,{"$f":"+AVERAGE(L183:N183)","v":213681.98666666669},{"$nulls":7},0]
[null,"WAR03",null,null,null,{"$f":"+[16]OM_EF_2017!G85","v":0.53991897167173675},{"$nulls":5},135385,334360,332215.63199999998,267320.21066666668,{"$nulls":7},0]
[null,"WAR04",null,null,null,{"$f":"+[16]OM_EF_2017!G86","v":0.54062923561166887},{"$nulls":5},75984,328445,319457.85599999991,241295.61866666665,{"$nulls":7},0]
[null,"WAR05",null,null,null,{"$f":"+[16]OM_EF_2017!G87","v":0.54128031088994011},{"$nulls":5},91678,330964,332882.23199999996,{"$f":"+AVERAGE($L$186:$N$186)","v":251841.41066666666},{"$nulls":7},0,null,null,{"$f":"+AVERAGE($L$186:$N$186)","v":251841.41066666666},251841.41066666666,251841.41066666666,251841.41066666666]
[{"$nulls":22},0]
[{"$nulls":6},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,0,null,2026,2027,2028,2029,2030]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]",null,null,"Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]","Generation [MWh]"]
[null,"Hydropower",{"$nulls":4},{"$f":"SUM(G191:G259)","v":2151428.9800358461},2324105.4636729998,2322084.4652733332,2514863.618699627,2232992.8565350003,2439591.1513262745,1715604.4612500004,2229863.9013999989,2651238.9793254239,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,0,null,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573,2640951.1156587573]
[null,"Angostura",{"$nulls":20},0]
[null,"ANG1",{"$nulls":4},9271.0999999999949,8656.5849999999991,10232.768999999998,8655.150999999998,8364.82,8059.2840000000015,8299.025999999998,7068.2120000000004,{"$f":"+AVERAGE(L192:N192)","v":7808.8406666666669},{"$f":"+O192","v":7808.8406666666669},{"$f":"+P192","v":7808.8406666666669},7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669,{"$f":"+U192","v":7808.8406666666669},0,null,{"$f":"+V192","v":7808.8406666666669},7808.8406666666669,7808.8406666666669,7808.8406666666669,7808.8406666666669]
[null,"ANG2",{"$nulls":4},4843.4999999999982,5139.1980000000003,4981.5259999999998,3998.6959999999999,4087.8379999999997,3992.585,2863.16,3531.5559999999991,3462.4336666666663,{"$f":"+O193","v":3462.4336666666663},3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663,{"$f":"+U193","v":3462.4336666666663},0,null,{"$f":"+V193","v":3462.4336666666663},3462.4336666666663,3462.4336666666663,3462.4336666666663,3462.4336666666663]
[null,"ANG3",{"$nulls":4},5760.9160000000011,6575.5169999999998,7386.07,6891.6029999999992,6808.925000000002,6644.1160000000018,5656.7429999999995,6833.0870000000014,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009,{"$f":"+U194","v":6377.9820000000009},0,null,{"$f":"+V194","v":6377.9820000000009},6377.9820000000009,6377.9820000000009,6377.9820000000009,6377.9820000000009]
[null,"Botijlaca",{"$nulls":20},0]
[null,"BOT1",{"$nulls":4},7849.8739999999998,8621.2659999999996,8717.6899999999987,8548.19,6937.6459999999988,8959.4909999999982,5032.6009999999997,8563.4409999999989,7518.5109999999986,{"$f":"+O196","v":7518.5109999999986},7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986,{"$f":"+U196","v":7518.5109999999986},0,null,{"$f":"+V196","v":7518.5109999999986},7518.5109999999986,7518.5109999999986,7518.5109999999986,7518.5109999999986]
[null,"BOT2",{"$nulls":4},6640.692,7153.3130000000001,7359.0120000000006,7028.0189999999984,5548.0110000000004,7037.5190000000011,3451.9039999999995,6239.6179999999995,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007,{"$f":"+U197","v":5576.3470000000007},0,null,{"$f":"+V197","v":5576.3470000000007},5576.3470000000007,5576.3470000000007,5576.3470000000007,5576.3470000000007]
[null,"BOT3",{"$nulls":4},21561.253000000001,20814.348000000002,22706.515999999996,22174.722999999998,20967.522999999997,23605.780999999999,18889.346000000001,20402.677000000003,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668,{"$f":"+U198","v":20965.934666666668},0,null,{"$f":"+V198","v":20965.934666666668},20965.934666666668,20965.934666666668,20965.934666666668,20965.934666666668]
[null,"Cahua",{"$nulls":20},0]
[null,"CAH1",{"$nulls":4},79039.576000000001,58254.008999999998,51281.207999999999,86457.891000000003,85493.885999999984,81648.601999999999,62691.474999999999,85854.238000000012,76731.438333333339,{"$f":"+O200","v":76731.438333333339},76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339,{"$f":"+U200","v":76731.438333333339},0,null,{"$f":"+V200","v":76731.438333333339},76731.438333333339,76731.438333333339,76731.438333333339,76731.438333333339]
[null,"CAH2",{"$nulls":4},81435.836999999985,91507.437000000005,83285.340000000011,84764.018000000011,77185.930999999997,81079.112999999998,67549.632999999987,83617.593000000008,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326,{"$f":"+U201","v":77415.446333333326},0,null,{"$f":"+V201","v":77415.446333333326},77415.446333333326,77415.446333333326,77415.446333333326,77415.446333333326]
[null,"Carabuco",{"$nulls":20},0]
[null,"CRB",{"$nulls":4},43231.955000000002,41999.478999999999,43164.040999999997,45495.326000000001,43258.477999999996,41867.756999999991,36040.239999999998,41074.044999999998,39660.68066666666,{"$f":"+O203","v":39660.68066666666},{"$f":"+P203","v":39660.68066666666},39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666,{"$f":"+U203","v":39660.68066666666},0,null,{"$f":"+V203","v":39660.68066666666},39660.68066666666,39660.68066666666,39660.68066666666,39660.68066666666]
[null,"Chojlla",{"$nulls":20},0]
[null,"CHJ1y2",{"$nulls":4},5956.3567500000081,3270.2496729999998,5549.0742733333336,3766.9215449999997,4567.3325349999996,1658.2380349999999,38.668450000000043,0,565.63549499999999,{"$f":"+O205","v":565.63549499999999},565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999,{"$f":"+U205","v":565.63549499999999},0,null,{"$f":"+V205","v":565.63549499999999},565.63549499999999,565.63549499999999,565.63549499999999,565.63549499999999]
[null,"CHJ",{"$nulls":4},106123.25798427663,124388.162,135330.64200000002,141958.08270668716,127364.10300000003,130614.54000000001,50256.089999999975,127227.77000000002,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667,{"$f":"+U206","v":102699.46666666667},0,null,{"$f":"+V206","v":102699.46666666667},102699.46666666667,102699.46666666667,102699.46666666667,102699.46666666667]
[null,"Choquetanga",{"$nulls":20},0]
[null,"CHO1",{"$nulls":4},12172.712,11726.216,12408.229999999998,12482.189999999999,11577.643,11539.983,9108.7590000000018,10812.361999999999,10487.034666666666,{"$f":"+O208","v":10487.034666666666},10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666,{"$f":"+U208","v":10487.034666666666},0,null,{"$f":"+V208","v":10487.034666666666},10487.034666666666,10487.034666666666,10487.034666666666,10487.034666666666]
[null,"CHO2",{"$nulls":4},14106.915000000001,13902.388999999999,15012.157999999999,15518.906999999997,14227.504000000001,14778.668000000003,11847.556,13785.387999999999,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334,{"$f":"+U209","v":13470.537333333334},0,null,{"$f":"+V209","v":13470.537333333334},13470.537333333334,13470.537333333334,13470.537333333334,13470.537333333334]
[null,"CHO3",{"$nulls":4},11843.383000000002,11428.677,12088.935999999998,12150.215,11142.393000000002,11178.842000000001,9006.9719999999979,10677.777000000002,{"$f":"+AVERAGE(L210:N210)","v":10287.863666666666},{"$nulls":7},0]
[null,"Chururaqui",{"$nulls":20},0]
[null,"CHU1",{"$nulls":4},63528.492000000006,66072.78,69551.442999999999,71908.643000000011,64762.602000000014,71255.490000000005,53061.766000000011,68171.011999999988,{"$f":"+AVERAGE(L212:N212)","v":64162.756000000001},{"$f":"+O212","v":64162.756000000001},64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001,{"$f":"+U212","v":64162.756000000001},0,null,{"$f":"+V212","v":64162.756000000001},64162.756000000001,64162.756000000001,64162.756000000001,64162.756000000001]
[null,"CHU2",{"$nulls":4},62589.967000000004,67733.377999999997,64736.137999999999,72200.594999999987,62725.933999999994,67719.197,53897.992999999995,66329.928,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341,{"$f":"+U213","v":62649.039333333341},0,null,{"$f":"+V213","v":62649.039333333341},62649.039333333341,62649.039333333341,62649.039333333341,62649.039333333341]
[null,"Corani",{"$nulls":20},0]
[null,"COR1234",{"$nulls":4},280767.663,317689.14,325459.11999999994,373791.26,371305.77999999997,377176.696,214629.93900000001,284284.71100000001,{"$f":"+AVERAGE(L215:N215)","v":292030.44866666669},{"$f":"+O215","v":292030.44866666669},{"$f":"+P215","v":292030.44866666669},292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669,{"$f":"+U215","v":292030.44866666669},0,null,{"$f":"+V215","v":292030.44866666669},292030.44866666669,292030.44866666669,292030.44866666669,292030.44866666669]
[null,"Cuticucho",{"$nulls":20},0]
[null,"CUT1",{"$nulls":4},7186.3240000000005,9743.3469999999998,9415.1349999999984,6458.4300000000012,5475.3140000000012,14181.028999999999,4440.6810000000005,9498.8819999999996,{"$f":"+AVERAGE(L217:N217)","v":9373.5306666666656},{"$f":"+O217","v":9373.5306666666656},9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656,{"$f":"+U217","v":9373.5306666666656},0,null,{"$f":"+V217","v":9373.5306666666656},9373.5306666666656,9373.5306666666656,9373.5306666666656,9373.5306666666656]
[null,"CUT2",{"$nulls":4},6993.1389999999992,9282.0769999999993,8698.5240000000013,5753.3399999999992,4912.893,12898.888999999999,5619.9069999999992,9023.6689999999999,{"$f":"+AVERAGE(L218:N218)","v":9180.8216666666649},9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649,{"$f":"+U218","v":9180.8216666666649},0,null,{"$f":"+V218","v":9180.8216666666649},9180.8216666666649,9180.8216666666649,9180.8216666666649,9180.8216666666649]
[null,"CUT3",{"$nulls":4},6822.6170000000011,9067.5030000000006,8820.1739999999991,6045.0469999999987,5060.7860000000001,13386.753999999999,5422.3110000000006,8865.5539999999983,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996,{"$f":"+U219","v":9224.8729999999996},0,null,{"$f":"+V219","v":9224.8729999999996},9224.8729999999996,9224.8729999999996,9224.8729999999996,9224.8729999999996]
[null,"CUT4",{"$nulls":4},5297.4830000000002,6581.7929999999997,6336.6400000000012,4570.0379999999996,3245.1849999999999,6687.3670912745001,2561.4390000000003,4531.527000000001,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671,{"$f":"+U220","v":4593.4443637581671},0,null,{"$f":"+V220","v":4593.4443637581671},4593.4443637581671,4593.4443637581671,4593.4443637581671,4593.4443637581671]
[null,"CUT5",{"$nulls":4},90321.68,94885.142000000007,92591.819999999992,80968.934000000008,71783.653000000006,80462.043000000005,75993.778999999995,96164.228000000003,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334,{"$f":"+U221","v":84206.683333333334},0,null,{"$f":"+V221","v":84206.683333333334},84206.683333333334,84206.683333333334,84206.683333333334,84206.683333333334]
[null,"Harca",{"$nulls":20},0]
[null,"HAR1",{"$nulls":4},79080.590999999986,83215.97,78452.136999999988,86076.892000000022,78528.325000000012,81849.416999999987,63047.572,79535.85500000001,74810.948000000004,{"$f":"+O223","v":74810.948000000004},74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004,{"$f":"+U223","v":74810.948000000004},{"$f":"V223*F223","v":0},null,{"$f":"+V223","v":74810.948000000004},74810.948000000004,74810.948000000004,74810.948000000004,74810.948000000004]
[null,"HAR2",{"$nulls":4},77042.933999999994,78275.415999999997,73415.542000000016,79960.05799999999,77429.541999999987,80452.606,61868.472999999998,81530.162000000011,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332,{"$f":"+U224","v":74617.080333333332},0,null,{"$f":"+V224","v":74617.080333333332},74617.080333333332,74617.080333333332,74617.080333333332,74617.080333333332]
[null,"Huaji",{"$nulls":20},0]
[null,"HUA1",{"$nulls":4},95760.286999999982,95144.05,95119.72,105447.58899999999,99009.819000000003,86632.661000000007,79958.990999999995,91011.156999999992,85867.603000000003,{"$f":"+O226","v":85867.603000000003},{"$f":"+P226","v":85867.603000000003},85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003,{"$f":"+U226","v":85867.603000000003},0,null,{"$f":"+V226","v":85867.603000000003},85867.603000000003,85867.603000000003,85867.603000000003,85867.603000000003]
[null,"HUA2",{"$nulls":4},93799.604999999996,98539.03,94138.09,99492.22,99241.433000000005,93811.007999999987,82387.252999999997,99447.379000000015,91881.88,{"$f":"+O227","v":91881.88},91881.88,91881.88,91881.88,91881.88,91881.88,{"$f":"+U227","v":91881.88},0,null,{"$f":"+V227","v":91881.88},91881.88,91881.88,91881.88,91881.88]
[null,"Kanata",{"$nulls":20},0]
[null,"KAN1",{"$nulls":4},14119.3,19288.97,20815.78,16358.64,19804.840000000004,17612.39,12031.66,10963.130000000001,{"$f":"+AVERAGE(L229:N229)","v":13535.726666666667},{"$f":"+O229","v":13535.726666666667},13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667,{"$f":"+U229","v":13535.726666666667},0,null,{"$f":"+V229","v":13535.726666666667},13535.726666666667,13535.726666666667,13535.726666666667,13535.726666666667]
[null,"Kilpani",{"$nulls":20},0]
[null,"KIL123",{"$nulls":4},40270.455000000002,38528.400999999998,41587.581999999995,42148.481999999996,45154.620999999999,41357.006000000001,32860.883000000002,31306.786999999997,{"$f":"+AVERAGE(L231:N231)","v":35174.892},{"$f":"+O231","v":35174.892},35174.892,35174.892,35174.892,35174.892,35174.892,{"$f":"+U231","v":35174.892},0,null,{"$f":"+V231","v":35174.892},35174.892,35174.892,35174.892,35174.892]
[null,"Landara",{"$nulls":20},0]
[null,"LAN123",{"$nulls":4},14596.415000000001,17363.156999999999,17535.357,18995.719000000001,22123.662000000004,18022.292999999998,14087.349,14473.441999999999,{"$f":"+AVERAGE(L233:N233)","v":15527.694666666668},{"$f":"+O233","v":15527.694666666668},15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668,{"$f":"+U233","v":15527.694666666668},0,null,{"$f":"+V233","v":15527.694666666668},15527.694666666668,15527.694666666668,15527.694666666668,15527.694666666668]
[null,"Miguilla",{"$nulls":20},0]
[null,"MIG1",{"$nulls":4},4114,4554.1049999999996,4812.643,4552.4240000000009,4384.4089999999997,4376.9049999999997,3466.1080000000002,4191.5759999999991,{"$f":"+AVERAGE(L235:N235)","v":4011.5296666666668},{"$f":"+O235","v":4011.5296666666668},4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668,{"$f":"+U235","v":4011.5296666666668},0,null,{"$f":"+V235","v":4011.5296666666668},4011.5296666666668,4011.5296666666668,4011.5296666666668,4011.5296666666668]
[null,"MIG2",{"$nulls":4},4195,4563.4110000000001,4781.6249999999973,4698.2270000000008,4197.7930000000006,4145.2669999999998,3329.4500000000003,4038.616,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668,{"$f":"+U236","v":3837.7776666666668},0,null,{"$f":"+V236","v":3837.7776666666668},3837.7776666666668,3837.7776666666668,3837.7776666666668,3837.7776666666668]
[null,"Misicuni",{"$nulls":20},0]
[null,"MIS ",2017,120,0.5,{"$nulls":8},11172.225999999999,{"$f":"+$D$238*8760*E238","v":525600},{"$f":"+O238","v":525600},{"$f":"+P238","v":525600},525600,525600,525600,525600,{"$f":"+U238","v":525600},0,null,{"$f":"+V238","v":525600},525600,525600,525600,525600]
[null,"Punutuma",{"$nulls":20},0]
[null,"PUN1",{"$nulls":4},16964.522000000001,17331.444,18585.001000000004,16688.195999999996,17786.664000000001,18207.585999999999,16078.901000000002,15005.555,{"$f":"+AVERAGE(L240:N240)","v":16430.680666666667},{"$f":"+O240","v":16430.680666666667},{"$f":"+P240","v":16430.680666666667},16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667,{"$f":"+U240","v":16430.680666666667},0,null,{"$f":"+V240","v":16430.680666666667},16430.680666666667,16430.680666666667,16430.680666666667,16430.680666666667]
[null,"Quehata",{"$nulls":20},0]
[null,"QUE01",{"$nulls":4},3310.3999999999996,4002.56,6492.8999999999987,7388.4,7175.8399999999992,8301.2000000000007,2307.6,3547,{"$f":"+AVERAGE(L242:N242)","v":4718.6000000000004},{"$f":"+O242","v":4718.6000000000004},4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004,{"$f":"+U242","v":4718.6000000000004},0,null,{"$f":"+V242","v":4718.6000000000004},4718.6000000000004,4718.6000000000004,4718.6000000000004,4718.6000000000004]
[null,"QUE02",{"$nulls":10},2352.1,3707.2000000000003,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,3029.65,{"$f":"+U243","v":3029.65},0,null,{"$f":"+V243","v":3029.65},3029.65,3029.65,3029.65,3029.65]
[null,"Sainani",{"$nulls":20},0]
[null,"SAI1",{"$nulls":4},66898.476999999999,71701.509999999995,68123.947000000015,70554.083999999988,15429.729000000001,23543.032999999996,53982.859000000004,69211.264999999999,{"$f":"+AVERAGE(L245:N245)","v":48912.385666666669},{"$f":"+O245","v":48912.385666666669},{"$f":"+P245","v":48912.385666666669},48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669,{"$f":"+U245","v":48912.385666666669},0,null,{"$f":"+V245","v":48912.385666666669},48912.385666666669,48912.385666666669,48912.385666666669,48912.385666666669]
[null,"San Jacinto",{"$nulls":20},0]
[null,"SJA01",{"$nulls":9},2118.4740000000002,5921.3628000000017,9940.8974000000035,{"$f":"+AVERAGE(L247:N247)","v":5993.5780666666687},{"$f":"+O247","v":5993.5780666666687},5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687,{"$f":"+U247","v":5993.5780666666687},0,null,{"$f":"+V247","v":5993.5780666666687},5993.5780666666687,5993.5780666666687,5993.5780666666687,5993.5780666666687]
[null,"SJA02",{"$nulls":9},1880.5391999999999,6106.0889999999999,10262.133000000002,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,6082.9204,{"$f":"+U248","v":6082.9204},0,null,{"$f":"+V248","v":6082.9204},6082.9204,6082.9204,6082.9204,6082.9204]
[null,"Santa Isabel",{"$nulls":20},0]
[null,"SIS12345",{"$nulls":4},418380.17099999997,477614.6,485267.32000000007,555713.26,552076.43999999994,560551.92799999996,330698.88400000002,431404.26799999998,{"$f":"+AVERAGE(L250:N250)","v":440885.02666666661},{"$f":"+O250","v":440885.02666666661},{"$f":"+P250","v":440885.02666666661},440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661,{"$f":"+U250","v":440885.02666666661},0,null,{"$f":"+V250","v":440885.02666666661},440885.02666666661,440885.02666666661,440885.02666666661,440885.02666666661]
[null,"Santa Rosa",{"$nulls":20},0]
[null,"SRO1",{"$nulls":4},35381.828000000001,40391.101000000002,32300.107999999997,36699.025999999998,35041.322,38808.311000000002,27181.951999999997,38544.047999999995,{"$f":"+AVERAGE(L252:N252)","v":34844.770333333334},{"$f":"+O252","v":34844.770333333334},34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334,{"$f":"+U252","v":34844.770333333334},0,null,{"$f":"+V252","v":34844.770333333334},34844.770333333334,34844.770333333334,34844.770333333334,34844.770333333334]
[null,"SRO2",{"$nulls":4},43128.714000000007,46044.358999999997,43194.46,45291.724999999999,48557.090000000004,47305.845000000001,39690.658000000003,47225.397999999994,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661,{"$f":"+U253","v":44740.633666666661},0,null,{"$f":"+V253","v":44740.633666666661},44740.633666666661,44740.633666666661,44740.633666666661,44740.633666666661]
[null,"Tiquimani",{"$nulls":20},0]
[null,"TIQ1",{"$nulls":4},8884.2089999999989,15926.226000000001,12913.739999999998,11358.185999999998,10445.099,12813.867,6632.0620000000017,11241.978999999999,{"$f":"+AVERAGE(L255:N255)","v":10229.302666666668},{"$f":"+O255","v":10229.302666666668},{"$f":"+P255","v":10229.302666666668},10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668,{"$f":"+U255","v":10229.302666666668},0,null,{"$f":"+V255","v":10229.302666666668},10229.302666666668,10229.302666666668,10229.302666666668,10229.302666666668]
[null,"Yanacachi",{"$nulls":20},0]
[null,"YAN ",{"$nulls":4},190812.26330156953,206067.00099999999,209706.07100000003,223487.34744793986,70571.212,211398.55300000001,155757.26200000002,179334.13099999996,{"$f":"+AVERAGE(L257:N257)","v":182163.31533333333},{"$f":"+O257","v":182163.31533333333},{"$f":"+P257","v":182163.31533333333},182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333,{"$f":"+U257","v":182163.31533333333},0,null,{"$f":"+V257","v":182163.31533333333},182163.31533333333,182163.31533333333,182163.31533333333,182163.31533333333]
[null,"Zongo",{"$nulls":20},0]
[null,"ZON1",{"$nulls":4},11345.115999999998,11062.147000000001,9730.2360000000008,8366.9229999999989,9230.8360000000011,9970.2779999999984,9497.0040000000008,10212.421999999999,{"$f":"+AVERAGE(L259:N259)","v":9893.2346666666654},{"$f":"+O259","v":9893.2346666666654},{"$f":"+P259","v":9893.2346666666654},9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654,{"$f":"+U259","v":9893.2346666666654},0,null,{"$f":"+V259","v":9893.2346666666654},9893.2346666666654,9893.2346666666654,9893.2346666666654,9893.2346666666654]
[{"$nulls":22},0]
[null,"Plant         \n     Unit",{"$nulls":4},"Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]",null,null,"Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]"]
[null,"Biomass",{"$nulls":4},{"$f":"+SUM(G263:G267)","v":58156.17},64040.52,64494.2,79491,76309.624999999985,79093.507500000007,61193.049750000006,{"$f":"+SUM(N263:N267)","v":44047.566999999995},{"$f":"+SUM(O263:O267)","v":61776.900333333338},{"$f":"+SUM(P263:P267)","v":61776.900333333338},61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,0,null,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338,61776.900333333338]
[null,"Guabirá",{"$nulls":20},0]
[null,"GBE1",{"$nulls":4},58156.17,64040.52,64494.2,79491,65694,62146,50538,29748,{"$f":"+AVERAGE(L264:N264)","v":47477.333333333336},{"$f":"+O264","v":47477.333333333336},47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336,{"$f":"+U264","v":47477.333333333336},0,null,{"$f":"+V264","v":47477.333333333336},47477.333333333336,47477.333333333336,47477.333333333336,47477.333333333336]
[null,"IAG01",{"$nulls":11},3137,{"$f":"+N265","v":3137},3137,3137,3137,3137,3137,3137,{"$f":"+U265","v":3137},0,null,{"$f":"+V265","v":3137},3137,3137,3137,3137]
[null,"Santa Cruz",{"$nulls":20},0]
[null,"UNA01",{"$nulls":8},10615.624999999991,16947.507500000011,10655.049750000002,11162.566999999999,{"$f":"+N267","v":11162.566999999999},{"$f":"+O267","v":11162.566999999999},{"$f":"+P267","v":11162.566999999999},11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999,{"$f":"+U267","v":11162.566999999999},0,null,{"$f":"+V267","v":11162.566999999999},11162.566999999999,11162.566999999999,11162.566999999999,11162.566999999999]
[{"$nulls":22},0]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor",null,"Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]","Generation [MWh/y]",{"$nulls":8},0]
[null,"Wind",{"$nulls":4},{"$f":"+SUM(G271:G273)","v":0},0,0,36.528500000000001,8157.7569999999996,11450.126,34911.444000000003,{"$f":"+SUM(N271:N273)","v":60383.278999999995},{"$f":"+SUM(O271:O273)","v":86072.578999999998},86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,0,null,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998,86072.578999999998]
[null,"Qollpana",{"$nulls":20},0]
[null,"QOL Fase I",{"$nulls":7},36.528500000000001,8157.7569999999996,11450.126,13207.373,12488.579,{"$f":"+N272","v":12488.579},{"$f":"+O272","v":12488.579},{"$f":"+P272","v":12488.579},12488.579,12488.579,12488.579,12488.579,{"$f":"+U272","v":12488.579},0,null,{"$f":"+V272","v":12488.579},12488.579,12488.579,12488.579,12488.579]
[null,"QOL Fase II",2016,24,0.35,{"$nulls":7},21704.071000000004,47894.7,{"$f":"+D273*8760*E273","v":73584},{"$f":"+O273","v":73584},73584,73584,73584,73584,73584,{"$f":"+U273","v":73584},0,null,{"$f":"+V273","v":73584},73584,73584,73584,73584]

{"sheet":"Hoja1","index":1,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[{"$nulls":4},2025]
[null,null,null,"EG ",{"$f":"Scenario_Current_Demand!V12","v":15617618.789583329}]
[]
[null,null,null,"Hidros",{"$f":"Scenario_Current_Demand!V45+Scenario_Current_Demand!V190","v":5348667.1156587573}]
[null,null,null,"Solar",{"$f":"+Scenario_Current_Demand!V90","v":346896}]
[null,null,null,"Eolico",{"$f":"+Scenario_Current_Demand!V72+Scenario_Current_Demand!V270","v":555170.57900000003}]
[null,null,null,"Geotermico",{"$f":"+Scenario_Current_Demand!V107","v":37230}]
[null,null,null,"Biomasa",{"$f":"+Scenario_Current_Demand!V262","v":61776.900333333338}]
[null,null,null,"LCMR",{"$f":"SUM(E5:E9)","v":6349740.5949920909},{"$f":"E10/E3","v":0.40657546329836491}]
[]
[null,null,null,"EG m,y",{"$f":"E3-E10","v":9267878.1945912391}]

{"sheet":"Proyectos Adicionales C-D","index":2,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Plant         \n     Unit","Commissioning date","Capacity [MW]","Capacity factor"]
[null,"Hydropower"]
[null,"Hydro A"]
[null,"Hidro A",2029,250,0.5]
[null,"Hydro B"]
[null,"Hidro B",2030,90,0.5]

{"sheet":"Proyectos ","index":3,"n_rows":67,"n_cols":7,"rows_kept":67,"cut":false,"hidden":false,"merged":[[2,2,2,6]]}
[]
[]
[null,null,"Adiciones de proyectos (1999 - 2021)"]
[null,null,"Unidad","Fecha Puesta en Marcha","Capacidad (MW)","Tecnologia","Proyecto MDL"]
[null,null,"Palillada","2021-08-01",118.2,"Hydro","NO"]
[null,null,"Umapalca ","2021-07-01",85.8,"Hydro","NO"]
[null,null,"Sehuencas","2021-06-01",198.6,"Hydro","NO"]
[null,null,"Juntas","2021-06-01",91.56,"Hydro","NO"]
[null,null,"Warnes II","2021-05-01",24,"Eolico","NO"]
[null,null,"La Ventolera","2021-05-01",21,"Eolico","NO"]
[null,null,"Planta Piloto Goetermica","2020-12-01",5,"Geotermico","NO"]
[null,null,"CCSUR10","2020-02-01",36.72,"Thermal","NO"]
[null,null,"CCWAR20","2020-02-01",40.340000000000003,"Thermal","NO"]
[null,null,"CCERI50","2019-12-01",136.4,"Thermal","NO"]
[null,null,"CCSUR20","2019-12-01",36.72,"Thermal","NO"]
[null,null,"CCWAR10","2019-12-01",40.340000000000003,"Thermal","NO"]
[null,null,"CCERI40","2019-10-01",136.4,"Thermal","NO"]
[null,null,"CCERI30","2019-08-01",136.4,"Thermal","NO"]
[null,null,"CCWAR40","2019-08-01",135.15,"Thermal","NO"]
[null,null,"CCWAR30","2019-07-01",135.15,"Thermal","NO"]
[null,null,"AGU01","2019-05-01",4.57,"Biomass","NO"]
[null,null,"CCSUR40","2019-04-01",132.69,"Thermal","NO"]
[null,null,"CCSUR30","2019-02-01",132.69,"Thermal","NO"]
[null,null,"San José 2","2019-02-01",69,"Hydro","NO"]
[null,null,"Warnes I","2020-05-01",14.4,"Eolico","NO"]
[null,null,"San Julian","2020-07-01",39.6,"Eolico","NO"]
[null,null,"El Dorado","2020-08-01",54,"Eolico","NO"]
[null,null,"Yunchara","2017-10-01",5,"Solar","NO"]
[null,null,"IAG01","2017-07-01",5,"Biomasa","NO"]
[null,null,"Misicuni","2017-09-01",120,"Hidro","NO"]
[null,null,"SBU01","2016-09-01",12,"Biomasa","NO"]
[null,null,"QOLLPANA II","2016-08-01",24,"Eolico","NO"]
[null,null,"WAR01","2015-09-01",40,"Termico","NO"]
[null,null,"WAR02","2015-09-01",40,"Termico","NO"]
[null,null,"WAR03","2015-09-01",40,"Termico","NO"]
[null,null,"WAR04","2015-09-01",40,"Termico","NO"]
[null,null,"WAR05","2015-09-01",40,"Termico","NO"]
[null,null,"San Jacinto","2015-08-01",7,"Hidro","NO"]
[null,null,"UNA01","2015-06-01",6,"Biomasa","NO"]
[null,null,"SUR01","2014-09-01",40,"Termico","NO"]
[null,null,"SUR02","2014-09-01",40,"Termico","NO"]
[null,null,"SUR03","2014-09-01",40,"Termico","NO"]
[null,null,"SUR04","2014-09-01",40,"Termico","NO"]
[null,null,"QOLLPANA I","2014-01-01",3,"Eolico","NO"]
[null,null,"BUL03","2013-12-01",50,"Termico","NO"]
[null,null,"ALT2","2013-03-01",32.35,"Termico","NO"]
[null,null,"ALT 1","2012-10-01",17.5,"Termico","NO"]
[null,null,"Ciclo Comb. (GCH 12)","2012-08-01",82,"Termico","SI"]
[null,null,"VHE 5,6,7,8","2012-08-01",42,"Termico","NO"]
[null,null,"Car 03","2012-01-01",25,"Termico","NO"]
[null,null,"Moxos","2011-10-01",28,"Termico","NO"]
[null,null,"ERI01","2010-05-01",26.782499999999999,"Termico","NO"]
[null,null,"ERI02","2010-05-01",26.782499999999999,"Termico","NO"]
[null,null,"ERI03","2010-05-01",26.782499999999999,"Termico","NO"]
[null,null,"ERI04","2010-05-01",26.782499999999999,"Termico","NO"]
[null,null,"Arj 13-14-15","2008-08-01",4.8,"Termico","NO"]
[null,null,"QUEHATA","2007-10-07",1.8,"Hidro","NO"]
[null,null,"Guabira Energia (GE)","2007-10-01",16.600000000000001,"Biomasa","NO"]
[null,null,"GCH 11","2007-05-07",60,"Termico","NO"]
[null,null,"Arj 9-10-11-12","2006-08-01",6.4,"Termico","NO"]
[null,null,"Santa Isabel SIS5 ","2004-06-04",21.3,"Hidro","NO"]
[null,null,"Chojlla","2002-06-01",38.4,"Hidro","SI"]
[null,null,"Yanacachi","2002-06-01",80,"Hidro","SI"]
[null,null,"Landara LAN1and3 ","2001-06-23",5,"Hidro","NO"]
[null,null,"Kilpani  KIL3 ","2001-05-01",5,"Hidro","NO"]
[null,null,"CECBB1 & 2","2000-05-01",85.88,"Termico","NO"]
[null,null,"Huaji","1999-06-01",29,"Hidro","NO"]

{"sheet":"Eficiencia","index":4,"n_rows":75,"n_cols":16,"rows_kept":75,"cut":false,"hidden":false,"merged":[[4,0,4,11],[6,0,6,11],[7,0,7,11],[9,0,9,11],[11,0,12,0],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[11,6,12,6],[11,7,12,8],[11,9,11,11],[11,14,12,14],[11,15,12,15],[12,12,13,12],[11,13,13,13]]}
["CNDC"]
[]
[]
[]
["ANEXO 5F"]
[]
["CARACTERISTICAS DE UNIDADES TERMICAS PARA LA TEMPERATURA MEDIA ANUAL"]
["TURBINAS A GAS"]
[]
["Periodo mayo - octubre 2018",{"$nulls":13},74100,"kgCO2/Tj"]
[" ",{"$nulls":13},{"$f":"O10/1000","v":74.099999999999994},"tCO2/Tj"]
["UNIDAD","FOR","TEMP","POTENCIA EN BORNES"," CP&T     (1)","POTENCIA INYECTADA","PODER CALORIFICO","COSTO DE COMBUSTIBLE",null,"RENDIMIENTO TERMICO",null,null,"Eficiencia (%)","Tipo de Combustible","Factor de Emisiones","Factor de Emisiones"]
[{"$nulls":9},"50% (2)",0.75,1,"ηm,y"]
[null,"%"," °C","MW","%","MW"," BTU/PC","US$/MPC","US$/MMBTU","BTU/KWh","BTU/KWh","BTU/KWh",null,null,"EFCO2 (tCO2/TJ)","EFEL,m,y"]
[]
["GCH01",11.95,26,18.62,3.5,17.970000000000002,925.6,1.131,1.2219101123595506,16761,14443,12977,{"$f":"3412/L16","v":0.26292671649842025},"Gas Natural",56.1,{"$f":"((O16*3.6)/1000)/M16","v":0.76812277842907395}]
["GCH02",2.76,26,17.62,3.5,17,925.6,1.131,1.2219101123595506,18220,15214,13610,{"$f":"3412/L17","v":0.25069801616458487},"Gas Natural",{"$f":"+O16","v":56.1},{"$f":"((O17*3.6)/1000)/M17","v":0.80559073856975383}]
["GCH04",1.39,26,19.95,3.5,19.25,925.6,1.131,1.2219101123595506,16884,13887,12867,0.26517447734514649,"Gas Natural",{"$f":"+O17","v":56.1},0.76161175849941387]
["GCH06",3.42,26,20.71,3.5,19.990000000000002,925.6,1.131,1.2219101123595506,16387,13684,12598,0.27083664073662483,"Gas Natural",56.1,0.74568935521688162]
["GCH09",3.06,26,50.84,3.5,49.06,925.6,1.131,1.2219101123595506,16181,13345,11934,0.28590581531758003,"Gas Natural",56.1,0.70638647127784293]
["GCH10",3.27,26,51.85,3.5,50.04,925.6,1.131,1.2219101123595506,16181,13345,11934,0.28590581531758003,"Gas Natural",56.1,0.70638647127784293]
["GCH11",2.54,26,62.22,3.5,60.04,925.6,1.131,1.2219101123595506,13827,11267,10242,0.33313805897285687,"Gas Natural",56.1,0.60623514654161781]
["GCH09COM",5.79,26,103.96,3.5,100.32,925.6,1.131,1.2219101123595506,7636,7378,7218,0.47270712108617347,"Gas Natural",56.1,0.4272412895662368]
["GCH10COM",5.92,26,102.87,3.5,99.27000000000001,925.6,1.131,1.2219101123595506,7636,7378,7218,0.47270712108617347,"Gas Natural",56.1,0.4272412895662368]
["SCZ01",0.6,26,20.76,2.2999999999999998,20.28,925.6,1.131,1.2219101123595506,16152,13915,12683,0.26902152487581804,"Gas Natural",56.1,0.75072059788980061]
["SCZ02",2.2400000000000002,26,21.19,2.2999999999999998,20.700000000000003,925.6,1.131,1.2219101123595506,16523,14234,12816,0.26622971285892633,"Gas Natural",56.1,0.75859301289566239]
["GBE01",12.65,26,21,1.7,20.64,{"$nulls":6},{"$error":"#DIV/0!"},"Biomasa"]
["IAG01",3,26,5,0,5,{"$nulls":6},{"$error":"#DIV/0!"},"Biomasa"]
["UNA01",5,26,14.57,0,14.57,{"$nulls":6},{"$error":"#DIV/0!"},"Biomasa"]
["SBU01",5.25,26,6,0,6,{"$nulls":6},{"$error":"#DIV/0!"},"Biomasa"]
["BUL01",11.34,26,44.82,2.6,43.65,925.4,1.131,1.2221741949427276,10516,9420,8715,0.39150889271371198,{"$f":"+N26","v":"Gas Natural"},{"$f":"+O26","v":56.1},{"$f":"((O31*3.6)/1000)/M31","v":0.5158503516998828}]
["BUL02",13.35,26,44.82,2.6,43.65,925.4,1.131,1.2221741949427276,10516,9420,8715,0.39150889271371198,{"$f":"+N31","v":"Gas Natural"},{"$f":"+O31","v":56.1},{"$f":"((O32*3.6)/1000)/M32","v":0.5158503516998828}]
["BUL03",4.74,26,49.02,2.6,47.75,925.4,1.131,1.2221741949427276,10179,9015,8535,0.39976567076742825,{"$f":"+N32","v":"Gas Natural"},56.1,0.50519595545134821]
["CAR01",1.38,26,53.65,2.5,52.309999999999995,929.5,1.131,1.2167832167832169,11489,10175,9745,0.35012827090815801,"Gas Natural",56.1,0.57681717467760851]
["CAR02",2.85,26,55.39,2.5,54.01,929.5,1.131,1.2167832167832169,11482,10271,9933,0.34350145978052954,"Gas Natural",56.1,0.58794509964830011]
["CAR03",5.07,26,24.32,2.5,23.71,929.5,1.131,1.2167832167832169,11619,10356,9749,0.34998461380654428,"Gas Natural",56.1,0.57705393903868696]
["VHE01",8.9700000000000006,18,18.52,0.7,18.39,929.9,1.131,1.2162598128831057,14467,12428,11519,0.2962062679052001,"Gas Natural",56.1,0.68182216881594371]
["VHE02",0.52,18,18.809999999999999,0.7,18.68,929.9,1.131,1.2162598128831057,14152,12315,11560,0.29515570934256058,"Gas Natural",56.1,0.6842490035169988]
["VHE03",10.65,18,18.32,0.7,18.190000000000001,929.9,1.131,1.2162598128831057,14815,12533,11435,0.2983821600349803,"Gas Natural",56.1,0.67685011723329436]
["VHE04",2.0099999999999998,18,18.63,0.7,18.5,929.9,1.131,1.2162598128831057,14044,12173,11383,0.29974523412105769,"Gas Natural",56.1,0.67377218053927324]
["VHE05",2.66,18,10.58,0.7,10.51,929.9,1.131,1.2162598128831057,12381,10642,9861,0.34600953250177469,"Gas Natural",56.1,0.5836833411488862]
["VHE06",3.27,18,10.58,0.7,10.51,929.9,1.131,1.2162598128831057,12381,10642,9861,0.34600953250177469,"Gas Natural",56.1,0.5836833411488862]
["VHE07",2.59,18,10.58,0.7,10.51,929.9,1.131,1.2162598128831057,12381,10642,9861,0.34600953250177469,"Gas Natural",56.1,0.5836833411488862]
["VHE08",2.89,18,10.58,0.7,10.51,929.9,1.131,1.2162598128831057,12381,10642,9861,0.34600953250177469,"Gas Natural",56.1,0.5836833411488862]
["ARJ08",0.28999999999999998,15,18.39,2.9,17.86,965.4,1.131,1.1715351149782474,14347,12590,11586,0.29449335404798893,"Gas Natural",56.1,0.68578797186400942]
["ARJ09",17.66,15,1.49,2.9,1.45,965.4,1.131,1.1715351149782474,10136,9773,9360,0.36452991452991451,"Gas Natural",56.1,0.55402860492379835]
["ARJ11",17.329999999999998,15,1.49,2.9,1.45,965.4,1.131,1.1715351149782474,10318,9920,9476,0.36006753904601096,"Gas Natural",56.1,0.56089477139507626]
["ARJ12",21.3,15,1.6,2.9,1.55,965.4,1.131,1.1715351149782474,10004,9154,9050,0.37701657458563537,"Gas Natural",56.1,0.53567936694021101]
["ARJ13",22.37,15,1.55,2.9,1.51,965.4,1.131,1.1715351149782474,9587,9284,8846,0.38571105584444948,"Gas Natural",56.1,0.52360438452520519]
["ARJ14",23.51,15,1.51,2.9,1.47,965.4,1.131,1.1715351149782474,9792,9358,9037,0.37755892442182137,"Gas Natural",56.1,0.53490988276670581]
["ARJ15",23.67,15,1.6,2.9,1.55,965.4,1.131,1.1715351149782474,10004,9154,9050,0.37701657458563537,"Gas Natural",56.1,0.53567936694021101]
["KEN01",16,10,9.35,5,8.879999999999999,944,1.131,1.1980932203389831,15355,12990,12074,0.28259069074043397,"Gas Natural",56.1,0.71467322391559207]
["KEN02",5.18,10,9.35,5,8.879999999999999,944,1.131,1.1980932203389831,15259,12731,11982,0.28476047404439991,"Gas Natural",56.1,0.7092276436107855]
["ALT01",4.67,10,17.5,1.3,17.27,944,1.131,1.1980932203389831,11396,10222,9682,0.3524065275769469,"Gas Natural",56.1,0.57308813599062136]
["ALT02",7.51,10,32.35,1.3,31.93,944,1.131,1.1980932203389831,9522,8531,8140,0.41916461916461917,"Gas Natural",56.1,0.48181547479484171]
["ERI01",0.93,26,28.72,2.6,27.97,930.7,1.131,1.2152143547867196,11812,10653,9767,0.34933961298249205,"Gas Natural",56.1,0.57811937866354046]
["ERI02",0.77,26,28.04,2.6,27.31,930.7,1.131,1.2152143547867196,12203,10504,9728,0.35074013157894735,"Gas Natural",56.1,0.57581092614302465]
["ERI03",1.41,26,29.13,2.6,28.369999999999997,930.7,1.131,1.2152143547867196,11869,10149,9786,0.34866135295319844,"Gas Natural",56.1,0.57924400937866349]
["ERI04",1.54,26,28.44,2.6,27.700000000000003,930.7,1.131,1.2152143547867196,11974,10360,9872,0.34562398703403563,"Gas Natural",56.1,0.58433444314185234]
["KAR01",12.8,9,11.31,1.4,11.15,965.4,1.131,1.1715351149782474,15514,14023,13034,0.26177689120761088,"Gas Natural",56.1,0.77149667057444304]
["SUR01",1.5,22,43.83,1.3,43.26,979.8,1.131,1.1543172075933865,11508,9681,8957,0.38093111532879315,"Gas Natural",56.1,0.5301745955451348]
["SUR02",0.66,22,43.31,1.3,42.75,979.8,1.131,1.1543172075933865,11126,9741,9003,0.37898478285016107,"Gas Natural",56.1,0.53289738569753808]
["SUR03",0.6,22,44.16,1.3,43.589999999999996,979.8,1.131,1.1543172075933865,11572,9718,8917,0.38263990131210046,"Gas Natural",56.1,0.52780695193434934]
["SUR04",0.71,22,44.06,1.3,43.49,979.8,1.131,1.1543172075933865,11478,9743,8934,0.38191179762704275,"Gas Natural",56.1,0.52881320046893321]
["WAR01",0.64,26,44.58,1.3,44,911.2,1.131,1.2412203687445127,11555,9691,8883,0.38410446921085217,"Gas Natural",56.1,0.52579445486518173]
["WAR02",0.93,26,44,1.3,43.43,911.2,1.131,1.2412203687445127,11640,9739,8966,0.38054873968324782,"Gas Natural",56.1,0.53070731535756155]
["WAR03",0.61,26,44.33,1.3,43.75,911.2,1.131,1.2412203687445127,11536,9756,8964,0.38063364569388664,"Gas Natural",56.1,0.53058893317702227]
["WAR04",0.68,26,44.55,1.3,43.97,911.2,1.131,1.2412203687445127,11649,9800,8976,0.38012477718360071,"Gas Natural",56.1,0.53129922626025794]
["WAR05",0.62,26,44,1.3,43.43,911.2,1.131,1.2412203687445127,11592,9787,8948,0.38131426016987036,"Gas Natural",56.1,0.52964187573270805]
["MOS01",18.559999999999999,28,1.39,4.9000000000000004,1.3199999999999998,37289,0.46500000000000002,12.470165464346055,10530,9321,8918,0.3825969948418928,"Diesel Oil",74.099999999999994,0.69723495896834697]
[]
[]
[]
["1)  Consumo propio, ventas directas y pérdidas entre bornes de generador y el SMEC"]
["2) Los valores en negrilla corresponden al 60%"]

{"sheet":"Generacion","index":5,"n_rows":124,"n_cols":10,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["GENERACION (MWh)"]
[]
[]
[null,null,2010,2011,2012,2013,2014,2015,2016,2017]
["CENTRALES HIDROELECTRICAS"]
["CORANI","COR1234",280767.663,317689.14,325459.11999999994,373791.26,371305.77999999997,377176.696,214629.93900000001,284284.71100000001]
["SANTA ISABEL","SIS12345",418380.17099999997,477614.6,485267.32000000007,555713.26,552076.43999999994,560551.92799999996,330698.88400000002,431404.26799999998]
["ZONGO","ZON1",11345.115999999998,11062.147000000001,9730.2360000000008,8366.9229999999989,9230.8360000000011,9970.2779999999984,9497.0040000000008,10212.421999999999]
["TIQUIMANI","TIQ1",8884.2089999999989,15926.226000000001,12913.739999999998,11358.185999999998,10445.099,12813.867,6632.0620000000017,11241.978999999999]
["BOTIJLACA","BOT1",7849.8739999999998,8621.2659999999996,8717.6899999999987,8548.19,6937.6459999999988,8959.4909999999982,5032.6009999999997,8563.4409999999989]
[null,"BOT2",6640.692,7153.3130000000001,7359.0120000000006,7028.0189999999984,5548.0110000000004,7037.5190000000011,3451.9039999999995,6239.6179999999995]
[null,"BOT3",21561.253000000001,20814.348000000002,22706.515999999996,22174.722999999998,20967.522999999997,23605.780999999999,18889.346000000001,20402.677000000003]
["CUTICUCHO","CUT1",7186.3240000000005,9743.3469999999998,9415.1349999999984,6458.4300000000012,5475.3140000000012,14181.028999999999,4440.6810000000005,9498.8819999999996]
[null,"CUT2",6993.1389999999992,9282.0769999999993,8698.5240000000013,5753.3399999999992,4912.893,12898.888999999999,5619.9069999999992,9023.6689999999999]
[null,"CUT3",6822.6170000000011,9067.5030000000006,8820.1739999999991,6045.0469999999987,5060.7860000000001,13386.753999999999,5422.3110000000006,8865.5539999999983]
[null,"CUT4",5297.4830000000002,6581.7929999999997,6336.6400000000012,4570.0379999999996,3245.1849999999999,6687.3670912745001,2561.4390000000003,4531.527000000001]
[null,"CUT5",90321.68,94885.142000000007,92591.819999999992,80968.934000000008,71783.653000000006,80462.043000000005,75993.778999999995,96164.228000000003]
["SANTA ROSA","SRO1",35381.828000000001,40391.101000000002,32300.107999999997,36699.025999999998,35041.322,38808.311000000002,27181.951999999997,38544.047999999995]
[null,"SRO2",43128.714000000007,46044.358999999997,43194.46,45291.724999999999,48557.090000000004,47305.845000000001,39690.658000000003,47225.397999999994]
["SAINANI","SAI1",66898.476999999999,71701.509999999995,68123.947000000015,70554.083999999988,15429.729000000001,23543.032999999996,53982.859000000004,69211.264999999999]
["CHURURAQUI","CHU1",63528.492000000006,66072.78,69551.442999999999,71908.643000000011,64762.602000000014,71255.490000000005,53061.766000000011,68171.011999999988]
[null,"CHU2",62589.967000000004,67733.377999999997,64736.137999999999,72200.594999999987,62725.933999999994,67719.197,53897.992999999995,66329.928]
["HARCA","HAR1",79080.590999999986,83215.97,78452.136999999988,86076.892000000022,78528.325000000012,81849.416999999987,63047.572,79535.85500000001]
[null,"HAR2",77042.933999999994,78275.415999999997,73415.542000000016,79960.05799999999,77429.541999999987,80452.606,61868.472999999998,81530.162000000011]
["CAHUA","CAH1",79039.576000000001,58254.008999999998,51281.207999999999,86457.891000000003,85493.885999999984,81648.601999999999,62691.474999999999,85854.238000000012]
[null,"CAH2",81435.836999999985,91507.437000000005,83285.340000000011,84764.018000000011,77185.930999999997,81079.112999999998,67549.632999999987,83617.593000000008]
["HUAJI","HUA1",95760.286999999982,95144.05,95119.72,105447.58899999999,99009.819000000003,86632.661000000007,79958.990999999995,91011.156999999992]
[null,"HUA2",93799.604999999996,98539.03,94138.09,99492.22,99241.433000000005,93811.007999999987,82387.252999999997,99447.379000000015]
["MIGUILLA","MIG1",4114,4554.1049999999996,4812.643,4552.4240000000009,4384.4089999999997,4376.9049999999997,3466.1080000000002,4191.5759999999991]
[null,"MIG2",4195,4563.4110000000001,4781.6249999999973,4698.2270000000008,4197.7930000000006,4145.2669999999998,3329.4500000000003,4038.616]
["ANGOSTURA","ANG1",9271.0999999999949,8656.5849999999991,10232.768999999998,8655.150999999998,8364.82,8059.2840000000015,8299.025999999998,7068.2120000000004]
[null,"ANG2",4843.4999999999982,5139.1980000000003,4981.5259999999998,3998.6959999999999,4087.8379999999997,3992.585,2863.16,3531.5559999999991]
[null,"ANG3",5760.9160000000011,6575.5169999999998,7386.07,6891.6029999999992,6808.925000000002,6644.1160000000018,5656.7429999999995,6833.0870000000014]
["CHOQUETANGA","CHO1",12172.712,11726.216,12408.229999999998,12482.189999999999,11577.643,11539.983,9108.7590000000018,10812.361999999999]
[null,"CHO2",14106.915000000001,13902.388999999999,15012.157999999999,15518.906999999997,14227.504000000001,14778.668000000003,11847.556,13785.387999999999]
[null,"CHO3",11843.383000000002,11428.677,12088.935999999998,12150.215,11142.393000000002,11178.842000000001,9006.9719999999979,10677.777000000002]
["CARABUCO","CRB",43231.955000000002,41999.478999999999,43164.040999999997,45495.326000000001,43258.477999999996,41867.756999999991,36040.239999999998,41074.044999999998]
["CHOJLLA Antigua","CHJ1y2",5956.3567500000081,3270.2496729999998,5549.0742733333336,3766.9215449999997,4567.3325349999996,1658.2380349999999,38.668450000000043,0]
["CHOJLLA","CHJ",106123.25798427663,124388.162,135330.64200000002,141958.08270668716,127364.10300000003,130614.54000000001,50256.089999999975,127227.77000000002]
["YANACACHI","YAN",190812.26330156953,206067.00099999999,209706.07100000003,223487.34744793986,70571.212,211398.55300000001,155757.26200000002,179334.13099999996]
["KANATA","KAN1",14119.3,19288.97,20815.78,16358.64,19804.840000000004,17612.39,12031.66,10963.130000000001]
["KILPANI","KIL123",40270.455000000002,38528.400999999998,41587.581999999995,42148.481999999996,45154.620999999999,41357.006000000001,32860.883000000002,31306.786999999997]
["LANDARA","LAN123",14596.415000000001,17363.156999999999,17535.357,18995.719000000001,22123.662000000004,18022.292999999998,14087.349,14473.441999999999]
["PUNUTUMA","PUN1",16964.522000000001,17331.444,18585.001000000004,16688.195999999996,17786.664000000001,18207.585999999999,16078.901000000002,15005.555]
["QUEHATA","QUE01",3310.3999999999996,4002.56,6492.8999999999987,7388.4,7175.8399999999992,8301.2000000000007,2307.6,3547]
[null,"QUE02",null,51.81,346.79999999999995,0,0,null,2352.1,3707.2000000000003]
["SAN JACINTO","SJA01",{"$nulls":5},2118.4740000000002,5921.3628000000017,9940.8974000000035]
[null,"SJA02",{"$nulls":5},1880.5391999999999,6106.0889999999999,10262.133000000002]
["MISICUNI","MIS",{"$nulls":7},11172.225999999999]
["PARQUES EÓLICOS"]
["QOLLPANA","QOL Fase I",null,null,null,36.528500000000001,8157.7569999999996,11450.126,13207.373,12488.579]
[null,"QOL Fase II",{"$nulls":6},21704.071000000004,47894.7]
[]
["PLANTAS SOLARES"]
["YUNCHARA","YUN",{"$nulls":7},1065.63625]
[]
["CENTRALES TERMOELECTRICAS"]
["GUARACACHI","GCH01",54977.579999999987,31424.37,44186.280000000006,6585.9599999999991,15638.4,14091.300000000003,42919.199999999997,41459.700000000004]
[null,"GCH02",44343.569999999992,38362.5,31007.909999999996,4921.4399999999996,14575.08,10209.6,28229.760000000002,20603.039999999997]
[null,"GCH04",35434.590000000004,65185.067999999999,40516.368000000002,17730.18,24451.464,13814.243999999999,43634.928000000007,24144.995999999996]
[null,"GCH06",47583.179999999993,73021.77,79926.345000000001,32721.119999999995,52400.755703329996,49910.714999999997,73438.604999999996,47740.184999999998]
[null,"GCH09",304167.35200000001,362328.33600000001,345670.74,479429.598,420127.47135156026,459226.69199999992,240047.45999999993,381288.42]
[null,"GCH10",274064.72799999994,328187.05200000003,425317.902,461289.34800000006,412122.105063011,378806.54399999999,386168.79599999997,365210.38799999998]
[null,"GCH11",386364.63308200007,362853.24075,215762.25825000004,201328.714125,301526.55250000005,234237.29225000003,299524.30199999997,149744.47925]
[null,"GCH12",85.295999999999992,1236.1020000000001,369449.51400000002,616226.28899999999,523552.59600000002,544179.25994216464,222713.652,361213.69200000004]
["SANTA CRUZ","SCZ01",73485.584999999992,82841.692500000005,69552.787499999991,23800.942902800001,44110.71,44085.419999999991,76414.35149999999,77133.690000000017]
[null,"SCZ02",86746.319999999992,105667.14,63985.62,16188.9,29892.711125046593,35185.5,69334.630499999999,64466.459999999992]
[null,"UNA01",{"$nulls":4},10615.624999999991,16947.507500000011,10655.049750000002,11162.566999999999]
["EASBA","SBU01",{"$nulls":6},708.84400000000005,751.15300000000002]
["ARANJUEZ","ARJ01",0,1295.25873,6370.2055145175,1574.99368394,5457.5982823000022,903.1293569275839,2065.3987464399997,511.0025]
[null,"ARJ02",7078.1761228214964,6630.8057900000003,0,0,1826.3282691160052,911.2479539279999,2494.435346064,148.19450000000001]
[null,"ARJ03",6933.803202000001,3921.550401,7512.4494400000012,1769.8755000000001,5453.1379999999999,742.68149999999991,3046.8119999999999,740.51250000000005]
[null,"ARJ08",128803.56000000001,132236.64000000001,116890.92,106260.78000000001,105427.86,83446.760000000184,101154.24000000002,139685.16]
[null,"ARJ09",8515.6443321999977,9389.0358410000008,9982.8344514499986,5243.730669999999,10782.301104999993,8423.3989699999547,10825.283039999975,697.1232500000001]
[null,"ARJ11",5377.4900456449959,6762.7585799999997,8208.257778800009,9655.3631199999982,7515.143299999977,4874.0930399999925,10874.30593000001,657.71189500000003]
[null,"ARJ12",5023.2107812749982,6196.9345160000003,11548.431087550014,11349.074575000001,9975.9341299999905,7073.2160740378231,0,0]
[null,"ARJ13",2147.3923148100002,8851.2839679999997,10087.290187999994,9758.3664000000153,4970.5611999999865,5371.6201999999894,0,0]
[null,"ARJ14",8526.9006409999947,10123.336069999999,9538.6528150000031,2570.0208000000066,7007.9093999999996,0,0,0]
[null,"ARJ15",7797.8295384000085,4892.938408,11580.990529000033,10493.689199999977,9947.2014000000054,7564.2671999999584,8339.7395999998589,474.07699999999943]
["KARACHIPAMPA","KAR1",80691.735044999994,79540.577999999994,60267.497718999999,84986.583595136995,61003.532321999912,79662.397554113864,76545.155212149999,41016.303]
["KENKO","KEN01",46977.265625,50444.303124999999,50792.947500000002,25340.758313000002,43520.745187,0,1793.82,18.810000000000002]
[null,"KEN02",47451.323000000004,50578.209750000002,52201.957000000002,20555.564869999998,46932.179499999998,29966.794000000005,14728.669187500001,14455.24559]
["VALLE HERMOSO","VHE12345678",412298.62000000005,375505.48,441361.19300000003,438893.55500000005,458878.51799999998,260568.35899999994,431717.94459999999,498992.92799999996]
["CARRASCO","CAR123",743118.82019999996,616986.26712799992,772580.19999999972,667630.60999999987,815783.94000000006,516330.15,440398.8600000001,552699.28999999992]
["C.EL ALTO","ALT01",null,null,57810.708899999998,107684.09799999998,108265.76249999998,62901.071699999942,100635.927,49236.522900000004]
[null,"ALT02",null,null,null,103575.98907,74350.106548000011,230006.70250000007,213864.51399999997,148687.6958000001]
["BULO BULO","BUL01",320717,327166,106480,287973.53399999999,269807.61800000013,253280.23099999985,223504.63100000005,237695.82099999994]
[null,"BUL02",331746,326073,289542,202260.81000000006,173568.66000000032,33037.908999999891,15850.489000000001,77027.985999999757]
[null,"BUL03",null,null,null,917.24761999999998,265758.58129,313954.44199999998,125500.57599999997,239710.45899999986]
["GUABIRA","GBE",58156.17,64040.52,64494.2,79491,65694,62146,50538,29748]
[null,"IAG",{"$nulls":7},3137]
["ENTRE RIOS","ERI01",94768,186730,193238,176801,173128,75240,152450,36192]
[null,"ERI02",123773.2823375,193364,193432,175773,165138,85293,168623,52744]
[null,"ERI03",109541.1267625,170825,196674,195325,173443,74301,182321,60409]
[null,"ERI04",77401.001000000004,187411,183871,186743,193663,89367,182872,46175]
["DEL SUR","SUR01",{"$nulls":4},84605.7,283458,327520.80560572003,321801.02243377001]
[null,"SUR02",{"$nulls":4},129537,256045,313178.53026025603,283832.34028472006]
[null,"SUR03",{"$nulls":4},108702.3,285112,329847.8391620898,326287.42484508501]
[null,"SUR04",{"$nulls":4},73180,279769,310140.64298799884,335050.79283362499]
["WARNES","WAR01",{"$nulls":5},198822,327476,341340.33600000001]
[null,"WAR02",{"$nulls":5},104963,303848,232234.96000000008]
[null,"WAR03",{"$nulls":5},135385,334360,332215.63199999998]
[null,"WAR04",{"$nulls":5},75984,328445,319457.85599999991]
[null,"WAR05",{"$nulls":5},91678,330964,332882.23199999996]
["ENDE GEN.","MOX",null,17193.921097000002,78175.629795999994,59999.305699999997,92959.207999999999,86494.671699999992,89033.761099999989,89110.905199999994]
["Total Generación bruta",null,6085526.1650659963,6611423.3663270017,6940448.355742652,7347749.5893445034,7836447.9107113639,8334811.4947674423,8759264.8637782205,8981304.9314322006]
["Unidades MDL"]
["GUARACACHI","GCH09",304167.35200000001,362328.33600000001,345670.74,479429.598,420127.47135156026,459226.69199999992,240047.45999999993,381288.42]
[null,"GCH10",274064.72799999994,328187.05200000003,425317.902,461289.34800000006,412122.105063011,378806.54399999999,386168.79599999997,365210.38799999998]
[null,"GCH12",85.295999999999992,1236.1020000000001,369449.51400000002,616226.28899999999,523552.59600000002,544179.25994216464,222713.652,361213.69200000004]
["CHOJLLA","CHJ",106123.25798427663,124388.162,135330.64200000002,141958.08270668716,127364.10300000003,130614.54000000001,50256.089999999975,127227.77000000002]
["YANACACHI","YAN",190812.26330156953,206067.00099999999,209706.07100000003,223487.34744793986,70571.212,211398.55300000001,155757.26200000002,179334.13099999996]
["Total Unidades MDL",null,875252.89728584606,1022206.6529999999,1485474.8689999999,1922390.6651546268,1553737.4874145715,1724225.5889421648,1054943.26,1414274.4010000001]
[]
[]
["Unidades LCMR "]
["Hidroelectricas",null,2151428.9800358461,2324157.2736730007,2322431.2652733331,2514863.6186996265,2232992.8565349993,2439591.151326274,1715604.4612500006,2229863.9013999999]
["Eolicas",null,0,0,0,36.528500000000001,8157.7569999999996,11450.126,34911.444000000003,60383.278999999995]
["Solares",null,0,0,0,0,0,0,0,1065.63625]
["Biomasa",null,58156.17,64040.52,64494.2,79491,76309.624999999985,79093.507500000007,61901.893750000003,44798.720000000001]
["Total Unidades LCMR",null,2209585.150035846,2388197.7936730008,2386925.4652733332,2594391.1471996265,2317460.2385349995,2530134.784826274,1812417.7990000006,2336111.5366500001]