{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Hoja1","Hoja2"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":2,"comments":0,"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":"Hoja1","index":0,"n_rows":21,"n_cols":50,"rows_kept":21,"cut":false,"hidden":false,"merged":[[20,41,21,42],[17,47,18,48],[20,47,21,48],[8,41,8,42],[9,41,9,42],[6,22,6,23],[14,24,15,25],[17,24,18,25],[6,39,6,40],[14,41,15,42],[17,41,18,42]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN7=\"Tierra del fuego\",\"3,42\",IF(AN7=\"Santa cruz\",\"4,03\",IF(AN7=\"Chubut\",\"4,60\",IF(AN7=\"Rio negro\",\"5,01\",IF(AN7=\"Neuquen\",\"5,01\",IF(AN7=\"Buenos Aires\",\"5,13\",IF(AN7=\"La Pampa\",\"5\",IF(AN7=\"San Luis\",\"5,16\",IF(AN7=\"Santa Fe\",\"4,95\",IF(AN7=\"Entre Rios\",\"5,15\",IF(AN7=\"Misiones\",\"4,68\",IF(AN7=\"Chaco\",\"5,19\",IF(AN7=\"Formosa\",\"5,24\",IF(AN7=\"Mendoza\",\"5,65\",IF(AN7=\"Catamarca\",\"5,39\",IF(AN7=\"La Rioja\",\"4,38\",IF(AN7=\"Salta\",\"6\",IF(AN7=\"Jujuy\",\"6\",IF(AN7=\"Tucuman\",\"4,17\",IF(AN7=\"Santiago del Estero\",\"4,7\",IF(AN7=\"Cordoba\",\"4,97\",IF(AN7=\"San Juan\",\"5,44\",IF(AN7=\"Corrientes\",\"5,13\",\" \")))))))))))))))))))))))","v":"5,44"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W7=\"Tierra del fuego\",\"3,42\",IF(W7=\"Santa cruz\",\"4,03\",IF(W7=\"Chubut\",\"4,60\",IF(W7=\"Rio negro\",\"5,01\",IF(W7=\"Neuquen\",\"5,01\",IF(W7=\"Buenos Aires\",\"5,13\",IF(W7=\"La Pampa\",\"5\",IF(W7=\"San Luis\",\"5,16\",IF(W7=\"Santa Fe\",\"4,95\",IF(W7=\"Entre Rios\",\"5,15\",IF(W7=\"Misiones\",\"4,68\",IF(W7=\"Chaco\",\"5,19\",IF(W7=\"Formosa\",\"5,24\",IF(W7=\"Mendoza\",\"5,65\",IF(W7=\"Catamarca\",\"5,39\",IF(W7=\"La Rioja\",\"4,38\",IF(W7=\"Salta\",\"6\",IF(W7=\"Jujuy\",\"6\",IF(W7=\"Tucuman\",\"4,17\",IF(W7=\"Santiago del Estero\",\"4,7\",IF(K7=\"Cordoba\",\"4,97\",IF(W7=\"San Juan\",\"5,44\",IF(W7=\"Corrientes\",\"5,13\",\" \")))))))))))))))))))))))","v":"5,13"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN7=\"Tierra del fuego\",\"2,03\",IF(AN7=\"Santa cruz\",\"2,85\",IF(AN7=\"Chubut\",\"3,11\",IF(AN7=\"Rio negro\",\"3,45\",IF(AN7=\"Neuquen\",\"3,45\",IF(AN7=\"Buenos Aires\",\"3,94\",IF(AN7=\"La Pampa\",\"3,60\",IF(AN7=\"San Luis\",\"4,31\",IF(AN7=\"Santa Fe\",\"4,06\",IF(AN7=\"Entre Rios\",\"4,50\",IF(AN7=\"Misiones\",\"4\",IF(AN7=\"Chaco\",\"4,33\",IF(AN7=\"Formosa\",\"4,59\",IF(AN7=\"Mendoza\",\"4,77\",IF(AN7=\"Catamarca\",\"4,74\",IF(AN7=\"La Rioja\",\"3,14\",IF(AN7=\"Salta\",\"5,6\",IF(AN7=\"Jujuy\",\"5,6\",IF(AN7=\"Tucuman\",\"3,34\",IF(AN7=\"Santiago del Estero\",\"3,88\",IF(AN7=\"Cordoba\",\"4,03\",IF(AN7=\"San Juan\",\"4,55\",IF(AN7=\"Corrientes\",\"4,18\",\" \")))))))))))))))))))))))","v":"4,55"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W7=\"Tierra del fuego\",\"2,03\",IF(W7=\"Santa cruz\",\"2,85\",IF(W7=\"Chubut\",\"3,11\",IF(W7=\"Rio negro\",\"3,45\",IF(W7=\"Neuquen\",\"3,45\",IF(W7=\"Buenos Aires\",\"3,94\",IF(W7=\"La Pampa\",\"3,60\",IF(W7=\"San Luis\",\"4,31\",IF(W7=\"Santa Fe\",\"4,06\",IF(W7=\"Entre Rios\",\"4,50\",IF(W7=\"Misiones\",\"4\",IF(W7=\"Chaco\",\"4,33\",IF(W7=\"Formosa\",\"4,59\",IF(W7=\"Mendoza\",\"4,77\",IF(W7=\"Catamarca\",\"4,74\",IF(W7=\"La Rioja\",\"3,14\",IF(W7=\"Salta\",\"5,6\",IF(W7=\"Jujuy\",\"5,6\",IF(W7=\"Tucuman\",\"3,34\",IF(W7=\"Santiago del Estero\",\"3,88\",IF(W7=\"Cordoba\",\"4,03\",IF(W7=\"San Juan\",\"4,55\",IF(W7=\"Corrientes\",\"4,18\",\" \")))))))))))))))))))))))","v":"3,94"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AN7=\"Tierra del fuego\",\"4,63\",IF(AN7=\"Santa cruz\",\"5,60\",IF(AN7=\"Chubut\",\"6,31\",IF(AN7=\"Rio negro\",\"6,77\",IF(AN7=\"Neuquen\",\"6,77\",IF(AN7=\"Buenos Aires\",\"6,75\",IF(AN7=\"La Pampa\",\"6,76\",IF(AN7=\"San Luis\",\"6,41\",IF(AN7=\"Santa Fe\",\"6,40\",IF(AN7=\"Entre Rios\",\"6,40\",IF(AN7=\"Misiones\",\"5,93\",IF(AN7=\"Chaco\",\"6,38\",IF(AN7=\"Formosa\",\"6,6\",IF(AN7=\"Mendoza\",\"6,97\",IF(AN7=\"Catamarca\",\"6,39\",IF(AN7=\"La Rioja\",\"5,27\",IF(AN7=\"Salta\",\"6,57\",IF(AN7=\"Jujuy\",\"6,57\",IF(AN7=\"Tucuman\",\"5,30\",IF(AN7=\"Santiago del Estero\",\"5,82\",IF(AN7=\"Cordoba\",\"6,29\",IF(AN7=\"San Juan\",\"6,61\",IF(AN7=\"Corrientes\",\"6,39\",\" \")))))))))))))))))))))))","v":"6,61"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W7=\"Tierra del fuego\",\"4,63\",IF(W7=\"Santa cruz\",\"5,60\",IF(W7=\"Chubut\",\"6,31\",IF(W7=\"Rio negro\",\"6,77\",IF(W7=\"Neuquen\",\"6,77\",IF(W7=\"Buenos Aires\",\"6,75\",IF(W7=\"La Pampa\",\"6,76\",IF(W7=\"San Luis\",\"6,41\",IF(W7=\"Santa Fe\",\"6,40\",IF(W7=\"Entre Rios\",\"6,40\",IF(W7=\"Misiones\",\"5,93\",IF(W7=\"Chaco\",\"6,38\",IF(W7=\"Formosa\",\"6,6\",IF(W7=\"Mendoza\",\"6,97\",IF(W7=\"Catamarca\",\"6,39\",IF(W7=\"La Rioja\",\"5,27\",IF(W7=\"Salta\",\"6,57\",IF(W7=\"Jujuy\",\"6,57\",IF(W7=\"Tucuman\",\"5,30\",IF(W7=\"Santiago del Estero\",\"5,82\",IF(W7=\"Cordoba\",\"6,29\",IF(W7=\"San Juan\",\"6,61\",IF(W7=\"Corrientes\",\"6,39\",\" \")))))))))))))))))))))))","v":"6,75"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ubicación","Buenos Aires",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ubicación","San Juan",null,null,null,null,"Insolacion",{"$f":"IF(AI13=TRUE,AT3,IF(AI14=TRUE,AT2,IF(AI15=TRUE,AT1,\" \")))","v":"6,61"},"RINV",{"$f":"IF(AT10<=1,\"1 KW\",IF(AT10<=2,\"2 KW\",IF(AT10<=5,\"5 KW\",\"BAJAR\")))","v":"1 KW"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mayor uso",null,null,null,null,null,null,{"$f":"IF(R17=TRUE,AC4,IF(R18=TRUE,AC3,IF(R19=TRUE,AC2,\" \")))","v":"6,75"},null,null,null,null,null,null,null,null,null,"Mayor uso",null,null,null,null,null,"Consumo",{"$f":"(AN10*(AO10*0.2)+AN11*(AO11*0.25)+AN12*(AO12*0.06)+AN13*(AO13*0.2))*1.16","v":0.23199999999999998},"VBAT",{"$f":"IF(AT10<=1,\"12\",IF(AT10<=2,\"24\",IF(AT10<=5,\"96\",\" \")))","v":"12"},"CantBAt",{"$f":"IF(AV8=\"12\",\"1\",IF(AV8=\"24\",\"2\",IF(AV8=\"96\",\"8\",\"0\")))","v":"1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipo","Cantidad","Horas de uso",null,null,null,null,{"$f":"(W10*(X10*0.2)+W11*(X11*0.25)+W12*(X12*0.06)+W13*(X13*0.2))*1.16","v":0.23199999999999998},null,null,null,null,null,null,null,null,null,"Equipo","Cantidad","Horas de uso","Dias de almacenamiento",null,null,"Paneles",{"$f":"ROUNDUP(AT8/(0.3*AT7),0)","v":1},"RENER",{"$f":"AT11*AT13","v":0.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heladera",1,1,null,null,null,null,{"$f":"ROUNDUP(AC9/(0.3*AC8),0)","v":1},null,null,null,null,null,null,null,null,null,"Heladera",1,1,1,null,null,"Inversor",{"$f":"0.3*AT9","v":0.3},"AmperH",{"$f":"(AV9*1000)/AV8","v":20.833333333333332}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Computadora",null,null,null,null,null,"Inversor",{"$f":"0.3*AC10","v":0.3},null,null,null,null,null,null,null,null,null,"Computadora",null,null,null,null,null,"Energia Bat",{"$f":"AT8/(1.16*0.8)","v":0.25},"RBAT",{"$f":"IF(AT14=\"55\",\"55\",IF(AT14=\"110\",\"110\",IF(AT14>200,\"200\",\" \")))","v":"55"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iluminación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iluminación",null,null,null,null,null,"Soportes ",{"$f":"AT9","v":1},"Cantidad Bat",{"$f":"ROUNDUP(IF(AT14=55,\"1\",IF(AT14=110,\"1\",IF(AT14=200,\"1\",AT14/200))),0)*AX8","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Televisores",null,null,null,null,null,null,null,null,null,null,null,null,true,null,null,null,"Televisores",null,null,null,null,null,"Dias",{"$f":"AP10","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,"Bateria",{"$f":"IF(AV10=0,\"0\",IF(AV10<=55,\"55\",IF(AV10<=110,\"110\",IF(AV10<=200,\"200\",IF(AV10>200,AV10,\" \")))))","v":"55"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC10","v":1},null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,{"$f":"AT9","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,{"$f":"AC11","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT10","v":0.3},null,null,null,null,null,{"$f":"AV8","v":"12"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX8","v":"1"},null,null,null,null,null,{"$f":"AV11","v":"55"}]

{"sheet":"Hoja2","index":1,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[1]
[2]
[3]