{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Resultados","Cuadro de Pago"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":2},"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":"Resultados","index":0,"n_rows":103,"n_cols":23,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Compensación por unidad",null,null,null,null,null,null,null,null,null,null,null,"Compensación por central",null,null,"Compensación por empresa"]
[]
[null,"Nombre empresa","Nombre central TCV","Nombre unidad TCV","Impuesto","CVP","CMgP","VUI","CTU","Compensación A","Compensación B","Compensación",null,"Nombre central TCV","Suma de Compensación",null,"Nombre Empresa","Suma de Compensación",null,"Empresa","Impuesto CLP","Compensación CLP","Porcentaje "]
[null,"ANGAMOS","Angamos","ANG1",5813731906.5699997,18.618633816942221,32.236098328297835,2.9437875719565487,21.56242138889877,0,378470061.14964765,378470061.14964765,null,"Andina",722065012.85927296,null,"AES_GENER",6180225436.5309601,null,{"$f":"+Q5","v":"AES_GENER"},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T5,TablaResultados[Impuesto])","v":19771956683.980003},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T5,TablaResultados[Compensación])","v":6180225436.5309601},{"$f":"+IFERROR(V5/U5,\"-\")","v":0.31257530730574662}]
[null,"ANGAMOS","Angamos","ANG2",5820276485.7799997,18.607398834725991,32.34457570769392,2.9437875719596498,21.551186406685641,0,346589201.56782198,346589201.56782198,null,"Angamos",725059262.71746969,null,"ANDINA",722065012.85927296,null,{"$f":"+Q6","v":"ANDINA"},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T6,TablaResultados[Impuesto])","v":2633200861.3899999},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T6,TablaResultados[Compensación])","v":722065012.85927296},0.27421569825786596]
[null,"COLBUN","Antilhue TG","Antilhue TG U1",30799193.219999999,88.908834753944049,114.73227642645928,3.688241398897953,92.597076152842007,0,13110259.411442596,13110259.411442596,null,"Antilhue TG",26007097.421458822,null,"ANGAMOS",725059262.71746969,null,"ANGAMOS",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T7,TablaResultados[Impuesto])","v":11634008392.349998},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T7,TablaResultados[Compensación])","v":725059262.71746969},{"$f":"+IFERROR(V7/U7,\"-\")","v":6.2322394678195017E-2}]
[null,"COLBUN","Antilhue TG","Antilhue TG U2",30358781.960000001,97.079532995457953,118.03249428436521,4.2902898492909785,101.36982284474894,0,12896838.010016225,12896838.010016225,null,"Arauco",615820.08994220651,null,"ARAUCO BIO",6629898.1188042322,null,"ARAUCO BIO",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T8,TablaResultados[Impuesto])","v":2380189316.1799998},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T8,TablaResultados[Compensación])","v":6629898.1188042322},2.7854499109527353E-3]
[null,"ARAUCO BIO","Arauco","Arauco",943675245.95000005,15.181942769906756,33.463007835744762,1.2654144665595701,16.447357236466328,0,615820.08994220651,615820.08994220651,null,"Atacama",545290409.86823452,null,"BE FORESTALES",336671044.11116517,null,"BE FORESTALES",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T9,TablaResultados[Impuesto])","v":1425027207.2231998},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T9,TablaResultados[Compensación])","v":336671044.11116517},0.23625587104908721]
[null,"ENEL_GENERACION","Termoeléctrica Bocamina","Bocamina",1286623130.5999999,29.02880964227062,38.062306460469777,3.91808299092986,32.946892633200477,0,597939794.38036644,597939794.38036644,null,"Candelaria",102547708.44538349,null,"CARDONES SA",2222944.9516163315,null,"CARDONES SA",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T10,TablaResultados[Impuesto])","v":3575210.55},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T10,TablaResultados[Compensación])","v":2222944.9516163315},0.62176616468541457]
[null,"ENEL_GENERACION","Termoeléctrica Bocamina","Bocamina II",7067136781.3599997,22.006556416901006,29.85773304149982,4.7867133538971833,26.79326977079819,0,2437967125.1195741,2437967125.1195741,null,"Cardones",2222944.9516163315,null,"COCHRANE",2402250513.8981018,null,"COCHRANE",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T11,TablaResultados[Impuesto])","v":10912354374.860001},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T11,TablaResultados[Compensación])","v":2402250513.8981018},0.22014044186765344]
[null,"AES_GENER","Termoeléctrica Ventanas","Campiche",4966435721.6300001,23.095863335481582,36.056372783923877,3.7585454741444559,26.854408809626037,0,1302901370.8771317,1302901370.8771317,null,"Celco",4130620.2713447451,null,"COLBUN",3916883332.9078484,null,"COLBUN",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T12,TablaResultados[Impuesto])","v":16090999149.299999},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T12,TablaResultados[Compensación])","v":3916883332.9078484},0.24342076564451517]
[null,"COLBUN","Candelaria","Candelaria 1",170071669.83000001,38.387334590121156,65.350245223946743,3.0517099254669402,41.439044515588094,0,62753806.146812193,62753806.146812193,null,"Cholguan",186721.30358890307,null,"COLMITO",8571710.5783256125,null,"COLMITO",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T13,TablaResultados[Impuesto])","v":14091016.35},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T13,TablaResultados[Compensación])","v":8571710.5783256125},0.60831031384940615]
[null,"COLBUN","Candelaria","Candelaria 2",220124956.80000001,18.856077928118673,59.044673426298154,2.6188377422121354,21.474915670330809,0,39793902.298571289,39793902.298571289,null,"CMPC Cordillera",331553406.3235122,null,"COMASA",5695089.4059875831,null,"COMASA",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T14,TablaResultados[Impuesto])","v":98213709.270000011},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T14,TablaResultados[Compensación])","v":5695089.4059875831},5.7986705199486684E-2]
[null,"CARDONES SA","Cardones","Cardones",3575210.55,122.56097074938387,142.4106215607691,4.8767918699350687,127.43776261931893,0,2222944.9516163315,2222944.9516163315,null,"CMPC Laja",496351.30728588899,null,"EMELDA",176840.14183704363,null,"EMELDA",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T15,TablaResultados[Impuesto])","v":636255.46},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T15,TablaResultados[Compensación])","v":176840.14183704363},0.27793889868865507]
[null,"TAMAKAYA_ENERGIA","Kelar","CC KELAR",2765505068.1700001,22.600742308829691,39.387310232175977,1.6290137962225577,24.22975610505225,0,1127851002.1404746,1127851002.1404746,null,"CMPC Pacífico",2591558.0316961603,null,"ENEL_GENERACION",6218981767.8079929,null,"ENEL_GENERACION",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T16,TablaResultados[Impuesto])","v":16930360751.180603},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T16,TablaResultados[Compensación])","v":6218981767.8079929},0.36732718571128647]
[null,"ENEL_GENERACION","Atacama","CC1",436494110.88999999,33.834037369333394,48.067778306482786,2.6057892314695321,36.439826600802924,0,217297058.78457883,217297058.78457883,null,"Cochrane",2402250513.8981018,null,"ENERGIA PACIFICO",2888915.0464881375,null,"ENERGIA PACIFICO",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T17,TablaResultados[Impuesto])","v":36910164.649999999},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T17,TablaResultados[Compensación])","v":2888915.0464881375},7.8268820361063807E-2]
[null,"ENEL_GENERACION","Atacama","CC2",519591263.61000001,42.135841276207486,52.923707353177733,2.5651181192320434,44.700959395439533,0,327993351.08365571,327993351.08365571,null,"Colmito",8571710.5783256125,null,"ENGIE",2729356995.1752567,null,"ENGIE",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T18,TablaResultados[Impuesto])","v":8942711963.7600002},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T18,TablaResultados[Compensación])","v":2729356995.1752567},0.3052046187147559]
[null,"COCHRANE","Cochrane","CCH1",5437638406.0200005,21.008653754000367,32.935667298603327,3.5164973736366352,24.525151127637002,0,1187229607.1677437,1187229607.1677437,null,"Coronel",16663280.508469081,null,"ENLASA",0,null,"ENLASA",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T19,TablaResultados[Impuesto])","v":0},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T19,TablaResultados[Compensación])","v":0},"-"]
[null,"COCHRANE","Cochrane","CCH2",5474715968.8400002,21.017334238639094,33.108577194741358,3.5164973736352563,24.533831612274351,0,1215020906.7303581,1215020906.7303581,null,"Diego de Almagro",556010.99363841687,null,"ENORCHILE",0,null,"ENORCHILE",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T20,TablaResultados[Impuesto])","v":0},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T20,TablaResultados[Compensación])","v":0},"-"]
[null,"ENGIE","(en blanco)","CD Iquique",0,0,0,0,0,0,0,0,null,"El Salvador",108382643.66654031,null,"ERSA",435046.87679989677,null,"ERSA",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T21,TablaResultados[Impuesto])","v":3135295345.3400002},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T21,TablaResultados[Compensación])","v":435046.87679989677},1.3875786134359187E-4]
[null,"ARAUCO BIO","Celco","Celco",493883326.69999999,17.18291796235663,30.828973031199453,1.5094233701100244,18.692341332466654,0,4130620.2713447451,4130620.2713447451,null,"Emelda",176840.14183704363,null,"GMETROPOLITANA",1058476709.3834178,null,"GMETROPOLITANA",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T22,TablaResultados[Impuesto])","v":2323758013.2799997},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T22,TablaResultados[Compensación])","v":1058476709.3834178},0.45550212342866586]
[null,"ARAUCO BIO","Cholguan","Cholguán",81787670.170000002,6.7940343468882487,28.784266995448128,0.33285312033762421,7.1268874672258731,0,186721.30358890307,186721.30358890307,null,"Energía Pacífico",2888915.0464881375,null,"GUACOLDA",3291226696.0938025,null,"GUACOLDA",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T23,TablaResultados[Impuesto])","v":17533868837.420002},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T23,TablaResultados[Compensación])","v":3291226696.0938025},0.18770681625436897]
[null,"BE FORESTALES","CMPC Cordillera","CMPC Cordillera",550405131.41999996,20.004447519944822,34.850371500801273,108.17710916273585,128.18155668268068,229957823.69041172,331553406.3235122,331553406.3235122,null,"Escuadron",958618.56116924807,null,"HORNITOS",1077576049.894773,null,"HORNITOS",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T24,TablaResultados[Impuesto])","v":3833524116.7199998},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T24,TablaResultados[Compensación])","v":1077576049.894773},0.28109280575408441]
[null,"BE FORESTALES","CMPC Laja","CMPC Laja",80831547.409999996,16.391217257545666,34.251406220583107,0.10669986193832831,16.497917119483994,0,496351.30728588899,496351.30728588899,null,"Esperanza",0,null,"LOS_GUINDOS",31074173.454730049,null,"LOS_GUINDOS",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T25,TablaResultados[Impuesto])","v":34830868.289999999},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T25,TablaResultados[Compensación])","v":31074173.454730049},0.89214466880377763]
[null,"BE FORESTALES","CMPC Pacífico","CMPC Pacífico",408732668.27999997,12.938684128873952,33.545224918696874,0.55385631548993453,13.492540444363886,0,2591558.0316961603,2591558.0316961603,null,"Guacolda",3291226696.0938025,null,"NEOMAS",765822.20590120205,null,"NEOMAS",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T26,TablaResultados[Impuesto])","v":24293660.539999999},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T26,TablaResultados[Compensación])","v":765822.20590120205},3.1523541075263666E-2]
[null,"BE FORESTALES","Santa Fe","CMPC Santa Fe",122403976.3,24.046487108521795,38.913746095711836,0.18580176976508375,24.23228887828688,0,2029728.448670923,2029728.448670923,null,"Horcones TG",815287.14831492398,null,"NUEVA ENERGIA",958618.56116924807,null,"NUEVA ENERGIA",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T27,TablaResultados[Impuesto])","v":26320343.43},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T27,TablaResultados[Compensación])","v":958618.56116924807},3.6421202622934322E-2]
[null,"BE FORESTALES","(en blanco)","CMPC TISSUE",262653883.8132,0,0,0,0,0,0,0,null,"Hornitos",1077576049.894773,null,"ORAZUL_CHILE",4096163.995616613,null,"ORAZUL_CHILE",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T28,TablaResultados[Impuesto])","v":4535844.6900000004},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T28,TablaResultados[Compensación])","v":4096163.995616613},0.90306531099869136]
[null,"COLMITO","Colmito","Colmito",14091016.35,51.154602348341662,82.839859714523456,3.019310037614463,54.173912385956122,0,8571710.5783256125,8571710.5783256125,null,"Huasco TG",2572393.2400000002,null,"SGA",16663280.508469081,null,"SGA",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T29,TablaResultados[Impuesto])","v":29548524.57},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T29,TablaResultados[Compensación])","v":16663280.508469081},0.5639293586044889]
[null,"ANDINA","Andina","CTA",2633200861.3899999,21.514837190046556,33.705522073670508,4.0364713816252529,25.551308571671811,0,722065012.85927296,722065012.85927296,null,"Kelar",1127851002.1404746,null,"SWO",108382643.66654031,null,"SWO",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T30,TablaResultados[Impuesto])","v":110440076.88},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T30,TablaResultados[Compensación])","v":108382643.66654031},0.98137059234669666]
[null,"HORNITOS","Hornitos","CTH",3833524116.7199998,22.078766447137053,31.840888203849381,5.1292064500129033,27.207972897149958,0,1077576049.894773,1077576049.894773,null,"Laguna Verde",0,null,"TAMAKAYA_ENERGIA",1127851002.1404746,null,"TAMAKAYA_ENERGIA",{"$f":"+SUMIF(TablaResultados[Nombre empresa],T31,TablaResultados[Impuesto])","v":2765505068.1700001},{"$f":"+SUMIF(TablaResultados[Nombre empresa],T31,TablaResultados[Compensación])","v":1127851002.1404746},0.4078282173920586]
[null,"ENGIE","Mejillones","CTM1",334172463.73000002,30.835568640456977,47.727478894701527,3.3895961786889148,34.225164819145888,0,201580041.87055942,201580041.87055942,null,"Laja",0,null,"Total general",29975184971.032829,null,"Total general",{"$f":"SUM(U5:U31)","v":120696155755.83379},{"$f":"SUM(V5:V31)","v":29975184971.032829},{"$f":"+V32/U32","v":0.24835244157794142}]
[null,"ENGIE","Mejillones","CTM2",523160637.18000001,30.7554220604618,45.839564037818676,3.3895961786423996,34.145018239104203,0,320735349.77629685,320735349.77629685,null,"Lautaro",5695089.4059875831]
[null,"ENGIE","Mejillones","CTM3",1577893221.8399999,20.125488042016105,34.757576912022159,1.5081914623395669,21.633679504355673,0,637237438.38065851,637237438.38065851,null,"Licanten",68726.530265571142]
[null,"ENEL_GENERACION","Tarapacá","CTTAR",0,0,0,0,0,0,0,0,null,"Los Guindos",31074173.454730049]
[null,"ENEL_GENERACION","Diego de Almagro","Diego de Almagro",1586921.27,148.86818382994775,186.39531303341141,8.1669036755879869,157.03508750553573,0,556010.99363841687,556010.99363841687,null,"Los Pinos",32869614.799140163]
[null,"SWO","El Salvador","El Salvador",110440076.88,188.34059738800022,213.04623725638078,1326.163468434281,1514.5040658222811,108382643.66654031,28078230.515674993,108382643.66654031,null,"Los Vientos",100033339.39414875]
[null,"EMELDA","Emelda","Emelda U1",366699,162.03011439818175,200.88665846952875,3.8528677518187435,165.88298215000049,0,126738.54354897683,126738.54354897683,null,"Masisa",765822.20590120205]
[null,"EMELDA","Emelda","Emelda U2",269556.46000000002,145.6165187787945,177.52885930641492,3.533724002253245,149.15024278104775,0,50101.598288066802,50101.598288066802,null,"Mejillones",1774770744.3027692]
[null,"ENERGIA PACIFICO","Energía Pacífico","Energía Pacífico",36910164.649999999,4.871338944479839,33.975534239412305,0.32562193556366753,5.1969608800435063,0,2888915.0464881375,2888915.0464881375,null,"Nehuenco",633692439.27395976]
[null,"NUEVA ENERGIA","Escuadron","Escuadrón",26320343.43,19.032378410557179,53.14543416798012,2.3344727889728767,21.366851199530057,0,958618.56116924807,958618.56116924807,null,"Norgener",1342423269.4825711]
[null,"ENORCHILE","Esperanza","Esperanza TG",0,0,0,0,0,0,0,0,null,"Nueva Aldea I",20640.010975692679]
[null,"GUACOLDA","Guacolda","Guacolda 1",3900541668.3499999,20.816286212724911,32.933182630867762,4.6681661448547622,25.484452357579674,0,774485106.79413438,774485106.79413438,null,"Nueva Aldea III",0]
[null,"GUACOLDA","Guacolda","Guacolda 2",3438540227.77,20.311738585022312,33.756889104716336,4.6681661448543323,24.979904729876644,0,710153918.76533103,710153918.76533103,null,"Nueva Renca",935592107.12025774]
[null,"GUACOLDA","Guacolda","Guacolda 3",3503151354.2399998,19.658156136212391,32.222542073422737,3.873415949152955,23.531572085365347,0,629751204.65285325,629751204.65285325,null,"Petropower",0]
[null,"GUACOLDA","Guacolda","Guacolda 4",3065194179.1599998,21.500202199239414,33.038509386418937,4.0996986561899025,25.599900855429318,0,781021152.56466877,781021152.56466877,null,"Quintero",739537837.97096729]
[null,"GUACOLDA","Guacolda","Guacolda 5",3626441407.9000001,18.439027414425102,32.619929229566594,3.7390694082868285,22.178096822711929,0,395815313.31681478,395815313.31681478,null,"Renca",0]
[null,"ARAUCO BIO","Horcones TG","Horcones",1146697.69,120.16124359233764,139.56018682076504,5.1983433793285725,125.35958697166622,0,815287.14831492398,815287.14831492398,null,"San Isidro",735252005.21013606]
[null,"ENEL_GENERACION","Huasco TG","Huasco TG",2572393.2400000002,119.85508243109565,119.85508243109565,23.86992988259265,143.7250123136883,2572393.2399999993,2572393.2400000002,2572393.2400000002,null,"San Isidro 2",1045357907.2113593]
[null,"ENGIE","Mejillones","IEM",4368653609.6800003,19.870900197557877,32.179228427537062,1.8671504033709332,21.738050600928808,0,615217914.27525437,615217914.27525437,null,"San Lorenzo de D. de Almagro",0]
[null,"AES_GENER","Laguna Verde","Laguna Verde TG",0,0,0,0,0,0,0,0,null,"Santa Fe",2029728.448670923]
[null,"AES_GENER","Laguna Verde","Laguna Verde TV",0,0,0,0,0,0,0,0,null,"Santa Lidia",22851262.86901138]
[null,"AES_GENER","Laja","Laja",846240.11,0,35.157345217102439,1.2214971901122484E-2,1.2214971901122484E-2,0,0,0,null,"Santa María",3121766472.967906]
[null,"COMASA","Lautaro","Lautaro-Comasa",44781286.93,22.072269986573406,35.634616155404998,0.28809706474585073,22.360367051319258,0,2264109.6537523838,2264109.6537523838,null,"Taltal",114508283.81371666]
[null,"COMASA","Lautaro","Lautaro-Comasa 2",53432422.340000004,20.342156401696979,36.72381073978157,0.48174714863889512,20.823903550335874,0,3430979.7522351998,3430979.7522351998,null,"Tarapacá",0]
[null,"ARAUCO BIO","Licanten","Licantén",90559811.5,1.3859344658078216,32.655034982025796,0.53243855425228559,1.9183730200601072,0,68726.530265571142,68726.530265571142,null,"Termoeléctrica Bocamina",3035906919.4999404]
[null,"LOS_GUINDOS","Los Guindos","Los Guindos",15100135.140000001,114.72672764596673,131.85194557953676,3.9570270581633178,118.68375470413005,0,11343440.304730047,11343440.304730047,null,"Termoeléctrica Ventanas",4837802167.0483885]
[null,"COLBUN","Los Pinos","Los Pinos",143275141.75,63.887147503149727,84.560312467028041,2.836330928665475,66.723478431815195,0,32869614.799140163,32869614.799140163,null,"Tocopilla",954586250.87248743]
[null,"GMETROPOLITANA","Los Vientos","Los Vientos",127040038.48999999,103.77930561169778,112.37773084750825,4.3683758024118369,108.14768141410961,0,100033339.39414875,100033339.39414875,null,"Valdivia",21387.316242217286]
[null,"NEOMAS","Masisa","Masisa (Cabrero)",24293660.539999999,7.5322754597634605,33.570235426970186,0.29147612439559911,7.8237515841590595,0,765822.20590120205,765822.20590120205,null,"Viñales",770695.44812997268]
[null,"COLBUN","Nehuenco","Nehuenco",2539215256.0799999,7.841369594379918,33.188663622963858,1.4807688607085894,9.322138455088508,0,213928774.29443046,213928774.29443046,null,"Yungay",4096163.995616613]
[null,"COLBUN","Nehuenco","Nehuenco II",3393975970.96,17.83784025890871,32.660111300945836,1.5503596254029539,19.388199884311664,0,415416060.81213737,415416060.81213737,null,"Total general",29974749924.156017]
[null,"COLBUN","Nehuenco","Nehuenco TG 9B",8275918.9400000004,18.65063131314546,45.088295856189887,2.7781730890786718,21.428804402224131,0,4347604.1673918935,4347604.1673918935]
[null,"AES_GENER","Norgener","NTO1",2924206586.0500002,21.137602432109869,31.485311615571263,3.8413533092108936,24.978955741320764,0,743871548.01186812,743871548.01186812]
[null,"AES_GENER","Norgener","NTO2",2913021869.6599998,20.679574511498085,33.888696719098569,3.8339179056313699,24.513492417129456,0,598551721.47070301,598551721.47070301]
[null,"ARAUCO BIO","Nueva Aldea I","Nueva Aldea I",35740752.020000003,7.9779198667634761,32.17167329705638,0.14362367699417322,8.1215435437576495,0,20640.010975692679,20640.010975692679]
[null,"ARAUCO BIO","Nueva Aldea III","Nueva Aldea III",260248858.22999999,0,30.279416593822774,0.2343655291866287,0.2343655291866287,0,0,0]
[null,"GMETROPOLITANA","Nueva Renca","Nueva Renca",2169019691.4200001,32.633282739152726,46.182640114344473,2.0542588504618733,34.687541589614597,0,935592107.12025774,935592107.12025774]
[null,"AES_GENER","Termoeléctrica Ventanas","Nueva Ventanas",5329378965.8599997,21.983603794613369,34.139812217553271,3.8110682840395702,25.79467207865294,0,1267695915.3145635,1267695915.3145635]
[null,"ERSA","Petropower","Petropower",0,2.7037389985934359,30.148849344635121,0,2.7037389985934359,0,0,0]
[null,"ENEL_GENERACION","Quintero","Quintero A",1069966952,24.338420740617721,45.123915122199747,3.2258999546034994,27.56432069522122,0,463474311.82717919,463474311.82717919]
[null,"ENEL_GENERACION","Quintero","Quintero B",838759899.96000004,21.542209839279625,43.706075434452806,3.2853528646098673,24.827562703889491,0,276063526.1437881,276063526.1437881]
[null,"GMETROPOLITANA","Renca","Renca U1",0,0,0,0,0,0,0,0]
[null,"GMETROPOLITANA","Renca","Renca U2",0,0,0,0,0,0,0,0]
[null,"ENEL_GENERACION","San Isidro","San Isidro",2148655337.4499998,16.83181772593494,38.148584788936382,1.5409103995169919,18.372728125451932,0,735252005.21013606,735252005.21013606]
[null,"ENEL_GENERACION","San Isidro 2","San Isidro II",3256847393.5900002,19.821288348558031,35.295999019503618,1.4714454136410109,21.292733762199042,0,1045357907.2113593,1045357907.2113593]
[null,"ENLASA","San Lorenzo de D. de Almagro","San Lorenzo de D. de Almagro U1",0,132.14327000000003,132.14327000000003,0,132.14327000000003,0,0,0]
[null,"ENLASA","San Lorenzo de D. de Almagro","San Lorenzo de D. de Almagro U2",0,145.02561499999999,145.02561499999999,0,145.02561499999999,0,0,0]
[null,"GMETROPOLITANA","Santa Lidia","Santa Lidia",27698283.370000001,94.597469084019465,102.04977482133194,3.7064126178798986,98.303881701899371,0,22851262.86901138,22851262.86901138]
[null,"COLBUN","Santa María","Santa María",9554902259.7600002,23.921417351307156,35.329861781497506,4.8752990244128496,28.796716375720006,0,3121766472.967906,3121766472.967906]
[null,"ENEL_GENERACION","Taltal","Taltal 1",215106387.75999999,48.263674178518364,67.050927425098223,6.0855835398529239,54.349257718371291,0,67607047.782220915,67607047.782220915]
[null,"ENEL_GENERACION","Taltal","Taltal 2",86882795.450000003,52.014044487757602,60.358386383256374,4.1002885115814482,56.114332999339048,0,46901236.03149575,46901236.03149575]
[null,"SGA","Coronel","TG_Coronel",29548524.57,67.893100949371373,94.265051099147826,11.60748091959819,79.500581868969562,0,16663280.508469081,16663280.508469081]
[null,"ENGIE","Tocopilla","TG1",0,225.30085527435102,225.30085527435102,0,225.30085527435102,0,0,0]
[null,"ENGIE","Tocopilla","TG2",0,0,0,0,0,0,0,0]
[null,"ENGIE","Tocopilla","TG3",20073099.600000001,8.7150823193965099,32.603485665321209,1.0787608942008338,9.7938432135973432,0,2340456.6709207403,2340456.6709207403]
[null,"ENEL_GENERACION","Tarapacá","TGTAR",137384.00060000003,0,0,0,0,0,0,0]
[null,"ENGIE","Tocopilla","U12",0,0,0,0,0,0,0,0]
[null,"ENGIE","Tocopilla","U13",0,0,0,0,0,0,0,0]
[null,"ENGIE","Tocopilla","U14",161372391.15000001,45.676988038557973,61.49049078122696,3.8672558560031303,49.544243894561106,0,109517202.8357757,109517202.8357757]
[null,"ENGIE","Tocopilla","U15",283319537.75999999,42.953507016701138,53.048466793568231,3.8672558560563952,46.820762872757534,0,208874430.90510416,208874430.90510416]
[null,"ENGIE","Tocopilla","U16",1674067002.8199999,21.632186575105216,32.756933175316888,1.6312660863700073,23.263452661475224,0,633854160.4606868,633854160.4606868]
[null,"ARAUCO BIO","Valdivia","Valdivia",359061996.43000001,1.0069929104635409,33.866682138392861,0.29895425410054455,1.3059471645640854,0,21387.316242217286,21387.316242217286]
[null,"AES_GENER","Termoeléctrica Ventanas","Ventanas 1",398116435.66000003,34.059523404491024,50.867455585581617,4.427615940225432,38.487139344716454,0,224619427.59062234,224619427.59062234]
[null,"AES_GENER","Termoeléctrica Ventanas","Ventanas 2",3239950865.0100002,28.586771756207384,37.139730796108616,3.7016994995589152,32.288471255766297,0,2042585453.2660708,2042585453.2660708]
[null,"ARAUCO BIO","Viñales","Viñales",114084957.48999999,14.364038229087283,31.821754881461366,0.32972626363081969,14.693764492718103,0,770695.44812997268,770695.44812997268]
[null,"ORAZUL_CHILE","Yungay","Yungay 1",2178135.16,118.65424020189829,120.03503925363712,3.3914460077989723,122.04568620969727,1291325.5346747548,2178135.1599999997,2178135.1599999997]
[null,"ORAZUL_CHILE","Yungay","Yungay 2",1386428.54,108.86187073883103,116.103480242331,3.6079407696122217,112.46981150844326,0,1126152.1649846844,1126152.1649846844]
[null,"ORAZUL_CHILE","Yungay","Yungay 3",971280.99,114.30607656613158,120.63698369295859,2.0526056169791569,116.35868218311073,0,791876.67063192895,791876.67063192895]
[null,"ORAZUL_CHILE","Yungay","Yungay 4 ca",0,0,0,0,0,0,0,0]
[null,"LOS_GUINDOS","Los Guindos","Los Guindos 2",19730733.149999999,108.93808655071844,109.22504994680854,4.764896263946091,113.70298281466452,18542460.021177962,19730733.150000002,19730733.150000002]
[null,"ERSA","ACONCAGUA","ACONCAGUA",1163351100.78,0,28.574612378634264,11.047968668376067,11.047968668376067,0,0,0]
[null,"ERSA","ERSA_BIOBIO","ERSA_BIOBIO",1971944244.5599999,2.6854270018865294,32.94590761699569,5.3580782229806108,8.0435052248671397,0,435046.87679989677,435046.87679989677]

{"sheet":"Cuadro de Pago","index":1,"n_rows":103,"n_cols":22,"rows_kept":103,"cut":false,"hidden":false,"merged":[[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,2,4,2]]}
[]
[null,null,"Cuadro de Pago"]
[]
[null,null,"Empresa","Paga","Recibe","Neto",null,null,null,"Reciben"]
[null,null,null,null,null,null,null,null,"Pagan","AES_GENER","ANDINA","BE FORESTALES","CARDONES SA","COCHRANE","COLMITO","GMETROPOLITANA","GUACOLDA","HORNITOS","LOS_GUINDOS","ORAZUL_CHILE","SWO","Total"]
[null,null,"AES_GENER",3658413364.1750422,6180225436.5309601,2521812072.3559179,null,null,"ANGAMOS",{"$f":"+$V6*J$90/$V$90","v":189876687.89574745},23601224.962445393,24133598.70766845,167373.86160308233,119242911.61841589,645396.23394415295,79696680.80966644,129844909.30519633,37747212.591605559,2339691.0496863383,308415.54812563484,8160535.6839941414,{"$f":"-VLOOKUP(I6,C:F,4,0)","v":615764638.26810002}]
[null,null,"ANDINA",408609713.5686031,722065012.85927296,313455299.29066986,null,null,"ARAUCO BIO",60473394.102568746,7516700.4136968022,7686254.9159451816,53306.520180873056,37977403.483030416,205550.77740268788,25382414.453720443,41354009.592460841,12022023.812522659,745162.87646443374,98226.565861532421,2599030.4337792569,196113477.94763425]
[null,null,"ANGAMOS",1340823900.9855697,725059262.71746969,-615764638.26810002,null,null,"COLBUN",116541533.90482765,14485838.096493864,14812595.707270278,102729.86527712869,73188299.107671663,396127.97080991813,48915817.584629275,79695538.551153123,23168289.403029244,1436043.501788663,189297.70398351608,5008731.4911450958,377940842.88808012]
[null,null,"ARAUCO BIO",202743376.0664385,6629898.1188042322,-196113477.94763425,null,null,"COMASA",6293878.0484907515,782314.21326553391,799960.90526224661,5547.9726611471069,3952567.0696622632,21393.069546431037,2641720.7685913485,4303993.4677655101,1251213.9081152615,77554.176350265538,10223.107795238986,270498.80095663125,20410865.508462667]
[null,null,"BE FORESTALES",16145121.498658314,336671044.11116517,320525922.61250687,null,null,"EMELDA",17319401.344978433,2152760.7832623771,2201320.6915967269,15266.829835131019,10876616.117282663,58869.135153408795,7269448.4831287563,11843666.127638334,3443072.0894351662,213412.44552896541,28131.798159193677,744354.63493398135,56166320.480933242]
[null,null,"CARDONES SA",0,2222944.9516163315,2222944.9516163315,null,null,"ENEL_GENERACION",308093648.98364913,38295314.710546091,39159143.607113533,271580.59442289657,193483382.0996691,1047219.0291487189,129315723.13930811,210686168.7610302,61248574.510076888,3796379.4343623188,500434.63828213949,13241273.820425341,999138843.32803631]
[null,null,"COCHRANE",818547862.48416936,2402250513.8981018,1583702651.4139323,null,null,"ENERGIA PACIFICO",5415683.6494805254,673156.71846459329,688341.140624939,4773.8555779523385,3401059.3608146114,18408.061939266314,2273117.4424938206,3703450.6978472662,1076630.1240627554,66732.923894160762,8796.6619796246341,232755.69088857723,17562906.328068126]
[null,null,"COLBUN",4294824175.7959285,3916883332.9078484,-377940842.88808012,null,null,"ENGIE",317663445.69665712,39484817.895858571,40375478.461829916,280016.24731090193,199493232.15710199,1079747.0389146027,133332440.73904184,217230360.1519815,63151036.339317888,3914300.0067341952,515978.80081942683,13652565.319295123,1030173418.8548651]
[null,null,"COLMITO",0,8571710.5783256125,8571710.5783256125,null,null,"ENORCHILE",15560841.928925306,1934175.9909529367,1977805.2736644321,13716.682296825105,9772237.5474432204,52891.741946977505,6531330.760415107,10641096.236538338,3093473.0055856863,191743.19391267322,25275.380806309837,668775.1258001125,50463362.868288018]
[null,null,"COMASA",26105954.914450251,5695089.4059875831,-20410865.508462667,null,null,"ERSA",15743352.42641343,1956861.6158022077,2001002.6190317248,13877.56295619525,9886854.4778446946,53512.100291329829,6607935.6402659221,10765903.864353096,3129755.8301137108,193992.11758086583,25571.831496203838,676619.0767556564,51055239.162905134]
[null,null,"EMELDA",56343160.622770287,176840.14183704363,-56166320.480933242,null,null,"NEOMAS",{"$f":"+$V16*J$90/$V$90","v":8458743.3807950988},1051401.8737221302,1075118.386493762,7456.2736460334872,5312106.5073181121,28751.508056969091,3550376.7141769477,5784410.8157095555,1681586.024020066,104229.99473482545,13739.485374183385,363540.55869474442,27431461.52274248]
[null,null,"ENEL_GENERACION",7218120611.1360292,6218981767.8079929,-999138843.32803631,null,null,"NUEVA ENERGIA",11154029.875588469,1386419.6350219571,1417693.1564057788,9832.1340729221847,7004751.4172683982,37912.86310491091,4681665.6040700115,7627550.3519338118,2217405.1045072358,137441.74788943559,18117.422818003397,479378.80015082681,36172198.112831831]
[null,null,"ENERGIA PACIFICO",20451821.374556262,2888915.0464881375,-17562906.328068126,null,null,"SGA",8485216.3923904411,1054692.4066939196,1078483.1441451923,7479.6092657353038,5328731.6076235808,28841.490572327562,3561488.1948888032,5802514.0690774461,1686848.820668268,104556.19943627818,13782.485325742457,364678.31793302018,27517312.738020808]
[null,null,"ENGIE",3759530414.0301218,2729356995.1752567,-1030173418.8548651,null,null,"TAMAKAYA_ENERGIA",78065252.441248521,9703326.9593768772,9922205.2812736109,68813.517356512966,49025123.096902326,265346.001585747,32766220.935727391,53383992.187006056,15519259.960628159,961932.58083676733,126800.91425679928,3355094.7474741945,253163368.62367344]
[null,null,"ENLASA",0,0,0,null,null,"AASA_ENERGIA",222501.65616806806,27656.431655383112,28280.27885498017,196.13235209989614,139731.45210942093,756.28942409219303,93390.313828229642,152155.10490293219,44233.009383288772,2741.7011495515721,361.40808546025386,9562.6942150173254,721566.47212852549]
[null,null,"ENORCHILE",50463362.868288018,0,-50463362.868288018,null,null,"ABASTIBLE",307553.94744738832,38228.231081107275,39090.546769648252,271.10485445061158,193144.44853546031,1045.3845683583145,129089.19495649359,210317.10029978692,61141.282620529943,3789.7291453358712,499.55800436264792,13218.078484051131,997388.60676697502]
[null,null,"ERSA",51490286.039705031,435046.87679989677,-51055239.162905134,null,null,"ACCIONA_ENERGIA",112858874.15064794,14028092.165270016,14344524.383353718,99483.648003917449,70875581.96237652,383610.50611962262,47370099.875878163,77177195.582974181,22436181.937999651,1390665.1767221063,183315.98216588487,4850457.8417095579,365998083.21322197]
[null,null,"GMETROPOLITANA",0,1058476709.3834178,1058476709.3834178,null,null,"AELA_GENERACION",65596244.974222265,8153458.7077815272,8337376.5915223146,57822.247426316368,41194563.317092307,222963.49244561096,27532621.597516086,44857210.086347237,13040439.201322621,808287.46783010196,106547.5813429821,2819200.7338050418,212726735.99865481]
[null,null,"GUACOLDA",1566715575.4891076,3291226696.0938025,1724511120.6046948,null,null,"ALBA",857265.93043160194,106556.13546337528,108959.72633645065,755.66890694805534,538364.59182424995,2913.8711503803174,359819.0487929784,586231.08619022346,170423.23458532878,10563.368504369048,1392.4518315205787,36843.644648997513,2780088.7586664292]
[null,null,"HORNITOS",576243435.20559418,1077576049.894773,501332614.68917882,null,null,"ALMEYDA",31646205.660960775,3933548.8062770013,4022278.0189914922,27895.72382613146,19873875.758566324,107566.34834193172,13282818.335147165,21640880.454777889,6291220.1915899953,389949.62974146835,51402.739183973194,1360093.1921726009,102627734.85957694]
[null,null,"LOS_GUINDOS",0,31074173.454730049,31074173.454730049,null,null,"ALLIPEN",{"$f":"+$V26*J$90/$V$90","v":3725553.5618638312},463077.530462639,473523.18824579736,3284.027613756542,2339654.5359529252,12663.26195611922,1563721.467599011,2547675.3871831908,740634.69233411318,45906.869455221233,6051.3939683028266,160117.14297920495,12081863.059614135]
[null,null,"NEOMAS",28197283.728643682,765822.20590120205,-27431461.52274248,null,null,"ARRAYAN_EOLICO",463880.69633982418,57659.277667952236,58959.900226645201,408.90487573783969,291317.93633091764,1576.7436104715143,194704.00605607338,317219.28380037204,92218.815568846519,5716.0124572241411,753.47859082680054,19936.702169966426,1504351.7576948607]
[null,null,"NUEVA ENERGIA",37130816.674001075,958618.56116924807,-36172198.112831831,null,null,"CERRO_DOMINADOR_CSP",79838593.821296573,9923749.1149850842,10147599.507979738,70376.695006220805,50138784.767504312,271373.63910599245,33510543.071838491,54596670.547953226,15871797.677669644,983783.97818795207,129681.34186380329,3431309.5570548801,258914263.72044641]
[null,null,"ORAZUL_CHILE",0,4096163.995616613,4096163.995616613,null,null,"ATRIA_ENERGIA",11344730.461994577,1410123.2686281635,1441931.4737929504,10000.234190479994,7124511.7386770435,38561.059793200628,4761708.0986671811,7757958.6744127898,2255316.1069382848,139791.59114891608,18427.17661946328,487574.74541178538,36790634.630274907]
[null,null,"SGA",44180593.24648989,16663280.508469081,-27517312.738020808,null,null,"BESALCO",13319784.851726754,1655617.8761111412,1692963.7126414923,11741.219267421589,8364849.5528994314,45274.325540009362,5590694.9586372674,9108576.0722073484,2647954.0803272971,164128.52860822793,21635.245440010851,572458.79307375033,43195679.216480233]
[null,null,"SWO",0,108382643.66654031,108382643.66654031,null,null,"CABO_LEONES",17350692.454776164,2156650.1944894488,2205297.8364234301,15294.412546514564,10896266.992181541,58975.494520865628,7282582.257566086,11865064.1800205,3449292.7170796236,213798.01961043823,28182.624118328928,745699.46678735979,56267796.650120407]
[null,null,"TAMAKAYA_ENERGIA",1381014370.764148,1127851002.1404746,-253163368.62367344,null,null,"CAREN",9294110.6165034417,1155236.0530239816,1181294.75739817,8192.6391348499201,5836718.6783034336,31590.944924450796,3901004.2539813863,6355666.7405897975,1847655.8295754371,114523.52400504924,15096.367289190473,399443.03946679365,30140533.444196038]
[null,null,"AASA_ENERGIA",721566.47212852549,0,-721566.47212852549,null,null,"CONEJO_SOLAR",24750289.83580244,3076402.7157521397,3145797.2509173877,21817.062597427739,15543227.850283489,84126.935360403964,10388405.07937286,16925190.630940352,4920322.0389479566,304977.04719688575,40201.745093470723,1063719.9628485136,80264478.155113474]
[null,null,"ABASTIBLE",997388.60676697502,0,-997388.60676697502,null,null,"COYANCO",5376373.956385836,668270.61622521863,683344.8223881803,4739.2045883832416,3376372.8007561658,18274.447180330015,2256618.0391283398,3676569.2328751283,1068815.4135861816,66248.543541212639,8732.8114844595511,231066.2357122672,17435426.123851735]
[null,null,"ACCIONA_ENERGIA",365998083.21322197,0,-365998083.21322197,null,null,"CHACAYES",61076369.548297003,7591648.8410112532,7762893.9578362694,53838.035291663218,38356073.179557495,207600.3080014493,25635500.507447354,41766347.162341103,12141894.464310724,752592.83676754183,99205.975206942341,2624945.161363611,198068909.97743279]
[null,null,"AELA_GENERACION",212726735.99865481,0,-212726735.99865481,null,null,"CHUNGUNGO",{"$f":"+$V36*J$90/$V$90","v":14243948.623519862},1770489.2556467205,1810426.250332617,12555.857762293641,8945226.1129823271,48415.584345779025,5978592.9462875053,9740554.4496557154,2831676.5096045975,175516.22306019723,23136.359027961789,612177.57857159444,46192715.750797257]
[null,null,"ALBA",2780088.7586664292,0,-2780088.7586664292,null,null,"DUQUECO",38604479.145946659,4798445.8070059083,4906684.5348511981,34029.352531051096,24243684.392696816,131217.71677336897,16203404.885633886,26399212.820859671,7674514.9573619058,475690.59338746336,62705.020441682318,1659146.4340555361,125193215.66154538]
[null,null,"ALMEYDA",102627734.85957694,0,-102627734.85957694,null,null,"EGP_SUR",79072.661648378038,9828.5455504013698,10050.248432903805,69.70153563342933,49657.777944533125,268.77021398131524,33189.059415348456,54072.896962956089,15719.531462778745,974.34603891534266,128.43724289854524,3398.3912620398933,{"$f":"-VLOOKUP(I38,C:F,4,0)","v":256430.36771076865}]
[null,null,"ALLIPEN",12081863.059614135,0,-12081863.059614135,null,null,"EL_MORADO",2999243.8286765153,372798.94178839738,381208.18195160449,2643.7949126773483,1883530.6785070733,10194.514625043752,1258868.4831896494,2050997.1352170075,596245.36150153168,36957.164249854126,4871.653490667466,128901.74439082404,9726461.4825008642]
[null,null,"ARRAYAN_EOLICO",1504351.7576948607,0,-1504351.7576948607,null,null,"EL_PELICANO",22893560.542890731,2845615.639034057,2909804.3011746216,20180.379573565322,14377198.415982654,77815.859965214055,9609082.6493945774,15655488.439933147,4551206.9247055976,282098.13058811729,37185.871007291709,983921.30078925972,74243158.45503898]
[null,null,"CERRO_DOMINADOR_CSP",258914263.72044641,0,-258914263.72044641,null,null,"EMBALSE_ANCOA",1562313.1850689552,194191.84814753025,198572.24118452694,1377.1590062808257,981135.57336616877,5310.3467153293468,655747.56235234719,1068369.2456915569,310585.61524859542,19251.074033478842,2537.6557946992693,67145.222710698494,5066536.7293201769]
[null,null,"ATRIA_ENERGIA",36790634.630274907,0,-36790634.630274907,null,null,"ENERGIA_LEON",1579974.1334296183,196387.06242016915,200816.97299050365,1392.7269054234512,992226.68164178939,5370.3767784517486,663160.36789416592,1080446.4746739434,314096.58639374911,19468.695076200547,2566.3423655966039,67904.256380958745,5123810.6769505795]
[null,null,"BESALCO",43195679.216480233,0,-43195679.216480233,null,null,"EOLICA_ESPERANZA",1145910.8445064337,142434.01824531105,145646.90790934689,1010.1056913484667,719634.13238537579,3894.9833793513303,480971.58120383404,783617.4694519263,227805.42855455706,14120.09750297663,1861.2960080997711,49249.049163976117,3716155.9140025442]
[null,null,"CABO_LEONES",56267796.650120407,0,-56267796.650120407,null,null,"ERNC1",3175977.8013258507,394766.55820950225,403671.32274681859,2799.5836395958113,1994519.9406126307,10795.238398045822,1333048.7902223479,2171854.5553885647,631379.82119579555,39134.908651053061,5158.7214064349519,136497.43139359512,10299604.673190255]
[null,null,"CAREN",30140533.444196038,0,-30140533.444196038,null,null,"GAS SUR",198721.06993829095,24700.560813271317,25257.732319843351,175.17007077630234,124797.19991945034,675.45853872247801,83408.921108435185,135893.03452215344,39505.463027196529,2448.672945959499,322.78142403021798,8540.6502523537965,644446.71488048462]
[null,null,"CONEJO_SOLAR",80264478.155113474,0,-80264478.155113474,null,null,"GM_HOLDINGS",{"$f":"+$V46*J$90/$V$90","v":327555551.17182702},40714383.300959311,41632779.22137738,288736.01123301766,205705492.71403453,1113370.5852814866,137484440.55179939,223994958.54736796,65117572.687133469,4036192.1194485049,532046.48751678597,14077709.030271798,1062253232.4282527]
[null,null,"COYANCO",17435426.123851735,0,-17435426.123851735,null,null,"HELIO_ATACAMA_TRES",1679887.7379511958,208806.0880691591,213516.13508187298,1480.7994645184435,1054972.6103046343,5709.9859468685509,705096.96757022198,1148771.2019547485,333959.26733929163,20699.846561049417,2728.6314251184831,72198.351375192491,5447827.6230438817]
[null,null,"CHACAYES",198068909.97743279,0,-198068909.97743279,null,null,"HIDROLIRCAY",15402841.697896937,1914536.934479262,1957723.2182335348,13577.407122529263,9673013.1097673867,52354.694691739918,6465013.5409624735,10533049.662230369,3062062.7867945028,189796.28968508096,25018.741993000924,661984.5790633047,49950972.662920214]
[null,null,"CHUNGUNGO",46192715.750797257,0,-46192715.750797257,null,null,"HUAJACHE",2642643.7310818601,328474.3897950406,335883.79932286387,2329.4565068208899,1659585.1568538579,8982.4208047740831,1109193.2151530532,1807140.4098678436,525353.77473926742,32563.080563722087,4292.430123227562,113575.75649000944,8570017.6213023569]
[null,null,"DUQUECO",125193215.66154538,0,-125193215.66154538,null,null,"IMELSA_ENERGIA",47322762.59275043,5882107.8994653784,6014790.8350853445,41714.407411737469,29718782.542093191,160851.4088573292,19862717.994411148,32361107.016469255,9407697.1733960621,583118.68250767689,76866.075164929629,2033841.5267458011,153466358.15435857]
[null,null,"EGP_SUR",256430.36771076865,0,-256430.36771076865,null,null,"JAVIERA",19406154.338799194,2412139.2640754674,2466549.982843617,17106.275796919337,12187100.861719828,65962.067615571097,8145318.4444188997,13270667.284166681,3857915.5847418159,239125.75113091103,31521.298342309376,834039.27425687597,62933600.427908204]
[null,null,"EL_MORADO",9726461.4825008642,0,-9726461.4825008642,null,null,"KALTEMP",115209.87686148626,14320.316263345074,14643.340191722804,101.55602669723221,72352.016018447015,391.60163084579563,48356.883007102871,78784.900758096468,22903.557897170478,1419.6346097857211,187.13470155552454,4951.4994267908023,373622.31739304675]
[null,null,"EL_PELICANO",74243158.45503898,0,-74243158.45503898,null,null,"KDM_ENERGIA",12496351.961450176,1553267.1078295475,1588304.214117158,11015.373750818471,7847732.1729456726,42475.453850283855,5245076.6052110419,8545481.3071692009,2484256.8054872383,153982.05625952521,20297.748409628883,537069.22756707855,40525310.034047447]
[null,null,"EMBALSE_ANCOA",5066536.7293201769,0,-5066536.7293201769,null,null,"LA ARENA SPA",4013395.8721676185,498855.65148674103,510108.35773102596,3537.7569132414237,2520420.0398595468,13641.646112166052,1684537.1242339804,2744512.9194247168,797857.32982746139,49453.708641233243,6518.9344804631928,172488.05312425166,13015327.394002471]
[null,null,"ENERGIA_LEON",5123810.6769505795,0,-5123810.6769505795,null,null,"LA CONFLUENCIA",32009157.860427093,3978662.90956767,4068409.7628567265,28215.661528201359,20101810.411957972,108800.03313616998,13435159.762157494,21889080.989262149,6363374.5670727184,394421.98504725273,51992.280231809826,1375692.1812225641,103804778.40446801]
[null,null,"EOLICA_ESPERANZA",3716155.9140025442,0,-3716155.9140025442,null,null,"LA HIGUERA",{"$f":"+$V56*J$90/$V$90","v":41799545.945293874},5195585.0826964378,5312782.0965591269,36845.762877223569,26250192.259416498,142077.83921573474,17544465.874716163,28584121.159965869,8309689.6439224733,515060.7197385566,67894.747991384109,1796464.2739534685,135554725.40634707]
[null,null,"ERNC1",10299604.673190255,0,-10299604.673190255,null,null,"LIPIGAS",11172333.476297218,1388694.7294673959,1420019.570244706,9848.2684618554176,7016246.1124087013,37975.077561545681,4689348.1491971603,7640067.0510627264,2221043.834015328,137667.28779762486,18147.153245197074,480165.45378579723,36231556.163545325]
[null,null,"GAS SUR",644446.71488048462,0,-644446.71488048462,null,null,"LOS_CURUROS",1961501.7489177966,243810.04615930951,249309.67880987638,1729.0385981338998,1231826.7306937338,6667.1999372639584,823298.42869881459,1341349.5859484044,389943.72787805746,24169.939642126294,3186.0553485851196,84301.581166452888,6361093.7617985671]
[null,null,"GM_HOLDINGS",1062253232.4282527,0,-1062253232.4282527,null,null,"LUZ_DEL_NORTE",16110606.124093855,2002510.3851867074,2047681.0894745688,14201.292373692426,10117490.480080459,54760.405999691196,6762082.5291998433,11017045.927108556,3202765.3372576716,198517.47663862904,26168.359441400902,692402.93594454951,52246232.342799723]
[null,null,"HELIO_ATACAMA_TRES",5447827.6230438817,0,-5447827.6230438817,null,null,"MONTE REDONDO",23889154.56500005,2969365.6303967098,3036345.7258835468,21057.98291664066,15002433.305541011,81199.912212636133,10026961.957672922,16336313.54246789,4749129.5850593848,294366.00005890429,38803.008315943523,1026710.0213754076,77471841.236901194]
[null,null,"HIDROLIRCAY",49950972.662920214,0,-49950972.662920214,null,null,"NORACID",2531986.4865807956,314719.9550082495,321819.10521807038,2231.9135670753394,1590092.2023884698,8606.2937001195278,1062747.2022590393,1731468.7724728801,503355.27361059614,31199.544221207805,4112.6902346973457,108819.92046584617,8211159.3597270623]
[null,null,"HUAJACHE",8570017.6213023569,0,-8570017.6213023569,null,null,"NORVIND",7834058.4107357431,973755.00368022069,995720.03299814032,6905.6218683826828,4919803.1893086946,26628.186170823778,3288178.5516897691,5357227.4464366976,1557399.5500040562,96532.526185532377,12724.813380576228,336692.79741389077,25405626.129872575]
[null,null,"IMELSA_ENERGIA",153466358.15435857,0,-153466358.15435857,null,null,"ON GROUP",2726540.6890916121,338902.58401728311,346547.22272591566,2403.4105977335871,1712272.6018471241,9267.5889385714981,1144407.1698386138,1864512.3443822023,542032.36938339716,33596.872357368193,4428.7034413341944,117181.48675213117,8842093.0433733035]
[null,null,"JAVIERA",62933600.427908204,0,-62933600.427908204,null,null,"PACIFIC HYDRO",781576.82492116792,97148.157969377586,99339.532729881539,688.94993259181365,490831.69340012601,2656.6017394357955,328050.16473731055,534471.99375340075,155376.34921865596,9630.715187713562,1269.5104782568412,33590.672136928915,2534631.1662048521]
[null,null,"KALTEMP",373622.31739304675,0,-373622.31739304675,null,null,"PANGUIPULLI",25032962.363660507,3111538.2449980699,3181725.3336568261,22066.23480008743,15720746.721240627,85087.747279659874,10507050.830339063,17118492.869090587,4976516.9311230481,308460.18349313748,40660.888359479621,1075868.6856645402,81181177.033705786]
[null,null,"KDM_ENERGIA",40525310.034047447,0,-40525310.034047447,null,null,"PARQUE_EOLICO_LEBU",{"$f":"+$V66*J$90/$V$90","v":383358.17073022801},47650.517443001459,48725.372009800987,337.92530364465574,240749.64113383382,1303.0452678680313,160906.39723629208,262154.91465283372,76211.053234866486,4723.8009616752424,622.68634272323413,16475.998537073749,1243219.5228538439]
[null,null,"LA ARENA SPA",13015327.394002471,0,-13015327.394002471,null,null,"PEHUENCHE",40717365.813558139,5061072.6419011401,5175235.4534290247,35891.834990624913,25570581.132669743,138399.47833209162,17090243.897846311,27844085.178643804,8094553.7894490203,501725.92231592257,66136.969392027022,1749954.2485290321,132045246.36105713]
[null,null,"LA CONFLUENCIA",103804778.40446801,0,-103804778.40446801,null,null,"POZO_ALMONTE_SOLAR_2",2748793.8559607673,341668.60023141763,349375.6320748814,2423.0264785089739,1726247.631850099,9343.2280823223609,1153747.4609329535,1879729.9072431333,546456.26696637843,33871.079454236911,4464.8491247961374,118137.88516169964,8914259.4235612117]
[null,null,"LA HIGUERA",135554725.40634707,0,-135554725.40634707,null,null,"POZO_ALMONTE_SOLAR_3",5031562.5503443442,625411.37081816513,639518.79932314111,4435.2577627168903,3159830.5992290229,17102.423456162498,2111890.8223680113,3440774.0636996632,1000267.4017575524,61999.722006111966,8172.7364169365346,216246.9031526286,16317212.650334487]
[null,null,"LIPIGAS",36231556.163545325,0,-36231556.163545325,null,null,"PUCLARO",351461.71720311017,43685.86341653658,44671.28712896556,309.80898953869155,220718.60925190366,1194.6283199492887,147518.54270879584,240342.90517824262,69870.084127234659,4330.7677375276389,570.87712745384249,15105.150171824087,{"$f":"-VLOOKUP(I70,C:F,4,0)","v":1139780.2413610849}]
[null,null,"LOS_CURUROS",6361093.7617985671,0,-6361093.7617985671,null,null,"PUNTILLA",22565349.033102367,2804819.7216224782,2868088.1486745346,19891.065343236958,14171080.980042709,76700.259758037268,9471322.884235708,15431044.911906205,4485958.9483884871,278053.85564122384,36652.759050187742,969815.39991639357,73178777.967681706]
[null,null,"LUZ_DEL_NORTE",52246232.342799723,0,-52246232.342799723,null,null,"RAKI",3554870.5715444894,441862.03688924445,451829.13596248854,3133.5727500431249,2232465.3019560114,12083.105643244666,1492080.9310493707,2430955.8591381107,706703.15922830836,43803.686230310937,5774.1546262938446,152781.51558551154,11528343.03060345]
[null,null,"MONTE REDONDO",77471841.236901194,0,-77471841.236901194,null,null,"RIO_COLORADO",3113169.4835362863,386959.6322825125,395688.29568944062,2744.2189141746217,1955076.2007302786,10581.751148973894,1306686.3414639444,2128903.8360697422,618893.61791092705,38360.974469839704,5056.7022382443129,133798.0504203247,10095919.104874708]
[null,null,"NORACID",8211159.3597270623,0,-8211159.3597270623,null,null,"RUCATAYO",34633851.971686214,4304906.2039074367,4402012.1398177519,30529.295675693505,21750123.174323454,117721.44267535528,14536819.008093365,23683946.765609808,6885159.9831951587,426763.88751212583,56255.554896841713,1488496.4974968163,112316585.92489024]
[null,null,"NORVIND",25405626.129872575,0,-25405626.129872575,null,null,"SAFIRA_ENERGIA_CHILE",3348803.2044026661,416248.34864119953,425637.67875697283,2951.9270126377828,2103054.6137886285,11382.676832493862,1405588.5587292507,2290039.1468559713,665737.26287790632,41264.491030114121,5439.4406564422807,143925.13557644555,10860072.485160749]
[null,null,"ON GROUP",8842093.0433733035,0,-8842093.0433733035,null,null,"SAN_JUAN_LAP",{"$f":"+$V76*J$90/$V$90","v":65041009.59188614},8084444.2578727575,8266805.3799949894,57332.814568232789,40845874.468782112,221076.2316729298,27299573.414873619,44477518.98966004,12930059.205506967,801445.76825698605,105645.7158918849,2795337.7825350161,210926123.62150207]
[null,null,"PACIFIC HYDRO",2534631.1662048521,0,-2534631.1662048521,null,null,"SANTIAGO_SOLAR",8996561.4002418816,1118251.3864584677,1143475.826277039,7930.3533224388066,5649857.2194797639,30579.566720436178,3776114.3310721349,6152191.2564349072,1788503.4731320937,110857.07476452641,14613.05990878131,386654.94513064151,29175589.892943166]
[null,null,"PANGUIPULLI",81181177.033705786,0,-81181177.033705786,null,null,"SPVP4",1495931.8027439842,185940.79871680748,190135.07251234763,1318.6446703641316,939447.94233886304,5084.7145188162822,627885.39613548992,1022975.1287883177,297389.09187063813,18433.111977089822,2429.8329195376059,64292.278280188882,4851263.8154724538]
[null,null,"PARQUE_EOLICO_LEBU",1243219.5228538439,0,-1243219.5228538439,null,null,"TACORA_ENERGY",426483.6677235181,53010.915117068413,54206.684381735053,375.93987534016679,267832.53310683166,1449.6300522082822,179007.4027189638,291645.77162896638,84784.340040975905,5255.2002632254971,692.73482492911035,18329.449642651034,1383074.269376416]
[null,null,"PEHUENCHE",132045246.36105713,0,-132045246.36105713,null,null,"TECNORED",20067202.968368344,2494306.0513229035,2550570.2094921628,17688.981673373022,12602240.625240816,68208.990609151646,8422779.4756507371,13722717.508467296,3989331.1019928684,247271.29853407384,32595.035606665962,862449.87584381923,65077362.122802332]
[null,null,"POZO_ALMONTE_SOLAR_2",8914259.4235612117,0,-8914259.4235612117,null,null,"UCUQUER_DOS",1322638.5777503212,164400.85912301863,168109.25566720124,1165.8889183111662,830619.47613275761,4495.6859444377651,555149.26937947352,904470.62288045441,262938.64786398754,16297.765021219342,2148.3537892389759,56844.468009074066,4289278.8704795036]
[null,null,"POZO_ALMONTE_SOLAR_3",16317212.650334487,0,-16317212.650334487,null,null,"EGP_CHILE",5961375.7706052791,740984.96348838776,757699.38999777392,5254.8761738517915,3743755.0234115482,20262.884897102413,2502160.0452461271,4076615.7491299557,1185112.9332687482,73457.029869618607,9683.0263696383099,256208.49110467336,19332570.183562741]
[null,null,"PUCLARO",1139780.2413610849,0,-1139780.2413610849,null,null,"PMGD_PICA_PILOT",13838979.255977361,1720152.5173551957,1758954.0642866127,12198.882466233275,8690904.6002300624,47039.082008545403,5808615.7111650566,9463620.9757117741,2751169.1815111777,170526.12545981904,22478.569749831509,594772.77226609574,44879411.73818785]
[null,null,"PUNTILLA",73178777.967681706,0,-73178777.967681706,null,null,"ALTOS_TILTIL",115362.45260317877,14339.281068574212,14662.732786797736,101.69052025385065,72447.833866774672,392.12024010831675,48420.923413114375,78889.237860042937,22933.889735279801,1421.5146725843367,187.38252940383103,4958.0568393852182,374117.11613549874]
[null,null,"RAKI",11528343.03060345,0,-11528343.03060345,null,null,"EOLICA_TALTAL",5192450.4863846283,645409.3622214864,659967.88619278953,4577.0784118910397,3260868.5209998856,17649.286102431422,2179420.0942698298,3550795.3606527727,1032251.6921538105,63982.208998736576,8434.065711915131,223161.55790951892,16838967.600009728]
[null,null,"RIO_COLORADO",10095919.104874708,0,-10095919.104874708,null,null,"PV_SALVADOR",2200849.1453467226,273560.36364112818,279731.0753549459,1940.0202539069799,1382137.3388824686,7480.7485090843247,923759.38189541828,1505024.4494935926,437525.6462081818,27119.216709240271,3574.8258673894138,94588.272971935381,7137290.4851340279]
[null,null,"RUCATAYO",112316585.92489024,0,-112316585.92489024,null,null,"EMOAC",452207.76782510628,56208.360154593975,57476.25431076438,398.6153391792613,283987.31560736237,1537.0669962120819,189804.54384056269,309236.89080038585,89898.25416083631,5572.1767569484482,734.51832410846214,19435.022102040602,{"$f":"-VLOOKUP(I87,C:F,4,0)","v":1466496.7862181035}]
[null,null,"SAFIRA_ENERGIA_CHILE",10860072.485160749,0,-10860072.485160749,null,null,"ENERGY_ASSET",65520.833883050254,8144.085286814804,8327.7917339359446,57.755773518028647,41147.205012187558,222.70716801326805,27500.96940403595,44805.641110701261,13025.447584806763,807.35824025078432,106.42509156671565,2815.9597098157465,212482.17999869748]
[null,null,"SAN_JUAN_LAP",210926123.62150207,0,-210926123.62150207,null,null,"ECOM_GENERACION",45350.753126367606,5636.9917687809902,5764.1456103511928,39.976106395619325,28480.356945372885,154.14849289112865,19035.009175926585,31012.57185320554,9015.6645263915943,558.81926508300671,73.662952194840059,1949.0883440463695,147071.18816700764]
[null,null,"SANTIAGO_SOLAR",29175589.892943166,0,-29175589.892943166,null,null,"Total",{"$f":"+VLOOKUP(J5,$C:$F,4,0)","v":2521812072.3559179},313455299.29066986,320525922.61250687,2222944.9516163315,1583702651.4139323,8571710.5783256125,1058476709.3834178,1724511120.6046948,501332614.68917882,{"$f":"+VLOOKUP(S5,$C:$F,4,0)","v":31074173.454730049},4096163.995616613,108382643.66654031,{"$f":"+SUM(V6:V89)","v":8178164026.9971628}]
[null,null,"SPVP4",4851263.8154724538,0,-4851263.8154724538]
[null,null,"TACORA_ENERGY",1383074.269376416,0,-1383074.269376416]
[null,null,"TECNORED",65077362.122802332,0,-65077362.122802332]
[null,null,"UCUQUER_DOS",4289278.8704795036,0,-4289278.8704795036]
[null,null,"EGP_CHILE",19332570.183562741,0,-19332570.183562741]
[null,null,"PMGD_PICA_PILOT",44879411.73818785,0,-44879411.73818785]
[null,null,"ALTOS_TILTIL",374117.11613549874,0,-374117.11613549874]
[null,null,"EOLICA_TALTAL",16838967.600009728,0,-16838967.600009728]
[null,null,"PV_SALVADOR",7137290.4851340279,0,-7137290.4851340279]
[null,null,"EMOAC",1466496.7862181035,0,-1466496.7862181035]
[null,null,"ENERGY_ASSET",212482.17999869748,0,-212482.17999869748]
[null,null,"ECOM_GENERACION",147071.18816700764,0,-147071.18816700764]
[null,null,"Total",29975184971.032829,29975184971.032829,-1.2386823073029518E-5]