{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["RENT BAT PVPC 30Kwh","RENT BAT PVPC 20Kwh","RENT BAT PVPC 10Kwh","RENT BAT PVPC 5Kwh","RENT PVPC","RENT VE","RENT BAT VE 5Kwh","RENT BAT VE 10Kwh","RENT BAT VE 20Kwh","RENT BAT VE 30Kwh","RESUMEN","BASE"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":1617,"comments":1,"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":"RENT BAT PVPC 30Kwh","index":0,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,6,1,15],[1,17,1,18]]}
[null,null,null,null,null,null,0.35,0.28999999999999998,0.25,null,0.16,0.14000000000000001,0.11,0.09,0.08,0.08,null,null,null,null,0.27,0.24,0.2,null,null,null,null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AB2+4))","v":31.60049114185566},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AD2+4))","v":32.643876525625174},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AF2+4))","v":32.643876525625174},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AH2+4))","v":33.161391518310893},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AJ2+4))","v":33.161391518310893}]
["RENTABILIDAD BATERIA",null,null,30,null,null,"CONSUMO COMPAÑÍA",null,null,null,null,null,null,null,null,null,null,"Ahorro en los X años",null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AC2,AC5:AC44,0)","v":6},{"$f":"MIN(AC5:AC44)","v":27427.649999999998},{"$f":"MATCH(AE2,AE5:AE44,0)","v":9},{"$f":"MIN(AE5:AE44)","v":29930.300000000003},{"$f":"MATCH(AG2,AG5:AG44,0)","v":9},{"$f":"MIN(AG5:AG44)","v":31845.449999999997},{"$f":"MATCH(AI2,AI5:AI44,0)","v":11},{"$f":"MIN(AI5:AI44)","v":33441.600000000006},{"$f":"MATCH(AK2,AK5:AK44,0)","v":11},{"$f":"MIN(AK5:AK44)","v":34827}]
["'","Factura","Coste Hardware"," Instalacion","Inversion","Ahorros(IBI)","Kwh Punta","Kwh Llano","Kw Valle","C","Kwh P1","Kwh P2","Kwh P3","Kwh P4","Kwh P5","Kwh P6","Total","P Max 99.5","Prod Solar","Consumido","Exportado","%Aut","Dif Anual","Dif Anterior","Dura Bat","Amortizacion","    ","5","5 años TOT","10","10 años TOT","15","15 años TOT","20","20 años TOT","25","25 años TOT"]
["ORIGINAL",4524.54,null,null,null,null,3743.7819999999997,2723.0029999999997,5026.1240000000007,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":11492.909},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(INFLACCION,AB3,-$B$4,0)","v":22622.7},null,{"$f":"FV(INFLACCION,AD3,-$B$4,0)","v":45245.4},null,{"$f":"FV(INFLACCION,AF3,-$B$4,0)","v":67868.100000000006},null,{"$f":"FV(INFLACCION,AH3,-$B$4,0)","v":90490.8},null,{"$f":"FV(INFLACCION,AJ3,-$B$4,0)","v":113113.5}]
[1,3410.74,3000,{"$f":"COSTE_BATERIA*CAPACIDAD_BATERIA","v":15000},{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":18000},null,57.101760000000006,39.485119999999995,11099.156158176469,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":11195.743038176468},1018.76,1364.27547,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},1364.27547,0,{"$f":"IF(B5=0,0,B$4-B5)","v":1113.8000000000002},{"$f":"IF(B5=0,0,B4-B5)","v":1113.8000000000002},25.642461180519081,{"$f":"IF(W5=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W5)","v":16.16089064463997},"años",{"$f":"IF($B5=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B5,0))-$E5+$F5)","v":-12430.999999999996},{"$f":"IF(AB5<>\"n/a\",AC$4-AB5,\"n/a\")","v":35053.699999999997},{"$f":"IF($B5=0,\"n/a\",AE$4-(FV(INFLACCION,AD$3,-$B5,0))-$E5+$F5)","v":-6861.9999999999927},{"$f":"IF(AD5<>\"n/a\",AE$4-AD5,\"n/a\")","v":52107.399999999994},{"$f":"IF($B5=0,\"n/a\",AG$4-(FV(INFLACCION,AF$3,-$B5,0))-$E5+$F5)","v":-1292.9999999999927},{"$f":"IF(AF5<>\"n/a\",AG$4-AF5,\"n/a\")","v":69161.100000000006},{"$f":"IF($B5=0,\"n/a\",AI$4-(FV(INFLACCION,AH$3,-$B5,0))-$E5+$F5)","v":4276.0000000000146},{"$f":"IF(AH5<>\"n/a\",AI$4-AH5,\"n/a\")","v":86214.799999999988},{"$f":"IF($B5=0,\"n/a\",AK$4-(FV(INFLACCION,AJ$3,-$B5,0))-$E5+$F5)","v":9845},{"$f":"IF(AJ5<>\"n/a\",AK$4-AJ5,\"n/a\")","v":103268.5}]
[2,2565.08,4820,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":19820},null,46.27422,34.378299999999996,9763.2696964117658,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":9843.9222164117655},2037.52,2728.5509400000001,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},2728.5509400000001,0,1959.46,{"$f":"IF(B6=0,0,B5-B6)","v":845.65999999999985},28.267405890738939,{"$f":"IF(W6=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W6)","v":10.115031692405051},"años",{"$f":"IF($B6=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B6,0))-$E6+$F6)","v":-10022.699999999999},{"$f":"IF(AB6<>\"n/a\",AC$4-AB6,\"n/a\")","v":32645.4},-225.39999999999782,{"$f":"IF(AD6<>\"n/a\",AE$4-AD6,\"n/a\")","v":45470.8},9571.9000000000087,{"$f":"IF(AF6<>\"n/a\",AG$4-AF6,\"n/a\")","v":58296.2},19369.200000000004,{"$f":"IF(AH6<>\"n/a\",AI$4-AH6,\"n/a\")","v":71121.600000000006},29166.5,{"$f":"IF(AJ6<>\"n/a\",AK$4-AJ6,\"n/a\")","v":83947}]
[3,1848.81,5450,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":20450},null,41.532329999999995,28.653410000000001,8794.8207407352929,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":8865.0064807352937},3056.2799999999997,4092.8264099999997,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},4092.8264100000001,0,2675.73,{"$f":"IF(B7=0,0,B6-B7)","v":716.27},29.757511002426391,{"$f":"IF(W7=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W7)","v":7.642774121454706},"años",-7071.3499999999985,29694.05,6307.3000000000029,38938.1,19685.950000000012,48182.149999999994,33064.600000000006,57426.2,46443.25,66670.25]
[4,1340.45,6300,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":21300},null,38.236039999999988,24.994400000000002,8061.2307712941165,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":8124.4612112941159},4075.04,5457.1018800000002,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},5457.1018800000002,0,3184.09,{"$f":"IF(B8=0,0,B7-B8)","v":508.3599999999999},30.526500733653563,{"$f":"IF(W8=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W8)","v":6.6895094045708507},"años",-5379.5499999999993,28002.25,10540.900000000001,34704.5,26461.350000000006,41406.75,42381.8,48109,58302.25,54811.25]
[5,1048.93,7200,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":22200},null,35.309049999999999,22.752500000000001,7470.3444086764712,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":7528.4059586764706},5093.8,6821.3773499999998,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},6821.3773499999998,0,3475.6099999999997,291.52,31.124238623312682,{"$f":"IF(W9=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W9)","v":6.3873679728162829},"años",-4821.9500000000007,27444.65,12556.099999999999,32689.300000000003,29934.150000000009,37933.949999999997,47312.2,43178.600000000006,64690.25,48423.25]
[6,825.53,8300,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":23300},null,32.677520000000008,20.215140000000005,7001.6026774117654,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":7054.4953374117658},6112.56,8185.6528199999993,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},8185.6528200000002,0,3699.01,223.40000000000009,31.60049114185566,{"$f":"IF(W10=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W10)","v":6.2989827007766941},"años",-4804.9499999999971,27427.649999999998,13690.100000000006,31555.299999999996,32185.150000000009,35682.949999999997,50680.200000000012,39810.599999999991,69175.25,43938.25]
[7,636.46,9300,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":24300},null,30.874340000000004,16.849429999999995,6643.5631628235287,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":6691.2869328235292},7131.3200000000006,9549.9282899999998,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},9549.9282899999998,0,3888.08,189.06999999999994,31.992663015948349,{"$f":"IF(W11=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W11)","v":6.2498714018230075},"años",-4859.5999999999985,27482.3,14580.800000000003,30664.6,34021.200000000004,33846.9,53461.600000000006,37029.199999999997,72902,40211.5]
[8,487.71,10200,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":25200},null,30.182960000000001,12.379618000000002,6357.3624276470591,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":6399.9250056470592},8150.0800000000008,10914.20376,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},10914.20376,0,4036.83,148.75000000000006,32.347233898175951,{"$f":"IF(W12=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W12)","v":6.2425219788794672},"años",-5015.8499999999985,27638.55,15168.300000000003,30077.1,35352.450000000004,32515.65,55536.600000000006,34954.199999999997,75720.75,37392.75]
[9,383.03,11100,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":26100},null,28.388480000000001,9.2173814999999966,6121.9443931176456,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":6159.5502546176449},9168.84,12278.479230000001,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},12278.479229999999,0,4141.51,104.68,32.643876525625174,{"$f":"IF(W13=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W13)","v":6.3020492525672998},"años",-5392.4500000000007,28015.15,15315.099999999999,29930.300000000003,36022.650000000009,31845.449999999997,56730.2,33760.600000000006,77437.75,35675.75]
[10,329.25,12000,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":27000},null,25.455200000000001,9.0250000000000004,5909.1426041176464,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":5943.6228041176464},10187.6,13642.7547,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},13642.7547,0,4195.29,53.779999999999973,32.902457374866472,{"$f":"IF(W14=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W14)","v":6.4357887059059085},"años",-6023.5499999999993,28646.25,14952.900000000001,30292.5,35929.350000000006,31938.75,56905.8,33585,77882.25,35231.25]
[11,277.08,12900,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":27900},null,22.527500000000007,9.0250000000000004,5723.2664114117642,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":5754.818911411764},11206.36,15007.03017,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},15007.030169999998,0,4247.46,52.170000000000016,33.161391518310893,{"$f":"IF(W15=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W15)","v":6.5686316057125902},"años",-6662.7000000000007,29285.4,14574.599999999999,30670.800000000003,35811.900000000009,32056.199999999997,57049.2,33441.600000000006,78286.5,34827]
[12,260.07,13800,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":28800},null,19.625300000000006,9.0250000000000004,5565.3522054117648,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":5594.0025054117641},12225.12,16371.305639999999,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},16371.30564,0,4264.47,17.009999999999991,33.432665497266328,{"$f":"IF(W16=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W16)","v":6.75347698541671},"años",-7477.6499999999978,30100.35,13844.700000000004,31400.699999999997,35167.050000000003,32701.050000000003,56489.400000000009,34001.399999999994,77811.75,35301.75]
[13,260.07,14700,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":29700},null,16.723100000000002,9.0250000000000004,5431.5344896470588,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":5457.2825896470586},13243.880000000001,17735.581109999996,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},17735.581109999996,0,4264.47,0,33.707398062274045,{"$f":"IF(W17=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W17)","v":6.9645231412109823},"años",-8377.6499999999978,31000.35,12944.700000000004,32300.699999999997,34267.050000000003,33601.050000000003,55589.400000000009,34901.399999999994,76911.75,36201.75]
[14,260.07,15600,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":30600},null,13.838971999999995,9.0250000000000004,5315.791246352941,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":5338.6552183529402},14262.640000000001,19099.85658,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},19099.85658,0,4264.47,0,33.981794065041903,{"$f":"IF(W18=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W18)","v":7.1755692970052545},"años",-9277.6499999999978,31900.35,12044.700000000004,33200.699999999997,33367.050000000003,34501.050000000003,54689.400000000009,35801.399999999994,76011.75,37101.75]
[15,260.07,16500,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":31500},null,11.027360000000005,9.0250000000000004,5216.2676663235297,null,0,0,0,0,0,0,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":5236.3200263235294},15281.400000000001,20464.132049999997,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},20464.13205,0,4264.47,0,34.216297564693043,{"$f":"IF(W19=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W19)","v":7.3866154527995267},"años",-10177.649999999998,32800.35,11144.700000000004,34100.699999999997,32467.050000000003,35401.050000000003,53789.400000000009,36701.399999999994,75111.75,38001.75]
[16,null,{"$f":"C19+900","v":17400},15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":32400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,39.843022286763706,{"$f":"IF(W20=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W20)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[17,null,{"$f":"C20+900","v":18300},15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":33300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,36.852811974847427,{"$f":"IF(W21=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W21)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[18,null,19200,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":34200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,34.226361583745025,{"$f":"IF(W22=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W22)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[19,null,20100,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":35100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,31.905889173830424,{"$f":"IF(W23=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W23)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[20,null,21000,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":36000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,29.832967346751776,{"$f":"IF(W24=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W24)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[21,null,21900,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":36900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,28.066583291094236,{"$f":"IF(W25=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W25)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[22,null,22800,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":37800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,26.627106394309404,{"$f":"IF(W26=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W26)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[23,null,23700,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":38700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,25.490890830161845,{"$f":"IF(W27=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W27)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[24,null,24600,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":39600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,24.544450613672623,{"$f":"IF(W28=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W28)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[25,null,25500,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":40500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,23.772215984845552,{"$f":"IF(W29=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W29)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[26,null,26400,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":41400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,23.11036835120893,{"$f":"IF(W30=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W30)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[27,null,27300,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":42300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,22.532986683004864,{"$f":"IF(W31=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W31)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[28,null,28200,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":43200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,22.011992552818821,{"$f":"IF(W32=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W32)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[29,null,29100,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":44100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,21.545844581204694,{"$f":"IF(W33=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W33)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[30,null,30000,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":45000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,21.120611363250983,{"$f":"IF(W34=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W34)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[31,null,30900,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":45900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,20.73654632623446,{"$f":"IF(W35=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W35)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[32,null,31800,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":46800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,20.385769626144882,{"$f":"IF(W36=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W36)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[33,null,32700,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":47700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,20.056295155315951,{"$f":"IF(W37=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W37)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[34,null,33600,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":48600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,19.750775311982306,{"$f":"IF(W38=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W38)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[35,null,34500,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":49500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,19.459703194120316,{"$f":"IF(W39=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W39)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[36,null,35400,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":50400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,19.186637329384542,{"$f":"IF(W40=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W40)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[37,null,36300,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":51300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,18.935841761285765,{"$f":"IF(W41=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W41)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[38,null,37200,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":52200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,18.704227248879388,{"$f":"IF(W42=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W42)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[39,null,38100,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":53100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,18.495585786248014,{"$f":"IF(W43=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W43)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[40,null,39000,15000,{"$f":"Tabla9351225[[#This Row],[ Instalacion]]+Tabla9351225[[#This Row],[Coste Hardware]]","v":54000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351225[[#This Row],[Kw Valle]]+Tabla9351225[[#This Row],[Kwh Llano]]+Tabla9351225[[#This Row],[Kwh Punta]]+Tabla9351225[[#This Row],[Kwh P1]]+Tabla9351225[[#This Row],[Kwh P2]]+Tabla9351225[[#This Row],[Kwh P3]]+Tabla9351225[[#This Row],[Kwh P4]]+Tabla9351225[[#This Row],[Kwh P5]]+Tabla9351225[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351225[[#This Row],[Prod Solar]]-Tabla9351225[[#This Row],[Exportado]]","v":0},null,null,0,0,18.306699990672303,{"$f":"IF(W44=0,\"No Disp\",(Tabla9351225[[#This Row],[Inversion]]-Tabla9351225[[#This Row],[Ahorros(IBI)]])/W44)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]

{"sheet":"RENT BAT PVPC 20Kwh","index":1,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,6,1,15],[1,17,1,18]]}
[null,null,null,null,null,null,0.35,0.28999999999999998,0.25,null,0.16,0.14000000000000001,0.11,0.09,0.08,0.08,null,null,null,null,0.27,0.24,0.2,null,null,null,null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AB2+4))","v":23.432447378534007},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AD2+4))","v":23.431518555712437},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AF2+4))","v":23.431518555712437},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AH2+4))","v":23.579654923540019},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AJ2+4))","v":23.579654923540019}]
["RENTABILIDAD BATERIA",null,null,20,null,null,"CONSUMO COMPAÑÍA",null,null,null,null,null,null,null,null,null,null,"Ahorro en los X años",null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AC2,AC5:AC44,0)","v":6},{"$f":"MIN(AC5:AC44)","v":22354.55},{"$f":"MATCH(AE2,AE5:AE44,0)","v":9},{"$f":"MIN(AE5:AE44)","v":24890},{"$f":"MATCH(AG2,AG5:AG44,0)","v":9},{"$f":"MIN(AG5:AG44)","v":26785},{"$f":"MATCH(AI2,AI5:AI44,0)","v":11},{"$f":"MIN(AI5:AI44)","v":28415.199999999997},{"$f":"MATCH(AK2,AK5:AK44,0)","v":11},{"$f":"MIN(AK5:AK44)","v":29794}]
["'","Factura","Coste Hardware"," Instalacion","Inversion","Ahorros(IBI)","Kwh Punta","Kwh Llano","Kw Valle","C","Kwh P1","Kwh P2","Kwh P3","Kwh P4","Kwh P5","Kwh P6","Total","P Max 99.5","Prod Solar","Consumido","Exportado","%Aut","Dif Anual","Dif Anterior","Dura Bat","Amortizacion","    ","5","5 años TOT","10","10 años TOT","15","15 años TOT","20","20 años TOT","25","25 años TOT"]
["ORIGINAL",4524.54,null,null,null,null,3743.7819999999997,2723.0029999999997,5026.1240000000007,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":11492.909},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(INFLACCION,AB3,-$B$4,0)","v":22622.7},null,{"$f":"FV(INFLACCION,AD3,-$B$4,0)","v":45245.4},null,{"$f":"FV(INFLACCION,AF3,-$B$4,0)","v":67868.100000000006},null,{"$f":"FV(INFLACCION,AH3,-$B$4,0)","v":90490.8},null,{"$f":"FV(INFLACCION,AJ3,-$B$4,0)","v":113113.5}]
[1,3405.81,3000,{"$f":"COSTE_BATERIA*CAPACIDAD_BATERIA","v":10000},{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":13000},null,392.66653350000001,353.28190850000004,10249.851234705886,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":10995.799676705885},1018.76,1364.27547,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},1364.27547,0,{"$f":"IF(B5=0,0,B$4-B5)","v":1118.73},{"$f":"IF(B5=0,0,B4-B5)","v":1118.73},20.857776039629776,{"$f":"IF(W5=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W5)","v":11.620319469398336},"años",{"$f":"IF($B5=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B5,0))-$E5+$F5)","v":-7406.3499999999985},{"$f":"IF(AB5<>\"n/a\",AC$4-AB5,\"n/a\")","v":30029.05},{"$f":"IF($B5=0,\"n/a\",AE$4-(FV(INFLACCION,AD$3,-$B5,0))-$E5+$F5)","v":-1812.6999999999971},{"$f":"IF(AD5<>\"n/a\",AE$4-AD5,\"n/a\")","v":47058.1},{"$f":"IF($B5=0,\"n/a\",AG$4-(FV(INFLACCION,AF$3,-$B5,0))-$E5+$F5)","v":3780.9500000000044},{"$f":"IF(AF5<>\"n/a\",AG$4-AF5,\"n/a\")","v":64087.15},{"$f":"IF($B5=0,\"n/a\",AI$4-(FV(INFLACCION,AH$3,-$B5,0))-$E5+$F5)","v":9374.6000000000058},{"$f":"IF(AH5<>\"n/a\",AI$4-AH5,\"n/a\")","v":81116.2},{"$f":"IF($B5=0,\"n/a\",AK$4-(FV(INFLACCION,AJ$3,-$B5,0))-$E5+$F5)","v":14968.25},{"$f":"IF(AJ5<>\"n/a\",AK$4-AJ5,\"n/a\")","v":98145.25}]
[2,2548.6,4820,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":14820},null,251.64531299999999,223.93103600000006,9203.9746154117656,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":9679.5509644117665},2037.52,2728.5509400000001,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},2728.5509400000001,0,1975.94,{"$f":"IF(B6=0,0,B5-B6)","v":857.21},22.477933693467296,{"$f":"IF(W6=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W6)","v":7.5002277397086958},"años",{"$f":"IF($B6=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B6,0))-$E6+$F6)","v":-4940.2999999999993},{"$f":"IF(AB6<>\"n/a\",AC$4-AB6,\"n/a\")","v":27563},4939.4000000000015,{"$f":"IF(AD6<>\"n/a\",AE$4-AD6,\"n/a\")","v":40306},14819.100000000006,{"$f":"IF(AF6<>\"n/a\",AG$4-AF6,\"n/a\")","v":53049},24698.800000000003,{"$f":"IF(AH6<>\"n/a\",AI$4-AH6,\"n/a\")","v":65792},34578.5,{"$f":"IF(AJ6<>\"n/a\",AK$4-AJ6,\"n/a\")","v":78535}]
[3,1832.57,5450,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":15450},null,174.09301400000001,173.17965749999996,8373.9251593529425,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":8721.1978308529433},3056.2799999999997,4092.8264099999997,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},4092.8264100000001,0,2691.9700000000003,{"$f":"IF(B7=0,0,B6-B7)","v":716.03},23.270267675949889,{"$f":"IF(W7=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W7)","v":5.7392912996801595},"años",-1990.1499999999996,24612.85,11469.7,33775.699999999997,24929.550000000003,42938.55,38389.4,52101.4,51849.25,61264.25]
[4,1322.35,6300,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":16300},null,126.50371,131.83281399999998,7739.4940148235301,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":7997.8305388235303},4075.04,5457.1018800000002,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},5457.1018800000002,0,3202.19,{"$f":"IF(B8=0,0,B7-B8)","v":510.22},23.442339561116423,{"$f":"IF(W8=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W8)","v":5.0902663489674254},"años",-289.04999999999927,22911.75,15721.900000000001,29523.5,31732.850000000006,36135.25,47743.8,42747,63754.75,49358.75]
[5,1034.55,7200,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":17200},null,93.599022499999975,107.12478750000002,7217.8656250000013,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":7418.5894350000008},5093.8,6821.3773499999998,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},6821.3773499999998,0,3489.99,287.79999999999995,23.447556803660319,{"$f":"IF(W9=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W9)","v":4.9283808836128475},"años",249.95000000000073,22372.75,17699.900000000001,27545.5,35149.850000000006,32718.25,52599.8,37891,70049.75,43063.75]
[6,810.91,8300,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":18300},null,75.904461999999995,87.339463000000023,6797.8182444705881,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":6961.0621694705887},6112.56,8185.6528199999993,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},8185.6528200000002,0,3713.63,223.64,23.432447378534007,{"$f":"IF(W10=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W10)","v":4.9277930219219472},"años",268.15000000000146,22354.55,18836.300000000003,26409.1,37404.450000000004,30463.65,55972.600000000006,34518.199999999997,74540.75,38572.75]
[7,627.84,9300,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":19300},null,64.339669499999999,69.353273000000002,6478.3036792647063,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":6611.9966217647061},7131.3200000000006,9549.9282899999998,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},9549.9282899999998,0,3896.7,183.06999999999994,23.412729149647724,{"$f":"IF(W11=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W11)","v":4.9529088716093108},"años",183.5,22439.200000000001,19667,25578.400000000001,39150.500000000007,28717.599999999999,58634,31856.800000000003,78117.5,34996]
[8,484.2,10200,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":20200},null,56.512113999999997,56.120837999999985,6219.1552911764711,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":6331.788243176471},8150.0800000000008,10914.20376,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},10914.20376,0,4040.34,143.64000000000004,23.426729195209859,{"$f":"IF(W12=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W12)","v":4.9995792433310067},"años",1.7000000000007276,22621,20203.400000000001,25042,40405.100000000006,27463,60606.8,29884,80808.5,32305]
[9,379,11100,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":21100},null,51.457039499999993,45.224106499999984,5998.4277457352937,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":6095.1088917352936},9168.84,12278.479230000001,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},12278.479229999999,0,4145.54,105.19999999999999,23.431518555712437,{"$f":"IF(W13=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W13)","v":5.0898073592342614},"años",-372.29999999999927,22995,20355.400000000001,24890,41083.100000000006,26785,61810.8,28680,82538.5,30575]
[10,325.61,12000,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":22000},null,49.222965000000002,33.923504999999992,5801.2178073529421,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":5884.3642773529418},10187.6,13642.7547,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},13642.7547,0,4198.93,53.389999999999986,23.501790248872204,{"$f":"IF(W14=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W14)","v":5.2394300452734379},"años",-1005.3499999999985,23628.05,19989.300000000003,25256.1,40983.950000000004,26884.15,61978.600000000006,28512.199999999997,82973.25,30140.25]
[11,275.76,12900,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":22900},null,47.137701500000006,25.092938499999999,5637.5700796176461,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":5709.8007196176459},11206.36,15007.03017,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},15007.030169999998,0,4248.78,49.850000000000023,23.579654923540019,{"$f":"IF(W15=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W15)","v":5.3897824787350723},"años",-1656.0999999999985,24278.799999999999,19587.800000000003,25657.599999999999,40831.700000000004,27036.400000000001,62075.600000000006,28415.199999999997,83319.5,29794]
[12,260.07,13800,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":23800},null,45.791039999999995,19.084890000000009,5502.2822844705879,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":5567.1582144705881},12225.12,16371.305639999999,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},16371.30564,0,4264.47,15.689999999999998,23.688879729188727,{"$f":"IF(W16=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W16)","v":5.5809983421151976},"años",-2477.6499999999978,25100.35,18844.700000000004,26400.699999999997,40167.050000000003,27701.050000000003,61489.400000000009,29001.399999999994,82811.75,30301.75]
[13,260.07,14700,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":24700},null,44.292810000000003,15.598309999999998,5377.0494381176468,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":5436.940558117647},13243.880000000001,17735.581109999996,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},17735.581109999996,0,4264.47,0,23.78783157263733,{"$f":"IF(W17=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W17)","v":5.7920444979094698},"años",-3377.6499999999978,26000.35,17944.700000000004,27300.699999999997,39267.050000000003,28601.050000000003,60589.400000000009,29901.399999999994,81911.75,31201.75]
[14,260.07,15600,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":25600},null,40.376352000000004,15.139180000000003,5265.9351445294114,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":5321.4506765294118},14262.640000000001,19099.85658,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},19099.85658,0,4264.47,0,23.899759628167541,{"$f":"IF(W18=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W18)","v":6.0030906537037421},"años",-4277.6499999999978,26900.35,17044.700000000004,28200.699999999997,38367.050000000003,29501.050000000003,59689.400000000009,30801.399999999994,81011.75,32101.75]
[15,260.07,16500,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":26500},null,36.724410000000006,14.967000000000001,5171.4031391176477,null,0,0,0,0,0,0,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":5223.0945491176471},15281.400000000001,20464.132049999997,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},20464.13205,0,4264.47,0,24.001137653924793,{"$f":"IF(W19=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W19)","v":6.2141368094980143},"años",-5177.6499999999978,27800.35,16144.700000000004,29100.699999999997,37467.050000000003,30401.050000000003,58789.400000000009,31701.399999999994,80111.75,33001.75]
[16,null,{"$f":"C19+900","v":17400},10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":27400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,39.843022286763706,{"$f":"IF(W20=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W20)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[17,null,{"$f":"C20+900","v":18300},10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":28300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,36.852811974847427,{"$f":"IF(W21=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W21)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[18,null,19200,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":29200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,34.226361583745025,{"$f":"IF(W22=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W22)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[19,null,20100,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":30100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,31.905889173830424,{"$f":"IF(W23=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W23)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[20,null,21000,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":31000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,29.832967346751776,{"$f":"IF(W24=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W24)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[21,null,21900,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":31900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,28.066583291094236,{"$f":"IF(W25=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W25)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[22,null,22800,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":32800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,26.627106394309404,{"$f":"IF(W26=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W26)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[23,null,23700,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":33700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,25.490890830161845,{"$f":"IF(W27=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W27)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[24,null,24600,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":34600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,24.544450613672623,{"$f":"IF(W28=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W28)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[25,null,25500,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":35500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,23.772215984845552,{"$f":"IF(W29=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W29)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[26,null,26400,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":36400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,23.11036835120893,{"$f":"IF(W30=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W30)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[27,null,27300,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":37300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,22.532986683004864,{"$f":"IF(W31=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W31)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[28,null,28200,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":38200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,22.011992552818821,{"$f":"IF(W32=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W32)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[29,null,29100,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":39100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,21.545844581204694,{"$f":"IF(W33=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W33)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[30,null,30000,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":40000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,21.120611363250983,{"$f":"IF(W34=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W34)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[31,null,30900,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":40900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,20.73654632623446,{"$f":"IF(W35=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W35)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[32,null,31800,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":41800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,20.385769626144882,{"$f":"IF(W36=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W36)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[33,null,32700,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":42700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,20.056295155315951,{"$f":"IF(W37=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W37)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[34,null,33600,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":43600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,19.750775311982306,{"$f":"IF(W38=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W38)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[35,null,34500,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":44500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,19.459703194120316,{"$f":"IF(W39=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W39)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[36,null,35400,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":45400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,19.186637329384542,{"$f":"IF(W40=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W40)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[37,null,36300,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":46300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,18.935841761285765,{"$f":"IF(W41=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W41)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[38,null,37200,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":47200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,18.704227248879388,{"$f":"IF(W42=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W42)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[39,null,38100,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":48100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,18.495585786248014,{"$f":"IF(W43=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W43)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[40,null,39000,10000,{"$f":"Tabla9351224[[#This Row],[ Instalacion]]+Tabla9351224[[#This Row],[Coste Hardware]]","v":49000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351224[[#This Row],[Kw Valle]]+Tabla9351224[[#This Row],[Kwh Llano]]+Tabla9351224[[#This Row],[Kwh Punta]]+Tabla9351224[[#This Row],[Kwh P1]]+Tabla9351224[[#This Row],[Kwh P2]]+Tabla9351224[[#This Row],[Kwh P3]]+Tabla9351224[[#This Row],[Kwh P4]]+Tabla9351224[[#This Row],[Kwh P5]]+Tabla9351224[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351224[[#This Row],[Prod Solar]]-Tabla9351224[[#This Row],[Exportado]]","v":0},null,null,0,0,18.306699990672303,{"$f":"IF(W44=0,\"No Disp\",(Tabla9351224[[#This Row],[Inversion]]-Tabla9351224[[#This Row],[Ahorros(IBI)]])/W44)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]

{"sheet":"RENT BAT PVPC 10Kwh","index":2,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,6,1,15],[1,17,1,18]]}
[null,null,null,null,null,null,0.35,0.28999999999999998,0.25,null,0.16,0.14000000000000001,0.11,0.09,0.08,0.08,null,null,null,null,0.27,0.24,0.2,null,null,null,null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AB2+4))","v":16.422815231832672},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AD2+4))","v":15.739149823590362},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AF2+4))","v":15.640184011978295},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AH2+4))","v":15.531189994600325},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AJ2+4))","v":15.531189994600325}]
["RENTABILIDAD BATERIA",null,null,10,null,null,"CONSUMO COMPAÑÍA",null,null,null,null,null,null,null,null,null,null,"Ahorro en los X años",null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AC2,AC5:AC44,0)","v":6},{"$f":"MIN(AC5:AC44)","v":17497.149999999998},{"$f":"MATCH(AE2,AE5:AE44,0)","v":9},{"$f":"MIN(AE5:AE44)","v":20158.900000000001},{"$f":"MATCH(AG2,AG5:AG44,0)","v":10},{"$f":"MIN(AG5:AG44)","v":22170.949999999997},{"$f":"MATCH(AI2,AI5:AI44,0)","v":11},{"$f":"MIN(AI5:AI44)","v":23798.600000000006},{"$f":"MATCH(AK2,AK5:AK44,0)","v":11},{"$f":"MIN(AK5:AK44)","v":25273.25}]
["'","Factura","Coste Hardware"," Instalacion","Inversion","Ahorros(IBI)","Kwh Punta","Kwh Llano","Kw Valle","C","Kwh P1","Kwh P2","Kwh P3","Kwh P4","Kwh P5","Kwh P6","Total","P Max 99.5","Prod Solar","Consumido","Exportado","%Aut","Dif Anual","Dif Anterior","Dura Bat","Amortizacion","    ","5","5 años TOT","10","10 años TOT","15","15 años TOT","20","20 años TOT","25","25 años TOT"]
["ORIGINAL",4524.54,null,null,null,null,3743.7819999999997,2723.0029999999997,5026.1240000000007,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":11492.909},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(INFLACCION,AB3,-$B$4,0)","v":22622.7},null,{"$f":"FV(INFLACCION,AD3,-$B$4,0)","v":45245.4},null,{"$f":"FV(INFLACCION,AF3,-$B$4,0)","v":67868.100000000006},null,{"$f":"FV(INFLACCION,AH3,-$B$4,0)","v":90490.8},null,{"$f":"FV(INFLACCION,AJ3,-$B$4,0)","v":113113.5}]
[1,3490.93,3000,{"$f":"COSTE_BATERIA*CAPACIDAD_BATERIA","v":5000},{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":8000},null,1743.2836740000002,1198.0988169999996,7646.9749030294115,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":10588.357394029412},1018.76,1364.27547,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},1364.27547,0,{"$f":"IF(B5=0,0,B$4-B5)","v":1033.6100000000001},{"$f":"IF(B5=0,0,B4-B5)","v":1033.6100000000001},19.587263708228114,{"$f":"IF(W5=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W5)","v":7.7398631979179759},"años",{"$f":"IF($B5=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B5,0))-$E5+$F5)","v":-2831.9499999999971},{"$f":"IF(AB5<>\"n/a\",AC$4-AB5,\"n/a\")","v":25454.649999999998},{"$f":"IF($B5=0,\"n/a\",AE$4-(FV(INFLACCION,AD$3,-$B5,0))-$E5+$F5)","v":2336.1000000000058},{"$f":"IF(AD5<>\"n/a\",AE$4-AD5,\"n/a\")","v":42909.299999999996},{"$f":"IF($B5=0,\"n/a\",AG$4-(FV(INFLACCION,AF$3,-$B5,0))-$E5+$F5)","v":7504.1500000000087},{"$f":"IF(AF5<>\"n/a\",AG$4-AF5,\"n/a\")","v":60363.95},{"$f":"IF($B5=0,\"n/a\",AI$4-(FV(INFLACCION,AH$3,-$B5,0))-$E5+$F5)","v":12672.200000000012},{"$f":"IF(AH5<>\"n/a\",AI$4-AH5,\"n/a\")","v":77818.599999999991},{"$f":"IF($B5=0,\"n/a\",AK$4-(FV(INFLACCION,AJ$3,-$B5,0))-$E5+$F5)","v":17840.25},{"$f":"IF(AJ5<>\"n/a\",AK$4-AJ5,\"n/a\")","v":95273.25}]
[2,2605.37,4820,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":9820},null,1285.6793640000001,871.57835799999998,7183.7956607058813,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":9341.0533827058807},2037.52,2728.5509400000001,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},2728.5509400000001,0,1919.17,{"$f":"IF(B6=0,0,B5-B6)","v":885.56},19.140899028886487,{"$f":"IF(W6=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W6)","v":5.1167952812934754},"años",{"$f":"IF($B6=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B6,0))-$E6+$F6)","v":-224.14999999999782},{"$f":"IF(AB6<>\"n/a\",AC$4-AB6,\"n/a\")","v":22846.85},9371.7000000000044,{"$f":"IF(AD6<>\"n/a\",AE$4-AD6,\"n/a\")","v":35873.699999999997},18967.55000000001,{"$f":"IF(AF6<>\"n/a\",AG$4-AF6,\"n/a\")","v":48900.549999999996},28563.400000000009,{"$f":"IF(AH6<>\"n/a\",AI$4-AH6,\"n/a\")","v":61927.399999999994},38159.25,{"$f":"IF(AJ6<>\"n/a\",AK$4-AJ6,\"n/a\")","v":74954.25}]
[3,1874.36,5450,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":10450},null,1013.4044430000001,682.75972349999995,6729.4565180882355,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":8425.6206845882352},3056.2799999999997,4092.8264099999997,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},4092.8264100000001,0,2650.1800000000003,{"$f":"IF(B7=0,0,B6-B7)","v":731.01},18.44420091268054,{"$f":"IF(W7=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W7)","v":3.9431283912790827},"años",2800.9000000000015,19821.8,16051.800000000003,29193.599999999999,29302.700000000012,38565.399999999994,42553.600000000006,47937.2,55804.5,57309]
[4,1353.22,6300,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":11300},null,829.021118,565.55814200000009,6352.681324117646,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":7747.2605841176455},4075.04,5457.1018800000002,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},5457.1018800000002,0,3171.3199999999997,{"$f":"IF(B8=0,0,B7-B8)","v":521.13999999999987},17.585638395310497,{"$f":"IF(W8=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W8)","v":3.5631850459745471},"años",4556.6000000000004,18066.099999999999,20413.2,24832.2,36269.800000000003,31598.300000000003,52126.400000000001,38364.400000000001,67983,45130.5]
[5,1063.18,7200,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":12200},null,699.80686750000018,484.6534425000001,6055.5608211764711,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":7240.0211311764715},5093.8,6821.3773499999998,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},6821.3773499999998,0,3461.3599999999997,290.03999999999996,16.914325277697984,{"$f":"IF(W9=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W9)","v":3.524626158504172},"años",5106.7999999999993,17515.900000000001,22413.599999999999,22831.800000000003,39720.400000000009,28147.699999999997,57027.199999999997,33463.600000000006,74334,38779.5]
[6,839.43,8300,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":13300},null,610.87658799999997,427.16593799999998,5821.1669829411767,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":6859.2095089411769},6112.56,8185.6528199999993,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},8185.6528200000002,0,3685.11,223.75000000000011,16.422815231832672,{"$f":"IF(W10=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W10)","v":3.6091188594098953},"años",5125.5500000000029,17497.149999999998,23551.100000000006,21694.299999999996,41976.650000000009,25891.449999999997,60402.200000000012,30088.599999999991,78827.75,34285.75]
[7,660.15,9300,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":14300},null,545.86081950000005,384.94496850000002,5629.7512539705895,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":6560.5570419705891},7131.3200000000006,9549.9282899999998,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},9549.9282899999998,0,3864.39,179.27999999999997,16.092737079543721,{"$f":"IF(W11=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W11)","v":3.7004546642549019},"años",5021.9500000000007,17600.75,24343.9,20901.5,43665.850000000006,24202.25,62987.8,27503,82309.75,30803.75]
[8,518.77,10200,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":15200},null,493.99044200000003,353.28230400000001,5476.0277600000018,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":6323.3005060000023},8150.0800000000008,10914.20376,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},10914.20376,0,4005.77,141.38,15.870316239856555,{"$f":"IF(W12=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W12)","v":3.7945263956742399},"años",4828.8500000000022,17793.849999999999,24857.700000000004,20387.699999999997,44886.55,22981.550000000003,64915.400000000009,25575.399999999994,84944.25,28169.25]
[9,405.89,11100,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":16100},null,445.82353699999999,330.93013550000001,5355.4336725294124,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":6132.1873450294124},9168.84,12278.479230000001,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},12278.479229999999,0,4118.6499999999996,112.88,15.739149823590362,{"$f":"IF(W13=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W13)","v":3.9090478676265286},"años",4493.25,18129.45,25086.5,20158.900000000001,45679.750000000007,22188.35,66273,24217.800000000003,86866.25,26247.25]
[10,344.73,12000,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":17000},null,399.63542000000001,316.22120499999994,5254.8825905882359,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":5970.7392155882353},10187.6,13642.7547,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},13642.7547,0,4179.8099999999995,61.159999999999968,15.640184011978295,{"$f":"IF(W14=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W14)","v":4.0671705173201653},"años",3899.0499999999993,18723.650000000001,24798.1,20447.300000000003,45697.150000000009,22170.949999999997,66596.2,23894.600000000006,87495.25,25618.25]
[11,294.93,12900,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":17900},null,357.98182200000002,304.27622899999994,5164.7249683823538,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":5826.9830193823536},11206.36,15007.03017,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},15007.030169999998,0,4229.6099999999997,49.800000000000011,15.531189994600325,{"$f":"IF(W15=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W15)","v":4.2320686777267884},"años",3248.0499999999993,19374.650000000001,24396.1,20849.300000000003,45544.150000000009,22323.949999999997,66692.2,23798.600000000006,87840.25,25273.25]
[12,260.07,13800,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":18800},null,320.39277800000002,295.259028,5084.3155947058831,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":5699.9674007058838},12225.12,16371.305639999999,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},16371.30564,0,4264.47,34.860000000000014,15.430070790593108,{"$f":"IF(W16=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W16)","v":4.4085196988136861},"años",2522.3500000000022,20100.349999999999,23844.700000000004,21400.699999999997,45167.05,22701.050000000003,66489.400000000009,24001.399999999994,87811.75,25301.75]
[13,260.07,14700,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":19700},null,287.99121650000006,287.0299425,5012.8916528529417,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":5587.9128118529425},13243.880000000001,17735.581109999996,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},17735.581109999996,0,4264.47,0,15.365770645897609,{"$f":"IF(W17=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W17)","v":4.6195658546079583},"años",1622.3500000000022,21000.35,22944.700000000004,22300.699999999997,44267.05,23601.050000000003,65589.400000000009,24901.399999999994,86911.75,26201.75]
[14,260.07,15600,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":20600},null,260.64744300000001,279.21179000000001,4948.9828858235305,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":5488.8421188235307},14262.640000000001,19099.85658,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},19099.85658,0,4264.47,0,15.320837488046555,{"$f":"IF(W18=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W18)","v":4.8306120104022305},"años",722.35000000000218,21900.35,22044.700000000004,23200.699999999997,43367.05,24501.050000000003,64689.400000000009,25801.399999999994,86011.75,27101.75]
[15,260.07,16500,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":21500},null,239.42917000000003,269.92162000000002,4894.3717288235302,null,0,0,0,0,0,0,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":5403.7225188235307},15281.400000000001,20464.132049999997,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},20464.13205,0,4264.47,0,15.279869917374105,{"$f":"IF(W19=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W19)","v":5.0416581661965028},"años",-177.64999999999782,22800.35,21144.700000000004,24100.699999999997,42467.05,25401.050000000003,63789.400000000009,26701.399999999994,85111.75,28001.75]
[16,null,{"$f":"C19+900","v":17400},5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":22400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,39.843022286763706,{"$f":"IF(W20=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W20)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[17,null,{"$f":"C20+900","v":18300},5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":23300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,36.852811974847427,{"$f":"IF(W21=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W21)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[18,null,19200,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":24200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,34.226361583745025,{"$f":"IF(W22=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W22)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[19,null,20100,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":25100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,31.905889173830424,{"$f":"IF(W23=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W23)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[20,null,21000,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":26000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,29.832967346751776,{"$f":"IF(W24=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W24)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[21,null,21900,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":26900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,28.066583291094236,{"$f":"IF(W25=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W25)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[22,null,22800,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":27800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,26.627106394309404,{"$f":"IF(W26=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W26)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[23,null,23700,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":28700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,25.490890830161845,{"$f":"IF(W27=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W27)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[24,null,24600,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":29600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,24.544450613672623,{"$f":"IF(W28=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W28)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[25,null,25500,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":30500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,23.772215984845552,{"$f":"IF(W29=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W29)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[26,null,26400,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":31400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,23.11036835120893,{"$f":"IF(W30=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W30)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[27,null,27300,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":32300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,22.532986683004864,{"$f":"IF(W31=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W31)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[28,null,28200,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":33200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,22.011992552818821,{"$f":"IF(W32=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W32)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[29,null,29100,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":34100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,21.545844581204694,{"$f":"IF(W33=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W33)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[30,null,30000,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":35000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,21.120611363250983,{"$f":"IF(W34=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W34)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[31,null,30900,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":35900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,20.73654632623446,{"$f":"IF(W35=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W35)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[32,null,31800,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":36800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,20.385769626144882,{"$f":"IF(W36=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W36)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[33,null,32700,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":37700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,20.056295155315951,{"$f":"IF(W37=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W37)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[34,null,33600,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":38600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,19.750775311982306,{"$f":"IF(W38=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W38)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[35,null,34500,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":39500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,19.459703194120316,{"$f":"IF(W39=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W39)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[36,null,35400,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":40400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,19.186637329384542,{"$f":"IF(W40=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W40)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[37,null,36300,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":41300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,18.935841761285765,{"$f":"IF(W41=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W41)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[38,null,37200,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":42200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,18.704227248879388,{"$f":"IF(W42=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W42)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[39,null,38100,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":43100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,18.495585786248014,{"$f":"IF(W43=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W43)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[40,null,39000,5000,{"$f":"Tabla9351223[[#This Row],[ Instalacion]]+Tabla9351223[[#This Row],[Coste Hardware]]","v":44000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351223[[#This Row],[Kw Valle]]+Tabla9351223[[#This Row],[Kwh Llano]]+Tabla9351223[[#This Row],[Kwh Punta]]+Tabla9351223[[#This Row],[Kwh P1]]+Tabla9351223[[#This Row],[Kwh P2]]+Tabla9351223[[#This Row],[Kwh P3]]+Tabla9351223[[#This Row],[Kwh P4]]+Tabla9351223[[#This Row],[Kwh P5]]+Tabla9351223[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351223[[#This Row],[Prod Solar]]-Tabla9351223[[#This Row],[Exportado]]","v":0},null,null,0,0,18.306699990672303,{"$f":"IF(W44=0,\"No Disp\",(Tabla9351223[[#This Row],[Inversion]]-Tabla9351223[[#This Row],[Ahorros(IBI)]])/W44)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]

{"sheet":"RENT BAT PVPC 5Kwh","index":3,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,6,1,15],[1,17,1,18]]}
[null,null,null,null,null,null,0.35,0.28999999999999998,0.25,null,0.16,0.14000000000000001,0.11,0.09,0.08,0.08,null,null,null,null,0.27,0.24,0.2,null,null,null,null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AB2+4))","v":14.619377204784826},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AD2+4))","v":13.56561279942699},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AF2+4))","v":13.432350652409273},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AH2+4))","v":13.258742593887364},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AJ2+4))","v":13.258742593887364}]
["RENTABILIDAD BATERIA",null,null,5,null,null,"CONSUMO COMPAÑÍA",null,null,null,null,null,null,null,null,null,null,"Ahorro en los X años",null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AC2,AC5:AC44,0)","v":5},{"$f":"MIN(AC5:AC44)","v":15201.399999999998},{"$f":"MATCH(AE2,AE5:AE44,0)","v":9},{"$f":"MIN(AE5:AE44)","v":18127.900000000001},{"$f":"MATCH(AG2,AG5:AG44,0)","v":10},{"$f":"MIN(AG5:AG44)","v":19950.699999999997},{"$f":"MATCH(AI2,AI5:AI44,0)","v":12},{"$f":"MIN(AI5:AI44)","v":21663.399999999994},{"$f":"MATCH(AK2,AK5:AK44,0)","v":12},{"$f":"MIN(AK5:AK44)","v":23004.25}]
["'","Factura","Coste Hardware"," Instalacion","Inversion","Ahorros(IBI)","Kwh Punta","Kwh Llano","Kw Valle","C","Kwh P1","Kwh P2","Kwh P3","Kwh P4","Kwh P5","Kwh P6","Total","P Max 99.5","Prod Solar","Consumido","Exportado","%Aut","Dif Anual","Dif Anterior","Dura Bat","Amortizacion","    ","5","5 años TOT","10","10 años TOT","15","15 años TOT","20","20 años TOT","25","25 años TOT"]
["ORIGINAL",4524.54,null,null,null,null,3743.7819999999997,2723.0029999999997,5026.1240000000007,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":11492.909},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(INFLACCION,AB3,-$B$4,0)","v":22622.7},null,{"$f":"FV(INFLACCION,AD3,-$B$4,0)","v":45245.4},null,{"$f":"FV(INFLACCION,AF3,-$B$4,0)","v":67868.100000000006},null,{"$f":"FV(INFLACCION,AH3,-$B$4,0)","v":90490.8},null,{"$f":"FV(INFLACCION,AJ3,-$B$4,0)","v":113113.5}]
[1,3544.74,3000,{"$f":"COSTE_BATERIA*CAPACIDAD_BATERIA","v":2500},{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":5500},null,2545.0035024999997,1685.3063345000003,6128.8250842058796,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":10359.134921205879},1018.76,1364.27547,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},1364.27547,0,{"$f":"IF(B5=0,0,B$4-B5)","v":979.80000000000018},{"$f":"IF(B5=0,0,B4-B5)","v":979.80000000000018},19.545285449121341,{"$f":"IF(W5=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W5)","v":5.6133904878546632},"años",{"$f":"IF($B5=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B5,0))-$E5+$F5)","v":-600.99999999999636},{"$f":"IF(AB5<>\"n/a\",AC$4-AB5,\"n/a\")","v":23223.699999999997},{"$f":"IF($B5=0,\"n/a\",AE$4-(FV(INFLACCION,AD$3,-$B5,0))-$E5+$F5)","v":4298.0000000000073},{"$f":"IF(AD5<>\"n/a\",AE$4-AD5,\"n/a\")","v":40947.399999999994},{"$f":"IF($B5=0,\"n/a\",AG$4-(FV(INFLACCION,AF$3,-$B5,0))-$E5+$F5)","v":9197.0000000000073},{"$f":"IF(AF5<>\"n/a\",AG$4-AF5,\"n/a\")","v":58671.1},{"$f":"IF($B5=0,\"n/a\",AI$4-(FV(INFLACCION,AH$3,-$B5,0))-$E5+$F5)","v":14096.000000000015},{"$f":"IF(AH5<>\"n/a\",AI$4-AH5,\"n/a\")","v":76394.799999999988},{"$f":"IF($B5=0,\"n/a\",AK$4-(FV(INFLACCION,AJ$3,-$B5,0))-$E5+$F5)","v":18995},{"$f":"IF(AJ5<>\"n/a\",AK$4-AJ5,\"n/a\")","v":94118.5}]
[2,2658.31,4820,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":7320},null,2080.2426730000002,1316.3077990000002,5722.1680177058797,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":9118.7184897058796},2037.52,2728.5509400000001,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},2728.5509400000001,0,1866.23,{"$f":"IF(B6=0,0,B5-B6)","v":886.42999999999984},18.156992620998196,{"$f":"IF(W6=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W6)","v":3.9223461202531307},"años",{"$f":"IF($B6=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B6,0))-$E6+$F6)","v":2011.1500000000015},{"$f":"IF(AB6<>\"n/a\",AC$4-AB6,\"n/a\")","v":20611.55},11342.300000000003,{"$f":"IF(AD6<>\"n/a\",AE$4-AD6,\"n/a\")","v":33903.1},20673.450000000004,{"$f":"IF(AF6<>\"n/a\",AG$4-AF6,\"n/a\")","v":47194.65},30004.600000000006,{"$f":"IF(AH6<>\"n/a\",AI$4-AH6,\"n/a\")","v":60486.2},39335.75,{"$f":"IF(AJ6<>\"n/a\",AK$4-AJ6,\"n/a\")","v":73777.75}]
[3,1922.82,5450,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":7950},null,1761.6564515,1114.6748229999998,5353.0962602058808,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":8229.4275347058792},3056.2799999999997,4092.8264099999997,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},4092.8264100000001,0,2601.7200000000003,{"$f":"IF(B7=0,0,B6-B7)","v":735.49},16.54757925463084,{"$f":"IF(W7=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W7)","v":3.0556708638900418},"años",5058.6000000000004,17564.099999999999,18067.2,27178.2,31075.800000000003,36792.300000000003,44084.4,46406.400000000001,57093,56020.5]
[4,1397.15,6300,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":8800},null,1558.593678,985.15954199999999,5073.9799327058809,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":7617.7331527058814},4075.04,5457.1018800000002,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},5457.1018800000002,0,3127.39,{"$f":"IF(B8=0,0,B7-B8)","v":525.66999999999985},15.417442677948124,{"$f":"IF(W8=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W8)","v":2.8138479690732527},"años",6836.9500000000007,15785.75,22473.9,22771.5,38110.850000000006,29757.25,53747.8,36743,69384.75,43728.75]
[5,1100.28,7200,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":9700},null,1410.2396000000001,895.6954874999999,4866.3992847058817,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":7172.3343722058817},5093.8,6821.3773499999998,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},6821.3773499999998,0,3424.26,296.87000000000012,14.619377204784826,{"$f":"IF(W9=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W9)","v":2.8327288231617924},"años",7421.3000000000029,15201.399999999998,24542.600000000006,20702.799999999996,41663.900000000009,26204.199999999997,58785.200000000012,31705.599999999991,75906.5,37207]
[6,886.71,8300,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":10800},null,1300.8969969999998,836.95397899999989,4711.3676617647043,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":6849.218637764704},6112.56,8185.6528199999993,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},8185.6528200000002,0,3637.83,213.56999999999994,14.163610474273218,{"$f":"IF(W10=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W10)","v":2.9688028302586984},"años",7389.1500000000015,15233.55,25578.300000000003,19667.099999999999,43767.450000000004,24100.65,61956.600000000006,28534.199999999997,80145.75,32967.75]
[7,707.07,9300,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":11800},null,1219.1520955000001,789.92339500000003,4597.7251912058819,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":6606.8006817058813},7131.3200000000006,9549.9282899999998,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},9549.9282899999998,0,3817.47,179.64,13.903951503017158,{"$f":"IF(W11=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W11)","v":3.0910524509688355},"años",7287.3499999999985,15335.350000000002,26374.699999999997,18870.700000000004,45462.05,22406.050000000003,64549.399999999994,25941.400000000009,83636.75,29476.75]
[8,562.88,10200,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":12700},null,1156.5824379999999,748.86850000000004,4503.6262901176469,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":6409.0772281176469},8150.0800000000008,10914.20376,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},10914.20376,0,3961.66,144.19000000000005,13.719547748828008,{"$f":"IF(W12=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W12)","v":3.2057268922623345},"años",7108.2999999999993,15514.400000000001,26916.6,18328.800000000003,46724.900000000009,21143.199999999997,66533.2,23957.600000000006,86341.5,26772]
[9,452.79,11100,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":13600},null,1105.528186,713.32800199999997,4422.9606395588225,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":6241.8168275588232},9168.84,12278.479230000001,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},12278.479229999999,0,4071.75,110.08999999999997,13.56561279942699,{"$f":"IF(W13=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W13)","v":3.3400871860993431},"años",6758.75,15863.95,27117.5,18127.900000000001,47476.250000000007,20391.849999999999,67835,22655.800000000003,88193.75,24919.75]
[10,363.38,12000,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":14500},null,1062.6173600000002,682.28255000000013,4351.7722505882348,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":6096.6721605882349},10187.6,13642.7547,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},13642.7547,0,4161.16,89.410000000000025,13.432350652409273,{"$f":"IF(W14=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W14)","v":3.4846052543040882},"años",6305.7999999999993,16316.900000000001,27111.599999999999,18133.800000000003,47917.400000000009,19950.699999999997,68723.199999999997,21767.600000000006,89529,23584.5]
[11,315.19,12900,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":15400},null,1022.412698,658.5228535,4290.0838670000003,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":5971.0194185},11206.36,15007.03017,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},15007.030169999998,0,4209.3500000000004,48.19,13.330353258804809,{"$f":"IF(W15=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W15)","v":3.6585220996115786},"años",5646.75,16975.95,26693.5,18551.900000000001,47740.250000000007,20127.849999999999,68787,21703.800000000003,89833.75,23279.75]
[12,268.17,13800,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":16300},null,985.15644999999995,640.25175200000001,4237.8834383529411,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":5863.2916403529416},12225.12,16371.305639999999,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},16371.30564,0,4256.37,47.019999999999982,13.258742593887364,{"$f":"IF(W16=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W16)","v":3.8295542915676974},"años",4981.8500000000022,17640.849999999999,26263.700000000004,18981.699999999997,47545.55,20322.550000000003,68827.400000000009,21663.399999999994,90109.25,23004.25]
[13,260.07,14700,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":17200},null,953.28845250000006,623.71010999999999,4193.2415313823512,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":5770.2400938823512},13243.880000000001,17735.581109999996,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},17735.581109999996,0,4264.47,8.1000000000000227,13.216767319692456,{"$f":"IF(W17=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W17)","v":4.0333265329572017},"años",4122.3500000000022,18500.349999999999,25444.700000000004,19800.699999999997,46767.05,21101.050000000003,68089.400000000009,22401.399999999994,89411.75,23701.75]
[14,260.07,15600,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":18100},null,924.47415400000011,609.68967299999997,4152.3967079999993,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":5686.5605349999996},14262.640000000001,19099.85658,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},19099.85658,0,4264.47,0,13.183382609887891,{"$f":"IF(W18=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W18)","v":4.2443726887514739},"años",3222.3500000000022,19400.349999999999,24544.700000000004,20700.699999999997,45867.05,22001.050000000003,67189.400000000009,23301.399999999994,88511.75,24601.75]
[15,260.07,16500,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":19000},null,898.58296999999993,598.90444250000007,4116.1143066176464,null,0,0,0,0,0,0,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":5613.601719117647},15281.400000000001,20464.132049999997,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},20464.13205,0,4264.47,0,13.156215588273602,{"$f":"IF(W19=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W19)","v":4.4554188445457461},"años",2322.3500000000022,20300.349999999999,23644.700000000004,21600.699999999997,44967.05,22901.050000000003,66289.400000000009,24201.399999999994,87611.75,25501.75]
[16,null,{"$f":"C19+900","v":17400},2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":19900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,39.843022286763706,{"$f":"IF(W20=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W20)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[17,null,{"$f":"C20+900","v":18300},2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":20800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,36.852811974847427,{"$f":"IF(W21=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W21)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[18,null,19200,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":21700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,34.226361583745025,{"$f":"IF(W22=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W22)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[19,null,20100,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":22600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,31.905889173830424,{"$f":"IF(W23=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W23)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[20,null,21000,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":23500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,29.832967346751776,{"$f":"IF(W24=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W24)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[21,null,21900,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":24400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,28.066583291094236,{"$f":"IF(W25=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W25)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[22,null,22800,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":25300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,26.627106394309404,{"$f":"IF(W26=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W26)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[23,null,23700,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":26200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,25.490890830161845,{"$f":"IF(W27=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W27)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[24,null,24600,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":27100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,24.544450613672623,{"$f":"IF(W28=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W28)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[25,null,25500,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":28000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,23.772215984845552,{"$f":"IF(W29=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W29)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[26,null,26400,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":28900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,23.11036835120893,{"$f":"IF(W30=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W30)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[27,null,27300,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":29800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,22.532986683004864,{"$f":"IF(W31=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W31)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[28,null,28200,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":30700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,22.011992552818821,{"$f":"IF(W32=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W32)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[29,null,29100,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":31600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,21.545844581204694,{"$f":"IF(W33=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W33)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[30,null,30000,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":32500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,21.120611363250983,{"$f":"IF(W34=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W34)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[31,null,30900,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":33400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,20.73654632623446,{"$f":"IF(W35=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W35)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[32,null,31800,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":34300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,20.385769626144882,{"$f":"IF(W36=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W36)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[33,null,32700,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":35200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,20.056295155315951,{"$f":"IF(W37=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W37)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[34,null,33600,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":36100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,19.750775311982306,{"$f":"IF(W38=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W38)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[35,null,34500,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":37000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,19.459703194120316,{"$f":"IF(W39=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W39)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[36,null,35400,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":37900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,19.186637329384542,{"$f":"IF(W40=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W40)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[37,null,36300,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":38800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,18.935841761285765,{"$f":"IF(W41=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W41)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[38,null,37200,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":39700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,18.704227248879388,{"$f":"IF(W42=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W42)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[39,null,38100,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":40600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,18.495585786248014,{"$f":"IF(W43=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W43)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[40,null,39000,2500,{"$f":"Tabla9351222[[#This Row],[ Instalacion]]+Tabla9351222[[#This Row],[Coste Hardware]]","v":41500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351222[[#This Row],[Kw Valle]]+Tabla9351222[[#This Row],[Kwh Llano]]+Tabla9351222[[#This Row],[Kwh Punta]]+Tabla9351222[[#This Row],[Kwh P1]]+Tabla9351222[[#This Row],[Kwh P2]]+Tabla9351222[[#This Row],[Kwh P3]]+Tabla9351222[[#This Row],[Kwh P4]]+Tabla9351222[[#This Row],[Kwh P5]]+Tabla9351222[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351222[[#This Row],[Prod Solar]]-Tabla9351222[[#This Row],[Exportado]]","v":0},null,null,0,0,18.306699990672303,{"$f":"IF(W44=0,\"No Disp\",(Tabla9351222[[#This Row],[Inversion]]-Tabla9351222[[#This Row],[Ahorros(IBI)]])/W44)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]

{"sheet":"RENT PVPC","index":4,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,7,1,16],[1,18,1,19]]}
[null,null,null,null,null,null,null,0.35,0.28999999999999998,0.25,null,0.16,0.14000000000000001,0.11,0.09,0.08,0.08,null,null,null,null,0.27,0.24,0.2]
["RENTABILIDAD",null,null,null,null,null,null,"CONSUMO COMPAÑÍA",null,null,null,null,null,null,null,null,null,null,"Ahorro en los X años",null,null,null,null,null,null,null,null,{"$f":"MATCH(AC2,AC5:AC44,0)","v":8},{"$f":"MIN(AC5:AC44)","v":16476.900000000001},{"$f":"MATCH(AE2,AE5:AE44,0)","v":13},{"$f":"MIN(AE5:AE44)","v":20631.300000000003},{"$f":"MATCH(AG2,AG5:AG44,0)","v":15},{"$f":"MIN(AG5:AG44)","v":22750.65},{"$f":"MATCH(AI2,AI5:AI44,0)","v":15},{"$f":"MIN(AI5:AI44)","v":24834.199999999997},{"$f":"MATCH(AK2,AK5:AK44,0)","v":18},{"$f":"MIN(AK5:AK44)","v":26587.75}]
["'","Factura","Coste Hardware"," Instalacion","Legalizacion","Inversion","Ahorros(IBI)","Kwh Punta","Kwh Llano","Kw Valle","C","Kwh P1","Kwh P2","Kwh P3","Kwh P4","Kwh P5","Kwh P6","Total","P Max 99.5","Prod Solar","Consumido","Exportado","%Aut","Dif Anual","Dif Anterior","Amortizacion","    ","5","5 años TOT","10","10 años TOT","15","15 años TOT","20","20 años TOT","25","25 años TOT"]
["ORIGINAL",4524.54,null,null,null,null,null,3743.7819999999997,2723.0029999999997,5026.1240000000007,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":11492.909},null,null,null,null,null,null,null,null,null,null,{"$f":"FV(INFLACCION,AB3,-$B$4,0)","v":22622.7},null,{"$f":"FV(INFLACCION,AD3,-$B$4,0)","v":45245.4},null,{"$f":"FV(INFLACCION,AF3,-$B$4,0)","v":67868.100000000006},null,{"$f":"FV(INFLACCION,AH3,-$B$4,0)","v":90490.8},null,{"$f":"FV(INFLACCION,AJ3,-$B$4,0)","v":113113.5}]
[1,4003.66,3000,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":3000},null,3228.3268899999994,2296.1104599999999,4609.0981099999999,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":10133.535459999999},1018.76,1364.27547,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":1358.4455399999999},5.8299299999999992,0.99572672079195257,{"$f":"IF(B5=0,0,B$4-B5)","v":520.88000000000011},{"$f":"IF(B5=0,0,B4-B5)","v":520.88000000000011},{"$f":"IF(X5=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X5)","v":5.7594839502380575},"años",{"$f":"IF($B5=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B5,0))-$F5+$G5)","v":-395.59999999999854},{"$f":"IF(AB5<>\"n/a\",AC$4-AB5,\"n/a\")","v":23018.3},{"$f":"IF($B5=0,\"n/a\",AE$4-(FV(INFLACCION,AD$3,-$B5,0))-$F5+$G5)","v":2208.8000000000029},{"$f":"IF(AD5<>\"n/a\",AE$4-AD5,\"n/a\")","v":43036.6},{"$f":"IF($B5=0,\"n/a\",AG$4-(FV(INFLACCION,AF$3,-$B5,0))-$F5+$G5)","v":4813.2000000000116},{"$f":"IF(AF5<>\"n/a\",AG$4-AF5,\"n/a\")","v":63054.899999999994},{"$f":"IF($B5=0,\"n/a\",AI$4-(FV(INFLACCION,AH$3,-$B5,0))-$F5+$G5)","v":7417.6000000000058},{"$f":"IF(AH5<>\"n/a\",AI$4-AH5,\"n/a\")","v":83073.2},{"$f":"IF($B5=0,\"n/a\",AK$4-(FV(INFLACCION,AJ$3,-$B5,0))-$F5+$G5)","v":10022},{"$f":"IF(AJ5<>\"n/a\",AK$4-AJ5,\"n/a\")","v":103091.5}]
[2,3501.2,4820,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":4820},null,2825.4449599999994,1926.2429999999999,4241.1817399999991,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":8992.8696999999975},2037.52,2728.5509400000001,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":2499.1113},229.43964000000003,0.91591154241012629,{"$f":"IF(B6=0,0,B$4-B6)","v":1023.3400000000001},{"$f":"IF(B6=0,0,B5-B6)","v":502.46000000000004},{"$f":"IF(X6=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X6)","v":4.7100670353939051},"años",296.70000000000073,{"$f":"IF(AB6<>\"n/a\",AC$4-AB6,\"n/a\")","v":22326},5413.4000000000015,{"$f":"IF(AD6<>\"n/a\",AE$4-AD6,\"n/a\")","v":39832},10530.100000000006,{"$f":"IF(AF6<>\"n/a\",AG$4-AF6,\"n/a\")","v":57338},15646.800000000003,{"$f":"IF(AH6<>\"n/a\",AI$4-AH6,\"n/a\")","v":74844},20763.5,{"$f":"IF(AJ6<>\"n/a\",AK$4-AJ6,\"n/a\")","v":92350}]
[3,3029.26,5450,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":5450},null,2576.9492999999998,1689.7350899999999,3973.48333,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":8240.1677199999995},3056.2799999999997,4092.8264099999997,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":3251.8132799999994},841.01313000000005,0.79451531881607462,1495.2799999999997,471.9399999999996,{"$f":"IF(X7=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X7)","v":3.6448023112728056},"años",2026.3999999999996,20596.300000000003,9502.7999999999993,35742.600000000006,16979.200000000004,50888.9,24455.599999999999,66035.200000000012,31932,81181.5]
[4,2577.0300000000002,6300,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":6300},null,2422.02108,1532.8622799999998,3786.5514400000002,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":7741.4348000000009},4075.04,5457.1018800000002,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":3750.5462000000002},1706.5556799999999,0.68727802457666409,1947.5099999999998,452.23,{"$f":"IF(X8=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X8)","v":3.2348999491658583},"años",3437.5499999999993,19185.150000000001,13175.099999999999,32070.300000000003,22912.65,44955.450000000004,32650.199999999997,57840.600000000006,42387.749999999993,70725.75]
[5,2135.85,7200,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":7200},null,2317.4910499999996,1418.2320499999998,3650.6049999999996,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":7386.3280999999988},5093.8,6821.3773499999998,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":4105.6529},2715.7244499999997,0.60188033726062673,2388.69,441.18000000000029,{"$f":"IF(X9=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X9)","v":3.0142044384160354},"años",4743.4500000000007,17879.25,16686.900000000001,28558.5,28630.350000000006,39237.75,40573.800000000003,49917,52517.25,60596.25]
[6,1754.65,8300,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":8300},null,2243.4674399999994,1328.41004,3547.7302999999997,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":7119.6077799999994},6112.56,8185.6528199999993,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":4372.3732199999995},3813.2795999999998,0.53415082659222768,2769.89,381.19999999999982,{"$f":"IF(X10=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X10)","v":2.9965088866344876},"años",5549.4500000000007,17073.25,19398.900000000001,25846.5,33248.350000000006,34619.75,47097.8,43393,60947.25,52166.25]
[7,1455.87,9300,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":9300},null,2186.5662200000002,1258.5092000000002,3466.24386,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":6911.3192799999997},7131.3200000000006,9549.9282899999998,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":4580.6617199999991},4969.2665700000007,0.47965404355931557,3068.67,298.7800000000002,{"$f":"IF(X11=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X11)","v":3.0306289043787698},"años",6043.3500000000022,16579.349999999999,21386.700000000004,23858.699999999997,36730.050000000003,31138.050000000003,52073.400000000009,38417.399999999994,67416.75,45696.75]
[8,1255.3800000000001,10200,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":10200},null,2138.6364000000003,1201.3027999999999,3398.5187200000005,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":6738.4579200000007},8150.0800000000008,10914.20376,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":4753.523079999999},6160.6806800000013,0.43553548976439493,3269.16,200.48999999999978,{"$f":"IF(X12=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X12)","v":3.1200675402855782},"años",6145.7999999999993,16476.900000000001,22491.599999999999,22753.800000000003,38837.400000000009,29030.699999999997,55183.199999999997,35307.600000000006,71529,41584.5]
[9,1100.3699999999999,11100,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":11100},null,2096.6104800000003,1154.2110600000001,3341.6088100000002,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":6592.4303500000005},9168.84,12278.479230000001,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":4899.5506499999992},7378.9285800000016,0.39903562633627548,3424.17,155.01000000000022,{"$f":"IF(X13=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X13)","v":3.2416614829287096},"años",6020.8500000000022,16601.849999999999,23141.700000000004,22103.699999999997,40262.550000000003,27605.550000000003,57383.400000000009,33107.399999999994,74504.25,38609.25]
[10,950.01,12000,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":12000},null,2059.8828999999996,1114.8372000000002,3291.3079000000002,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":6466.0280000000002},10187.6,13642.7547,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5025.9529999999995},8616.8017,0.36839722699111488,3574.5299999999997,150.3599999999999,{"$f":"IF(X14=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X14)","v":3.3570847076398858},"años",5872.6500000000015,16750.05,23745.300000000003,21500.1,41617.950000000004,26250.15,59490.600000000006,31000.199999999997,77363.25,35750.25]
[11,807.13,12900,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":12900},null,2026.9216000000001,1081.6042200000002,3246.4830099999999,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":6355.0088300000007},11206.36,15007.03017,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5136.9721700000009},9870.0579999999991,0.34230438080074832,3717.41,142.88,{"$f":"IF(X15=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X15)","v":3.4701579863399519},"años",5687.0499999999993,16935.650000000001,24274.1,20971.300000000003,42861.150000000009,25006.949999999997,61448.2,29042.600000000006,80035.25,33078.25]
[12,689.11,13800,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":13800},null,1998.2902800000002,1052.47264,3206.9233999999997,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":6257.6863199999998},12225.12,16371.305639999999,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5234.2946799999991},11137.01096,0.31972371630586705,3835.43,118.01999999999998,{"$f":"IF(X16=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X16)","v":3.5980320329141713},"años",5377.1500000000015,17245.55,24554.300000000003,20691.099999999999,43731.450000000004,24136.65,62908.600000000006,27582.199999999997,82085.75,31027.75]
[13,593.13,14700,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":14700},null,1973.3897400000003,1026.7249800000002,3170.8826200000003,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":6170.9973400000008},13243.880000000001,17735.581109999996,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5320.9836599999981},12414.597449999997,0.30001744104115241,3931.41,95.980000000000018,{"$f":"IF(X17=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X17)","v":3.739116500186956},"años",4957.0499999999993,17665.650000000001,24614.1,20631.300000000003,44271.150000000009,23596.949999999997,63928.2,26562.600000000006,83585.25,29528.25]
[14,504.8,15600,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":15600},null,1950.4118799999999,1003.7219600000002,3138.3300199999994,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":6092.4638599999989},14262.640000000001,19099.85658,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5399.5171399999981},13700.339440000002,0.2826993552220694,4019.74,88.329999999999984,{"$f":"IF(X18=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X18)","v":3.8808480150457494},"años",4498.7000000000007,18124,24597.4,20648,44696.100000000006,23172,64794.8,25696,84893.5,28220]
[15,416.71,16500,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":16500},null,1930.4600999999998,982.72529999999995,3110.4983000000002,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":6023.6836999999996},15281.400000000001,20464.132049999997,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5468.2972999999965},14995.83475,0.26721374190898073,4107.83,88.090000000000032,{"$f":"IF(X19=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X19)","v":4.0167192897466544},"años",4039.1500000000015,18583.55,24578.300000000003,20667.099999999999,45117.450000000004,22750.65,65656.600000000006,24834.199999999997,86195.75,26917.75]
[16,371.73,{"$f":"C19+900","v":17400},null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":17400},null,1912.8672799999999,963.17348000000004,3086.4320399999997,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5962.4727999999996},16300.160000000002,21828.407520000001,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5529.5082000000002},16298.89932,0.25331706836303375,4152.8099999999995,44.979999999999961,{"$f":"IF(X20=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X20)","v":4.1899340446589184},"años",3364.0499999999993,19258.650000000001,24128.1,21117.300000000003,44892.150000000009,22975.949999999997,65656.2,24834.600000000006,86420.25,26693.25]
[17,333.58,{"$f":"C20+900","v":18300},null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":18300},null,1896.6603100000002,945.35287999999991,3064.7548000000002,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5906.7679900000003},17318.920000000002,23192.682989999998,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5585.2130099999995},17607.469979999998,0.24081789124648403,4190.96,38.150000000000034,{"$f":"IF(X21=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X21)","v":4.3665413175024339},"años",2654.7999999999993,19967.900000000001,23609.599999999999,21635.800000000003,44564.400000000009,23303.699999999997,65519.199999999997,24971.600000000006,86474,26639.5]
[18,295.51,19200,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":19200},null,1882.4662600000001,928.57475999999986,3044.6862399999995,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5855.7272599999997},18337.68,24556.958460000002,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5636.2537400000037},18920.704719999998,0.22951758252882595,4229.03,38.069999999999993,{"$f":"IF(X22=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X22)","v":4.5400481907198582},"años",1945.1500000000015,20677.55,23090.300000000003,22155.1,44235.450000000004,23632.65,65380.600000000006,25110.199999999997,86525.75,26587.75]
[19,268.26,20100,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":20100},null,1869.4101800000001,913.3888199999999,3026.2195400000001,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5809.01854},19356.439999999999,25921.233930000002,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5682.9624600000025},20238.27147,0.21923965793244166,4256.28,27.25,{"$f":"IF(X23=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X23)","v":4.7224336744763038},"años",1181.4000000000015,21441.3,22462.800000000003,22782.6,43744.200000000004,24123.9,65025.600000000006,25465.199999999997,86307,26806.5]
[20,260.07,21000,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":21000},null,1857.4370000000001,899.22259999999972,3009.0084000000006,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5765.6680000000006},20375.199999999997,27285.509399999999,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5726.3130000000019},21559.196399999997,0.20986645021184769,4264.47,8.1899999999999977,{"$f":"IF(X24=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X24)","v":4.9244103018663514},"años",322.35000000000218,22300.35,21644.700000000004,23600.699999999997,42967.05,24901.050000000003,64289.400000000009,26201.399999999994,85611.75,27501.75]
[21,260.07,21900,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":21900},null,1846.4974200000001,886.04169999999988,2992.8463599999991,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5725.385479999999},21393.959999999995,28649.78487,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5766.5955200000026},22883.189349999997,0.20127884192381371,4264.47,0,{"$f":"IF(X25=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X25)","v":5.1354564576606236},"años",-577.64999999999782,23200.35,20744.700000000004,24500.699999999997,42067.05,25801.050000000003,63389.400000000009,27101.399999999994,84711.75,28401.75]
[22,260.07,22800,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":22800},null,1836.8123599999997,874.18993999999986,2977.9593600000003,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5688.9616599999999},22412.719999999994,30014.06034,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5803.0193400000098},24211.04099999999,0.19334336221968157,4264.47,0,{"$f":"IF(X26=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X26)","v":5.3465026134548959},"años",-1477.6499999999978,24100.35,19844.700000000004,25400.699999999997,41167.050000000003,26701.050000000003,62489.400000000009,28001.399999999994,83811.75,29301.75]
[23,260.07,23700,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":23700},null,1827.63093,863.53692000000001,2964.1356400000004,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5655.3034900000002},23431.479999999992,31378.33581,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5836.6775099999977},25541.658300000003,0.18600978539275825,4264.47,0,{"$f":"IF(X27=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X27)","v":5.5575487692491681},"años",-2377.6499999999978,25000.35,18944.700000000004,26300.699999999997,40267.050000000003,27601.050000000003,61589.400000000009,28901.399999999994,82911.75,30201.75]
[24,260.07,24600,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":24600},null,1819.0171599999994,853.85363999999993,2951.5517200000004,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5624.4225200000001},24450.239999999991,32742.611279999997,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5867.5584799999961},26875.052800000001,0.17920252083205257,4264.47,0,{"$f":"IF(X28=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X28)","v":5.7685949250434403},"años",-3277.6499999999978,25900.35,18044.700000000004,27200.699999999997,39367.050000000003,28501.050000000003,60689.400000000009,29801.399999999994,82011.75,31101.75]
[25,260.07,25500,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":25500},null,1810.9992500000003,845.00399999999991,2940.0449999999996,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5596.0482499999998},25468.999999999989,34106.886749999998,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5895.9327499999963},28210.954000000002,0.17286634201522366,4264.47,0,{"$f":"IF(X29=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X29)","v":5.9796410808377125},"años",-4177.6499999999978,26800.35,17144.700000000004,28100.699999999997,38467.050000000003,29401.050000000003,59789.400000000009,30701.399999999994,81111.75,32001.75]
[26,260.07,26400,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":26400},null,1803.7010599999996,836.69672000000003,2929.3134399999999,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5569.7112199999992},26487.759999999987,35471.162219999998,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5922.2697800000024},29548.892439999996,0.16696012787144587,4264.47,0,{"$f":"IF(X30=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X30)","v":6.1906872366319847},"años",-5077.6499999999978,27700.35,16244.700000000004,29000.699999999997,37567.050000000003,30301.050000000003,58889.400000000009,31601.399999999994,80211.75,32901.75]
[27,260.07,27300,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":27300},null,1796.99882,829.02958999999987,2919.6185300000002,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5545.6469399999996},27506.519999999986,36835.437689999999,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5946.3340599999938},30889.103630000005,0.16142971097678299,4264.47,0,{"$f":"IF(X31=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X31)","v":6.4017333924262569},"años",-5977.6499999999978,28600.35,15344.700000000004,29900.699999999997,36667.050000000003,31201.050000000003,57989.400000000009,32501.399999999994,79311.75,33801.75]
[28,260.07,28200,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":28200},null,1791.0517199999999,821.95443999999998,2910.76604,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5523.7721999999994},28525.279999999984,38199.713160000007,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5968.2088000000076},32231.504359999999,0.15623700562886633,4264.47,0,{"$f":"IF(X32=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X32)","v":6.6127795482205292},"años",-6877.6499999999978,29500.35,14444.700000000004,30800.699999999997,35767.050000000003,32101.050000000003,57089.400000000009,33401.399999999994,78411.75,34701.75]
[29,260.07,29100,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":29100},null,1785.64357,815.29434999999989,2902.49883,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5503.4367499999998},29544.039999999983,39563.98863,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":5988.544249999999},33575.444380000001,0.15136351155098385,4264.47,0,{"$f":"IF(X33=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X33)","v":6.8238257040148014},"años",-7777.6499999999978,30400.35,13544.700000000004,31700.699999999997,34867.050000000003,33001.050000000003,56189.400000000009,34301.399999999994,77511.75,35601.75]
[30,260.07,30000,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":30000},null,1780.4468000000002,809.10270000000003,2895.0069999999996,null,0,0,0,0,0,0,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":5484.5564999999997},30562.799999999981,40928.2641,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":6007.424500000001},34920.839599999999,0.14677936218653354,4264.47,0,{"$f":"IF(X34=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X34)","v":7.0348718598090736},"años",-8677.6499999999978,31300.35,12644.700000000004,32600.699999999997,33967.050000000003,33901.050000000003,55289.400000000009,35201.399999999994,76611.75,36501.75]
[31,null,30900,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":30900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X35=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X35)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[32,null,31800,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":31800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X36=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X36)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[33,null,32700,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":32700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X37=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X37)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[34,null,33600,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":33600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X38=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X38)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[35,null,34500,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":34500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X39=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X39)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[36,null,35400,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":35400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X40=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X40)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[37,null,36300,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":36300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X41=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X41)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[38,null,37200,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":37200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X42=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X42)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[39,null,38100,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":38100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X43=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X43)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[40,null,39000,null,null,{"$f":"Tabla961021[[#This Row],[Legalizacion]]+Tabla961021[[#This Row],[ Instalacion]]+Tabla961021[[#This Row],[Coste Hardware]]","v":39000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961021[[#This Row],[Kw Valle]]+Tabla961021[[#This Row],[Kwh Llano]]+Tabla961021[[#This Row],[Kwh Punta]]+Tabla961021[[#This Row],[Kwh P1]]+Tabla961021[[#This Row],[Kwh P2]]+Tabla961021[[#This Row],[Kwh P3]]+Tabla961021[[#This Row],[Kwh P4]]+Tabla961021[[#This Row],[Kwh P5]]+Tabla961021[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961021[[#This Row],[Prod Solar]]-Tabla961021[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X44=0,\"No Disp\",(Tabla961021[[#This Row],[Inversion]]-Tabla961021[[#This Row],[Ahorros(IBI)]])/X44)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]

{"sheet":"RENT VE","index":5,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,7,1,16],[1,18,1,19]]}
[null,null,null,null,null,null,null,0.25,0,0.03,null,0.16,0.14000000000000001,0.11,0.09,0.08,0.08,null,null,null,null,0.05,0.05,0.05]
["RENTABILIDAD",null,null,null,null,null,null,"CONSUMO COMPAÑÍA",null,null,null,null,null,null,null,null,null,null,"Ahorro en los X años",null,null,null,null,null,null,null,null,{"$f":"MATCH(AC2,AC5:AC44,0)","v":4},{"$f":"MIN(AC5:AC44)","v":17309.900000000001},{"$f":"MATCH(AE2,AE5:AE44,0)","v":12},{"$f":"MIN(AE5:AE44)","v":25488.1},{"$f":"MATCH(AG2,AG5:AG44,0)","v":15},{"$f":"MIN(AG5:AG44)","v":30649.050000000003},{"$f":"MATCH(AI2,AI5:AI44,0)","v":17},{"$f":"MIN(AI5:AI44)","v":35161.800000000003},{"$f":"MATCH(AK2,AK5:AK44,0)","v":20},{"$f":"MIN(AK5:AK44)","v":39242}]
["'","Factura","Coste Hardware"," Instalacion","Legalizacion","Inversion","Ahorros(IBI)","Kwh Punta","Kwh Llano","Kw Valle","C","Kwh P1","Kwh P2","Kwh P3","Kwh P4","Kwh P5","Kwh P6","Total","P Max 99.5","Prod Solar","Consumido","Exportado","%Aut","Dif Anual","Dif Anterior","Amortizacion","    ","5","5 años TOT","10","10 años TOT","15","15 años TOT","20","20 años TOT","25","25 años TOT"]
["ORIGINAL",3486.45,null,null,null,null,null,9975.7729999999992,0,1517.1360000000002,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":11492.909},null,null,null,null,null,null,null,null,null,null,{"$f":"FV(INFLACCION,AB3,-$B$4,0)","v":17432.25},null,{"$f":"FV(INFLACCION,AD3,-$B$4,0)","v":34864.5},null,{"$f":"FV(INFLACCION,AF3,-$B$4,0)","v":52296.75},null,{"$f":"FV(INFLACCION,AH3,-$B$4,0)","v":69729},null,{"$f":"FV(INFLACCION,AJ3,-$B$4,0)","v":87161.25}]
[1,3058.22,3000,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":3000},null,8630.3872200000005,0,1503.1482400000002,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":10133.535460000001},1018.76,1364.27547,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":1358.4455399999999},5.8299300000000001,0.99572672079195257,{"$f":"IF(B5=0,0,B$4-B5)","v":428.23},{"$f":"IF(B5=0,0,B4-B5)","v":428.23},{"$f":"IF(X5=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X5)","v":7.005581112953319},"años",{"$f":"IF($B5=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B5,0))-$F5+$G5)","v":-858.84999999999854},{"$f":"IF(AB5<>\"n/a\",AC$4-AB5,\"n/a\")","v":18291.099999999999},{"$f":"IF($B5=0,\"n/a\",AE$4-(FV(INFLACCION,AD$3,-$B5,0))-$F5+$G5)","v":1282.3000000000029},{"$f":"IF(AD5<>\"n/a\",AE$4-AD5,\"n/a\")","v":33582.199999999997},{"$f":"IF($B5=0,\"n/a\",AG$4-(FV(INFLACCION,AF$3,-$B5,0))-$F5+$G5)","v":3423.4500000000044},{"$f":"IF(AF5<>\"n/a\",AG$4-AF5,\"n/a\")","v":48873.299999999996},{"$f":"IF($B5=0,\"n/a\",AI$4-(FV(INFLACCION,AH$3,-$B5,0))-$F5+$G5)","v":5564.6000000000058},{"$f":"IF(AH5<>\"n/a\",AI$4-AH5,\"n/a\")","v":64164.399999999994},{"$f":"IF($B5=0,\"n/a\",AK$4-(FV(INFLACCION,AJ$3,-$B5,0))-$F5+$G5)","v":7705.75},{"$f":"IF(AJ5<>\"n/a\",AK$4-AJ5,\"n/a\")","v":79455.5}]
[2,2685.62,4820,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":4820},null,7503.709219999997,0,1489.16048,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":8992.8696999999975},2037.52,2728.5509400000001,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":2499.1113},229.43963999999997,0.91591154241012629,{"$f":"IF(B6=0,0,B$4-B6)","v":800.82999999999993},{"$f":"IF(B6=0,0,B5-B6)","v":372.59999999999991},{"$f":"IF(X6=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X6)","v":6.0187555411260822},"años",-815.84999999999854,{"$f":"IF(AB6<>\"n/a\",AC$4-AB6,\"n/a\")","v":18248.099999999999},3188.3000000000029,{"$f":"IF(AD6<>\"n/a\",AE$4-AD6,\"n/a\")","v":31676.199999999997},7192.4500000000044,{"$f":"IF(AF6<>\"n/a\",AG$4-AF6,\"n/a\")","v":45104.299999999996},11196.600000000006,{"$f":"IF(AH6<>\"n/a\",AI$4-AH6,\"n/a\")","v":58532.399999999994},15200.75,{"$f":"IF(AJ6<>\"n/a\",AK$4-AJ6,\"n/a\")","v":71960.5}]
[3,2411.6,5450,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":5450},null,6764.994999999999,0,1475.1727200000003,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":8240.1677199999995},3056.2799999999997,4092.8264100000006,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":3251.8132800000003},841.01313000000016,0.7945153188160744,1074.8499999999999,274.02,{"$f":"IF(X7=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X7)","v":5.0704749499930228},"años",-75.75,17508,5298.5,29566,10672.75,41624,16047,53682,21421.25,65740]
[4,2201.98,6300,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":6300},null,6279.7587999999996,0,1461.6760000000002,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":7741.4348},4075.04,5457.1018800000002,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":3750.5462000000007},1706.5556799999997,0.68727802457666431,1284.4699999999998,209.61999999999989,{"$f":"IF(X8=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X8)","v":4.9047467048665991},"años",122.35000000000036,17309.900000000001,6544.7000000000007,28319.8,12967.050000000003,39329.699999999997,19389.400000000001,50339.6,25811.75,61349.5]
[5,2028.23,7200,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":7200},null,5935.8905500000001,0,1450.4375500000001,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":7386.3281000000006},5093.8,6821.3773499999998,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":4105.6528999999991},2715.7244500000006,0.60188033726062684,1458.2199999999998,173.75,{"$f":"IF(X9=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X9)","v":4.9375265734937122},"años",91.100000000000364,17341.150000000001,7382.2000000000007,27482.3,14673.3,37623.449999999997,21964.400000000001,47764.6,29255.5,57905.75]
[6,1876.42,8300,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":8300},null,5678.58104,0,1441.0267400000002,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":7119.6077800000003},6112.56,8185.6528200000012,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":4372.3732200000013},3813.2795999999998,0.53415082659222768,1610.0299999999997,151.80999999999995,{"$f":"IF(X10=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X10)","v":5.155183443786763},"años",-249.85000000000036,17682.099999999999,7800.2999999999993,27064.2,15850.449999999997,36446.300000000003,23900.6,45828.4,31950.75,55210.5]
[7,1739.03,9300,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":9300},null,5478.1822199999997,0,1433.13706,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":6911.3192799999997},7131.3200000000006,9549.9282900000017,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":4580.6617200000001},4969.2665700000016,0.4796540435593154,1747.4199999999998,137.3900000000001,{"$f":"IF(X11=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X11)","v":5.3221320575476998},"años",-562.89999999999964,17995.150000000001,8174.2000000000007,26690.3,16911.3,35385.449999999997,25648.400000000001,44080.6,34385.5,52775.75]
[8,1610.3,10200,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":10200},null,5311.9801600000019,0,1426.4777600000002,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":6738.4579200000026},8150.0800000000008,10914.20376,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":4753.5230800000018},6160.6806799999986,0.43553548976439499,1876.1499999999999,128.73000000000002,{"$f":"IF(X12=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X12)","v":5.4366655118194176},"años",-819.25,18251.5,8561.5,26303,17942.25,34354.5,27323,42406,36703.75,50457.5]
[9,1488.09,11100,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":11100},null,5171.5471100000004,0,1420.8832400000003,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":6592.4303500000005},9168.84,12278.479230000001,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":4899.550650000001},7378.9285799999998,0.39903562633627543,1998.36,122.21000000000004,{"$f":"IF(X13=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X13)","v":5.5545547348826041},"años",-1108.2000000000007,18540.45,8883.5999999999985,25980.9,18875.400000000001,33421.35,28867.199999999997,40861.800000000003,38859,48302.25]
[10,1370.73,12000,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":12000},null,5050.235099999999,0,1415.7929000000001,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":6466.0279999999993},10187.6,13642.7547,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":5025.9529999999959},8616.8017000000036,0.36839722699111488,2115.7199999999998,117.3599999999999,{"$f":"IF(X14=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X14)","v":5.671828030174126},"años",-1421.3999999999996,18853.650000000001,9157.2000000000007,25707.3,19735.8,32560.95,30314.400000000001,39414.6,40893,46268.25]
[11,1265.1300000000001,12900,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":12900},null,4943.9752799999997,0,1411.0335500000001,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":6355.0088299999998},11206.36,15007.030170000002,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":5136.9721700000027},9870.0579999999991,0.34230438080074832,2221.3199999999997,105.59999999999991,{"$f":"IF(X15=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X15)","v":5.8073577872616289},"años",-1793.4000000000015,19225.650000000001,9313.1999999999971,25551.300000000003,20419.800000000003,31876.949999999997,31526.399999999994,38202.600000000006,42633,44528.25]
[12,1168.81,13800,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":13800},null,4850.8065999999999,0,1406.8797200000001,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":6257.6863199999998},12225.12,16371.305640000002,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":5234.2946800000027},11137.01096,0.31972371630586721,2317.64,96.320000000000164,{"$f":"IF(X16=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X16)","v":5.9543328558361095},"años",-2211.7999999999993,19644.05,9376.4000000000015,25488.1,20964.600000000006,31332.149999999994,32552.800000000003,37176.199999999997,44141,43020.25]
[13,1084.55,14700,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":14700},null,4767.7624400000004,0,1403.2349000000002,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":6170.9973400000008},13243.880000000001,17735.581109999999,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":5320.9836599999999},12414.597449999999,0.30001744104115236,2401.8999999999996,84.259999999999991,{"$f":"IF(X17=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X17)","v":6.1201548773887344},"años",-2690.5,20122.75,9319,25545.5,21328.5,30968.25,33338,36391,45347.5,41813.75]
[14,1009.13,15600,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":15600},null,4692.6443199999994,0,1399.8195400000002,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":6092.4638599999998},14262.640000000001,19099.856580000003,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":5399.5171400000036},13700.33944,0.28269935522206929,2477.3199999999997,75.419999999999959,{"$f":"IF(X18=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X18)","v":6.2971275410524283},"años",-3213.3999999999996,20645.650000000001,9173.2000000000007,25691.3,21559.800000000003,30736.949999999997,33946.400000000001,35782.6,46333,40828.25]
[15,943.27,16500,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":16500},null,4627.0203500000007,0,1396.6633500000003,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":6023.6837000000014},15281.400000000001,20464.13205,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":5468.2973000000038},14995.834749999996,0.26721374190898084,2543.1799999999998,65.860000000000014,{"$f":"IF(X19=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X19)","v":6.4879402952209446},"años",-3784.1000000000004,21216.35,8931.7999999999993,25932.7,21647.699999999997,30649.050000000003,34363.599999999999,35365.4,47079.5,40081.75]
[16,889.17,{"$f":"C19+900","v":17400},null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":17400},null,4568.6769599999989,0,1393.79584,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":5962.4727999999986},16300.160000000002,21828.407520000001,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":5529.5082000000039},16298.899319999997,0.25331706836303386,2597.2799999999997,54.100000000000023,{"$f":"IF(X20=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X20)","v":6.6993162077250057},"años",-4413.5999999999985,21845.85,8572.8000000000029,26291.699999999997,21559.199999999997,30737.550000000003,34545.600000000006,35183.399999999994,47532,39629.25]
[17,843.09,{"$f":"C20+900","v":18300},null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":18300},null,4515.6350299999995,0,1391.1329600000004,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":5906.7679900000003},17318.920000000002,23192.682990000005,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":5585.2130100000068},17607.469979999998,0.24081789124648414,2643.3599999999997,46.079999999999927,{"$f":"IF(X21=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X21)","v":6.9230070818957703},"años",-5083.2000000000007,22515.45,8133.5999999999985,26730.9,21350.400000000001,30946.35,34567.199999999997,35161.800000000003,47784,39377.25]
[18,804.71,19200,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":19200},null,4467.0928000000004,0,1388.6344600000002,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":5855.7272600000006},18337.68,24556.958460000002,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":5636.2537400000037},18920.704719999998,0.22951758252882606,2681.74,38.379999999999995,{"$f":"IF(X22=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X22)","v":7.1595307524219356},"años",-5791.2999999999993,23223.55,7617.4000000000015,27247.1,21026.1,31270.65,34434.800000000003,35294.199999999997,47843.5,39317.75]
[19,766.93,20100,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":20100},null,4422.7448700000014,0,1386.2736700000003,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":5809.0185400000018},19356.439999999999,25921.233929999999,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":5682.9624600000025},20238.271469999996,0.21923965793244168,2719.52,37.780000000000086,{"$f":"IF(X23=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X23)","v":7.391010178266753},"años",-6502.4,23934.65,7095.2000000000007,27769.3,20692.800000000003,31603.949999999997,34290.400000000001,35438.6,47888,39273.25]
[20,729.68,21000,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":21000},null,4381.5876000000007,0,1384.0804000000001,null,0,0,0,0,0,0,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":5765.6680000000006},20375.199999999997,27285.509399999999,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":5726.3129999999983},21559.196400000001,0.20986645021184769,2756.77,37.25,{"$f":"IF(X24=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X24)","v":7.6176104644203182},"años",-7216.15,24648.400000000001,6567.7000000000007,28296.799999999999,20351.550000000003,31945.199999999997,34135.4,35593.599999999999,47919.25,39242]
[21,null,21900,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":21900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X25=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X25)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[22,null,22800,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":22800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X26=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X26)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[23,null,23700,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":23700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X27=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X27)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[24,null,24600,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":24600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X28=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X28)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[25,null,25500,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":25500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X29=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X29)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[26,null,26400,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":26400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X30=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X30)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[27,null,27300,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":27300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X31=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X31)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[28,null,28200,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":28200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X32=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X32)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[29,null,29100,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":29100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X33=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X33)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[30,null,30000,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":30000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X34=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X34)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[31,null,30900,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":30900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X35=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X35)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[32,null,31800,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":31800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X36=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X36)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[33,null,32700,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":32700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X37=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X37)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[34,null,33600,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":33600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X38=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X38)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[35,null,34500,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":34500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X39=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X39)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[36,null,35400,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":35400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X40=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X40)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[37,null,36300,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":36300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X41=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X41)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[38,null,37200,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":37200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X42=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X42)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[39,null,38100,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":38100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X43=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X43)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[40,null,39000,null,null,{"$f":"Tabla961019[[#This Row],[Legalizacion]]+Tabla961019[[#This Row],[ Instalacion]]+Tabla961019[[#This Row],[Coste Hardware]]","v":39000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla961019[[#This Row],[Kw Valle]]+Tabla961019[[#This Row],[Kwh Llano]]+Tabla961019[[#This Row],[Kwh Punta]]+Tabla961019[[#This Row],[Kwh P1]]+Tabla961019[[#This Row],[Kwh P2]]+Tabla961019[[#This Row],[Kwh P3]]+Tabla961019[[#This Row],[Kwh P4]]+Tabla961019[[#This Row],[Kwh P5]]+Tabla961019[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla961019[[#This Row],[Prod Solar]]-Tabla961019[[#This Row],[Exportado]]","v":0},null,null,0,0,{"$f":"IF(X44=0,\"No Disp\",(Tabla961019[[#This Row],[Inversion]]-Tabla961019[[#This Row],[Ahorros(IBI)]])/X44)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]

{"sheet":"RENT BAT VE 5Kwh","index":6,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,6,1,15],[1,17,1,18]]}
[null,null,null,null,null,null,0.25,0,0.03,null,0.16,0.14000000000000001,0.11,0.09,0.08,0.08,null,null,null,null,0.05,0.05,0.05,null,null,null,null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AB2+4))","v":13.952450050228817},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AD2+4))","v":12.976727105052229},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AF2+4))","v":12.84069026414584},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AH2+4))","v":12.506034161482916},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AJ2+4))","v":12.420513886341531}]
["RENTABILIDAD BATERIA",null,null,5,null,null,"CONSUMO COMPAÑÍA",null,null,null,null,null,null,null,null,null,null,"Ahorro en los X años",null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AC2,AC5:AC44,0)","v":5},{"$f":"MIN(AC5:AC44)","v":15948.099999999999},{"$f":"MATCH(AE2,AE5:AE44,0)","v":8},{"$f":"MIN(AE5:AE44)","v":21022.2},{"$f":"MATCH(AG2,AG5:AG44,0)","v":9},{"$f":"MIN(AG5:AG44)","v":24928.9},{"$f":"MATCH(AI2,AI5:AI44,0)","v":13},{"$f":"MIN(AI5:AI44)","v":27955.199999999997},{"$f":"MATCH(AK2,AK5:AK44,0)","v":15},{"$f":"MIN(AK5:AK44)","v":30456.25}]
["'","Factura","Coste Hardware"," Instalacion","Inversion","Ahorros(IBI)","Kwh Punta","Kwh Llano","Kw Valle","C","Kwh P1","Kwh P2","Kwh P3","Kwh P4","Kwh P5","Kwh P6","Total","P Max 99.5","Prod Solar","Consumido","Exportado","%Aut","Dif Anual","Dif Anterior","Dura Bat","Amortizacion","    ","5","5 años TOT","10","10 años TOT","15","15 años TOT","20","20 años TOT","25","25 años TOT"]
["ORIGINAL",3486.45,null,null,null,null,9975.7729999999992,0,1517.1360000000002,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":11492.909},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(INFLACCION,AB3,-$B$4,0)","v":17432.25},null,{"$f":"FV(INFLACCION,AD3,-$B$4,0)","v":34864.5},null,{"$f":"FV(INFLACCION,AF3,-$B$4,0)","v":52296.75},null,{"$f":"FV(INFLACCION,AH3,-$B$4,0)","v":69729},null,{"$f":"FV(INFLACCION,AJ3,-$B$4,0)","v":87161.25}]
[1,2614.66,3000,{"$f":"COSTE_BATERIA*CAPACIDAD_BATERIA","v":2500},{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":5500},null,7321.3597795000005,0,3038.4423576470595,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":10359.80213714706},1018.76,1364.27547,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},1364.27547,0,{"$f":"IF(B5=0,0,B$4-B5)","v":871.79},{"$f":"IF(B5=0,0,B4-B5)","v":871.79},19.467473744867075,{"$f":"IF(W5=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W5)","v":6.3088587847990913},"años",{"$f":"IF($B5=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B5,0))-$E5+$F5)","v":-1141.0499999999993},{"$f":"IF(AB5<>\"n/a\",AC$4-AB5,\"n/a\")","v":18573.3},{"$f":"IF($B5=0,\"n/a\",AE$4-(FV(INFLACCION,AD$3,-$B5,0))-$E5+$F5)","v":3217.9000000000015},{"$f":"IF(AD5<>\"n/a\",AE$4-AD5,\"n/a\")","v":31646.6},{"$f":"IF($B5=0,\"n/a\",AG$4-(FV(INFLACCION,AF$3,-$B5,0))-$E5+$F5)","v":7576.8500000000058},{"$f":"IF(AF5<>\"n/a\",AG$4-AF5,\"n/a\")","v":44719.899999999994},{"$f":"IF($B5=0,\"n/a\",AI$4-(FV(INFLACCION,AH$3,-$B5,0))-$E5+$F5)","v":11935.800000000003},{"$f":"IF(AH5<>\"n/a\",AI$4-AH5,\"n/a\")","v":57793.2},{"$f":"IF($B5=0,\"n/a\",AK$4-(FV(INFLACCION,AJ$3,-$B5,0))-$E5+$F5)","v":16294.75},{"$f":"IF(AJ5<>\"n/a\",AK$4-AJ5,\"n/a\")","v":70866.5}]
[2,2130.65,4820,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":7320},null,6072.032788999998,0,3024.4545976470604,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":9096.4873866470589},2037.52,2728.5509400000001,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},2728.5509400000001,0,1355.7999999999997,{"$f":"IF(B6=0,0,B5-B6)","v":484.00999999999976},17.800636432087902,{"$f":"IF(W6=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W6)","v":5.3990264050744958},"años",{"$f":"IF($B6=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B6,0))-$E6+$F6)","v":-541},{"$f":"IF(AB6<>\"n/a\",AC$4-AB6,\"n/a\")","v":17973.25},6238,{"$f":"IF(AD6<>\"n/a\",AE$4-AD6,\"n/a\")","v":28626.5},13017,{"$f":"IF(AF6<>\"n/a\",AG$4-AF6,\"n/a\")","v":39279.75},19796,{"$f":"IF(AH6<>\"n/a\",AI$4-AH6,\"n/a\")","v":49933},26575,{"$f":"IF(AJ6<>\"n/a\",AK$4-AJ6,\"n/a\")","v":60586.25}]
[3,1757.67,5450,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":7950},null,5172.2906924999997,0,3010.4668376470599,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":8182.7575301470597},3056.2799999999997,4092.8264100000006,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},4092.8264100000006,0,1728.7799999999997,{"$f":"IF(B7=0,0,B6-B7)","v":372.98},16.001911695050499,{"$f":"IF(W7=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W7)","v":4.5986186790684771},"años",693.89999999999964,16738.349999999999,9337.7999999999993,25526.7,17981.699999999997,34315.050000000003,26625.599999999999,43103.4,35269.5,51891.75]
[4,1475.92,6300,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":8800},null,4559.7230679999993,0,2996.91547764706,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":7556.6385456470598},4075.04,5457.1018800000002,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},5457.1018800000002,0,2010.5299999999997,{"$f":"IF(B8=0,0,B7-B8)","v":281.75},14.817441709419105,{"$f":"IF(W8=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W8)","v":4.3769553301865685},"años",1252.6499999999996,16179.6,11305.3,23559.200000000001,21357.949999999997,30938.800000000003,31410.6,38318.400000000001,41463.25,45698]
[5,1249.6199999999999,7200,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":9700},null,4109.2774399999998,0,2985.5502676470601,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":7094.8277076470604},5093.8,6821.3773499999998,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},6821.3773500000016,0,2236.83,226.30000000000018,13.952450050228817,{"$f":"IF(W9=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W9)","v":4.3364940563207757},"años",1484.1500000000015,15948.099999999999,12668.300000000003,22196.199999999997,23852.449999999997,28444.300000000003,35036.600000000006,34692.399999999994,46220.75,40940.5]
[6,1073.02,8300,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":10800},null,3779.8552640000003,0,2976.0983776470598,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":6755.9536416470601},6112.56,8185.6528200000012,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},8185.6528200000012,0,2413.4299999999998,176.59999999999991,13.422518511890113,{"$f":"IF(W10=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W10)","v":4.4749588759566263},"años",1267.1499999999996,16165.1,13334.3,21530.2,25401.449999999997,26895.300000000003,37468.6,32260.400000000001,49535.75,37625.5]
[7,937.26,9300,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":11800},null,3541.2088920000001,0,2968.1676176470596,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":6509.3765096470597},7131.3200000000006,9549.9282900000017,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},9549.9282899999998,0,2549.1899999999996,135.76,13.157259956756475,{"$f":"IF(W11=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W11)","v":4.6289213436424914},"años",945.95000000000073,16486.3,13691.900000000001,21172.6,26437.85,25858.9,39183.800000000003,30545.199999999997,51929.75,35231.5]
[8,832.22,10200,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":12700},null,3348.0830139999998,0,2961.4384847058836,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":6309.5214987058835},8150.0800000000008,10914.20376,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},10914.20376,0,2654.2299999999996,105.03999999999996,12.976727105052229,{"$f":"IF(W12=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W12)","v":4.7848151818041398},"años",571.14999999999964,16861.099999999999,13842.3,21022.2,27113.449999999997,25183.300000000003,40384.6,29344.400000000001,53655.75,33505.5]
[9,755.26,11100,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":13600},null,3186.8698820000009,0,2955.6594376470598,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":6142.5293196470611},9168.84,12278.479230000001,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},12278.479230000001,0,2731.1899999999996,76.960000000000036,12.84069026414584,{"$f":"IF(W13=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W13)","v":4.9795144241154965},"años",55.950000000000728,17376.3,13711.900000000001,21152.6,27367.85,24928.9,41023.800000000003,28705.199999999997,54679.75,32481.5]
[10,696.17,12000,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":14500},null,3047.0708599999998,0,2950.4629235294128,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":5997.5337835294122},10187.6,13642.7547,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},13642.754700000003,0,2790.2799999999997,59.090000000000032,12.722047435426068,{"$f":"IF(W14=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W14)","v":5.1966110927935549},"años",-548.60000000000036,17980.849999999999,13402.8,21461.7,27354.199999999997,24942.550000000003,41305.599999999999,28423.4,55257,31904.25]
[11,640.49,12900,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":15400},null,2924.7172930000002,0,2945.6252347058839,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":5870.3425277058841},11206.36,15007.030170000002,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},15007.03017,0,2845.96,55.67999999999995,12.62036143873803,{"$f":"IF(W15=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W15)","v":5.4111793559993817},"años",-1170.2000000000007,18602.45,13059.599999999999,21804.9,27289.4,25007.35,41519.199999999997,28209.800000000003,55749,31412.25]
[12,587.66,13800,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":16300},null,2820.6664139999993,0,2941.045705882354,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":5761.7121198823534},12225.12,16371.305640000002,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},16371.305640000002,0,2898.79,52.830000000000041,12.550342561600219,{"$f":"IF(W16=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W16)","v":5.6230358183931921},"años",-1806.0499999999993,19238.3,12687.900000000001,22176.6,27181.85,25114.9,41675.800000000003,28053.199999999997,56169.75,30991.5]
[13,537.76,14700,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":17200},null,2730.5226695000001,0,2937.255547058825,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":5667.7782165588251},13243.880000000001,17735.581109999999,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},17735.581109999999,0,2948.6899999999996,49.899999999999977,12.506034161482916,{"$f":"IF(W17=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W17)","v":5.8330987658926512},"años",-2456.5499999999993,19888.8,12286.900000000001,22577.599999999999,27030.35,25266.400000000001,41773.800000000003,27955.199999999997,56517.25,30644]
[14,496.59,15600,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":18100},null,2648.9018639999999,0,2933.7732482352953,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":5582.6751122352953},14262.640000000001,19099.856580000003,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},19099.85658,0,2989.8599999999997,41.170000000000016,12.466138850347743,{"$f":"IF(W18=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W18)","v":6.0537951609774376},"años",-3150.7000000000007,20582.95,11798.599999999999,23065.9,26747.9,25548.85,41697.199999999997,28031.800000000003,56646.5,30514.75]
[15,458.25,16500,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":19000},null,2575.7817525,0,2930.5730794117662,null,0,0,0,0,0,0,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":5506.3548319117663},15281.400000000001,20464.13205,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},20464.13205,0,3028.2,38.339999999999975,12.420513886341531,{"$f":"IF(W19=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W19)","v":6.2743544019549571},"años",-3859,21291.25,11282,23582.5,26423,25873.75,41564,28165,56705,30456.25]
[16,null,{"$f":"C19+900","v":17400},2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":19900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,39.843022286763706,{"$f":"IF(W20=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W20)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[17,null,{"$f":"C20+900","v":18300},2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":20800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,36.852811974847427,{"$f":"IF(W21=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W21)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[18,null,19200,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":21700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,34.226361583745025,{"$f":"IF(W22=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W22)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[19,null,20100,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":22600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,31.905889173830424,{"$f":"IF(W23=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W23)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[20,null,21000,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":23500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,29.832967346751776,{"$f":"IF(W24=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W24)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[21,null,21900,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":24400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,28.066583291094236,{"$f":"IF(W25=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W25)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[22,null,22800,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":25300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,26.627106394309404,{"$f":"IF(W26=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W26)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[23,null,23700,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":26200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,25.490890830161845,{"$f":"IF(W27=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W27)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[24,null,24600,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":27100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,24.544450613672623,{"$f":"IF(W28=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W28)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[25,null,25500,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":28000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,23.772215984845552,{"$f":"IF(W29=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W29)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[26,null,26400,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":28900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,23.11036835120893,{"$f":"IF(W30=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W30)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[27,null,27300,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":29800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,22.532986683004864,{"$f":"IF(W31=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W31)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[28,null,28200,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":30700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,22.011992552818821,{"$f":"IF(W32=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W32)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[29,null,29100,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":31600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,21.545844581204694,{"$f":"IF(W33=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W33)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[30,null,30000,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":32500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,21.120611363250983,{"$f":"IF(W34=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W34)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[31,null,30900,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":33400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,20.73654632623446,{"$f":"IF(W35=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W35)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[32,null,31800,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":34300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,20.385769626144882,{"$f":"IF(W36=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W36)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[33,null,32700,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":35200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,20.056295155315951,{"$f":"IF(W37=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W37)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[34,null,33600,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":36100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,19.750775311982306,{"$f":"IF(W38=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W38)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[35,null,34500,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":37000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,19.459703194120316,{"$f":"IF(W39=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W39)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[36,null,35400,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":37900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,19.186637329384542,{"$f":"IF(W40=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W40)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[37,null,36300,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":38800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,18.935841761285765,{"$f":"IF(W41=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W41)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[38,null,37200,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":39700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,18.704227248879388,{"$f":"IF(W42=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W42)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[39,null,38100,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":40600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,18.495585786248014,{"$f":"IF(W43=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W43)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[40,null,39000,2500,{"$f":"Tabla9351220[[#This Row],[ Instalacion]]+Tabla9351220[[#This Row],[Coste Hardware]]","v":41500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351220[[#This Row],[Kw Valle]]+Tabla9351220[[#This Row],[Kwh Llano]]+Tabla9351220[[#This Row],[Kwh Punta]]+Tabla9351220[[#This Row],[Kwh P1]]+Tabla9351220[[#This Row],[Kwh P2]]+Tabla9351220[[#This Row],[Kwh P3]]+Tabla9351220[[#This Row],[Kwh P4]]+Tabla9351220[[#This Row],[Kwh P5]]+Tabla9351220[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351220[[#This Row],[Prod Solar]]-Tabla9351220[[#This Row],[Exportado]]","v":0},null,null,0,0,18.306699990672303,{"$f":"IF(W44=0,\"No Disp\",(Tabla9351220[[#This Row],[Inversion]]-Tabla9351220[[#This Row],[Ahorros(IBI)]])/W44)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]

{"sheet":"RENT BAT VE 10Kwh","index":7,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,6,1,15],[1,17,1,18]]}
[null,null,null,null,null,null,0.25,0,0.03,null,0.16,0.14000000000000001,0.11,0.09,0.08,0.08,null,null,null,null,0.05,0.05,0.05,null,null,null,null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AB2+4))","v":16.152562025165153},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AD2+4))","v":15.240425329790106},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AF2+4))","v":14.864001815390086},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AH2+4))","v":14.657695180036807},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AJ2+4))","v":14.55998629419957}]
["RENTABILIDAD BATERIA",null,null,10,null,null,"CONSUMO COMPAÑÍA",null,null,null,null,null,null,null,null,null,null,"Ahorro en los X años",null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AC2,AC5:AC44,0)","v":5},{"$f":"MIN(AC5:AC44)","v":16818.599999999999},{"$f":"MATCH(AE2,AE5:AE44,0)","v":7},{"$f":"MIN(AE5:AE44)","v":21098},{"$f":"MATCH(AG2,AG5:AG44,0)","v":9},{"$f":"MIN(AG5:AG44)","v":24224.300000000003},{"$f":"MATCH(AI2,AI5:AI44,0)","v":11},{"$f":"MIN(AI5:AI44)","v":26741},{"$f":"MATCH(AK2,AK5:AK44,0)","v":12},{"$f":"MIN(AK5:AK44)","v":28862}]
["'","Factura","Coste Hardware"," Instalacion","Inversion","Ahorros(IBI)","Kwh Punta","Kwh Llano","Kw Valle","C","Kwh P1","Kwh P2","Kwh P3","Kwh P4","Kwh P5","Kwh P6","Total","P Max 99.5","Prod Solar","Consumido","Exportado","%Aut","Dif Anual","Dif Anterior","Dura Bat","Amortizacion","    ","5","5 años TOT","10","10 años TOT","15","15 años TOT","20","20 años TOT","25","25 años TOT"]
["ORIGINAL",3486.45,null,null,null,null,9975.7729999999992,0,1517.1360000000002,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":11492.909},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(INFLACCION,AB3,-$B$4,0)","v":17432.25},null,{"$f":"FV(INFLACCION,AD3,-$B$4,0)","v":34864.5},null,{"$f":"FV(INFLACCION,AF3,-$B$4,0)","v":52296.75},null,{"$f":"FV(INFLACCION,AH3,-$B$4,0)","v":69729},null,{"$f":"FV(INFLACCION,AJ3,-$B$4,0)","v":87161.25}]
[1,2258.7800000000002,3000,{"$f":"COSTE_BATERIA*CAPACIDAD_BATERIA","v":5000},{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":8000},null,6016.7456295000002,0,4573.2825341176476,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":10590.028163617648},1018.76,1364.27547,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},1364.27547,0,{"$f":"IF(B5=0,0,B$4-B5)","v":1227.6699999999996},{"$f":"IF(B5=0,0,B4-B5)","v":1227.6699999999996},19.505591765519377,{"$f":"IF(W5=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W5)","v":6.5164091327474019},"años",{"$f":"IF($B5=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B5,0))-$E5+$F5)","v":-1861.6500000000015},{"$f":"IF(AB5<>\"n/a\",AC$4-AB5,\"n/a\")","v":19293.900000000001},{"$f":"IF($B5=0,\"n/a\",AE$4-(FV(INFLACCION,AD$3,-$B5,0))-$E5+$F5)","v":4276.6999999999971},{"$f":"IF(AD5<>\"n/a\",AE$4-AD5,\"n/a\")","v":30587.800000000003},{"$f":"IF($B5=0,\"n/a\",AG$4-(FV(INFLACCION,AF$3,-$B5,0))-$E5+$F5)","v":10415.049999999996},{"$f":"IF(AF5<>\"n/a\",AG$4-AF5,\"n/a\")","v":41881.700000000004},{"$f":"IF($B5=0,\"n/a\",AI$4-(FV(INFLACCION,AH$3,-$B5,0))-$E5+$F5)","v":16553.399999999994},{"$f":"IF(AH5<>\"n/a\",AI$4-AH5,\"n/a\")","v":53175.600000000006},{"$f":"IF($B5=0,\"n/a\",AK$4-(FV(INFLACCION,AJ$3,-$B5,0))-$E5+$F5)","v":22691.749999999993},{"$f":"IF(AJ5<>\"n/a\",AK$4-AJ5,\"n/a\")","v":64469.500000000007}]
[2,1782.37,4820,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":9820},null,4795.1168989999996,0,4527.7978107058834,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":9322.9147097058831},2037.52,2728.5509400000001,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},2728.5509400000001,0,1704.08,{"$f":"IF(B6=0,0,B5-B6)","v":476.41000000000031},18.779272190526981,{"$f":"IF(W6=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W6)","v":5.7626402516313791},"años",{"$f":"IF($B6=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B6,0))-$E6+$F6)","v":-1299.5999999999985},{"$f":"IF(AB6<>\"n/a\",AC$4-AB6,\"n/a\")","v":18731.849999999999},7220.8000000000029,{"$f":"IF(AD6<>\"n/a\",AE$4-AD6,\"n/a\")","v":27643.699999999997},15741.2,{"$f":"IF(AF6<>\"n/a\",AG$4-AF6,\"n/a\")","v":36555.550000000003},24261.600000000006,{"$f":"IF(AH6<>\"n/a\",AI$4-AH6,\"n/a\")","v":45467.399999999994},32782,{"$f":"IF(AJ6<>\"n/a\",AK$4-AJ6,\"n/a\")","v":54379.25}]
[3,1415.71,5450,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":10450},null,3921.2044519999995,0,4464.4568758823543,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":8385.6613278823534},3056.2799999999997,4092.8264100000006,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},4092.8264100000006,0,2070.7399999999998,{"$f":"IF(B7=0,0,B6-B7)","v":366.65999999999985},17.859173275056868,{"$f":"IF(W7=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W7)","v":5.0465051141137955},"años",-96.299999999999272,17528.55,10257.400000000001,24607.1,20611.099999999999,31685.65,30964.800000000003,38764.199999999997,41318.5,45842.75]
[4,1135.82,6300,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":11300},null,3283.1865159999998,0,4407.7171905882369,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":7690.9037065882367},4075.04,5457.1018800000002,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},5457.1018800000002,0,2350.63,{"$f":"IF(B8=0,0,B7-B8)","v":279.8900000000001},16.908138366059504,{"$f":"IF(W8=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W8)","v":4.8072218937050915},"años",453.15000000000146,16979.099999999999,12206.300000000003,22658.199999999997,23959.449999999997,28337.300000000003,35712.600000000006,34016.399999999994,47465.75,39695.5]
[5,923.72,7200,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":12200},null,2804.5574099999999,0,4362.4541261764716,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":7167.0115361764711},5093.8,6821.3773499999998,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},6821.3773500000016,0,2562.7299999999996,212.09999999999991,16.152562025165153,{"$f":"IF(W9=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W9)","v":4.7605483215165085},"años",613.64999999999964,16818.599999999999,13427.3,21437.200000000001,26240.949999999997,26055.800000000003,39054.6,30674.400000000001,51868.25,35293]
[6,780.72,8300,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":13300},null,2439.230994,0,4332.2807553529419,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":6771.5117493529415},6112.56,8185.6528200000012,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},8185.6528200000012,0,2705.7299999999996,143,15.597602648472931,{"$f":"IF(W10=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W10)","v":4.9154941549969884},"años",228.64999999999964,17203.599999999999,13757.3,21107.200000000001,27285.949999999997,25010.800000000003,40814.6,28914.400000000001,54343.25,32818]
[7,679.8,9300,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":14300},null,2169.4317295000001,0,4299.9025816176481,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":6469.3343111176482},7131.3200000000006,9549.9282900000017,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},9549.9282899999998,0,2806.6499999999996,100.92000000000007,15.240425329790106,{"$f":"IF(W11=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W11)","v":5.0950421320791701},"años",-266.75,17699,13766.5,21098,27799.75,24497,41833,27896,55866.25,31295]
[8,605.22,10200,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":15200},null,1954.7477779999999,0,4273.917199411766,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":6228.6649774117659},8150.0800000000008,10914.20376,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},10914.20376,0,2881.2299999999996,74.579999999999927,14.997911540817938,{"$f":"IF(W12=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W12)","v":5.2755246891084715},"años",-793.85000000000036,18226.099999999999,13612.3,21252.2,28018.449999999997,24278.300000000003,42424.6,27304.400000000001,56830.75,30330.5]
[9,541.62,11100,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":16100},null,1787.9924524999999,0,4250.1506143235301,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":6038.1430668235298},9168.84,12278.479230000001,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},12278.479230000001,0,2944.83,63.600000000000023,14.864001815390086,{"$f":"IF(W13=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W13)","v":5.4672086334355461},"años",-1375.8500000000004,18808.099999999999,13348.3,21516.2,28072.449999999997,24224.300000000003,42796.6,26932.400000000001,57520.75,29640.5]
[10,490.9,12000,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":17000},null,1646.73263,0,4230.4216320588248,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":5877.1542620588243},10187.6,13642.7547,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},13642.754700000003,0,2995.5499999999997,50.720000000000027,14.765687004349726,{"$f":"IF(W14=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W14)","v":5.6750847089849952},"años",-2022.25,19454.5,12955.5,21909,27933.25,24363.5,42911,26818,57888.75,29272.5]
[11,442.05,12900,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":17900},null,1518.7269899999999,0,4213.6969606470593,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":5732.4239506470594},11206.36,15007.030170000002,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},15007.03017,0,3044.3999999999996,48.849999999999966,14.657695180036807,{"$f":"IF(W15=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W15)","v":5.8796478780712134},"años",-2678,20110.25,12544,22320.5,27766,24530.75,42988,26741,58210,28951.25]
[12,402.48,13800,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":18800},null,1406.6440200000002,0,4198.0560911764715,null,0,0,0,0,0,0,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":5604.7001111764712},12225.12,16371.305640000002,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},16371.305640000002,0,3083.97,39.569999999999993,14.55998629419957,{"$f":"IF(W16=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W16)","v":6.0960385477160939},"años",-3380.1499999999996,20812.400000000001,12039.7,22824.799999999999,27459.550000000003,24837.199999999997,42879.4,26849.599999999999,58299.25,28862]
[13,null,14700,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":19700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,50.545676683857018,{"$f":"IF(W17=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W17)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[14,null,15600,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":20600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,46.766429854085402,{"$f":"IF(W18=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W18)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[15,null,16500,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":21500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,43.171528500301278,{"$f":"IF(W19=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W19)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[16,null,{"$f":"C19+900","v":17400},5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":22400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,39.843022286763706,{"$f":"IF(W20=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W20)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[17,null,{"$f":"C20+900","v":18300},5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":23300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,36.852811974847427,{"$f":"IF(W21=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W21)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[18,null,19200,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":24200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,34.226361583745025,{"$f":"IF(W22=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W22)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[19,null,20100,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":25100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,31.905889173830424,{"$f":"IF(W23=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W23)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[20,null,21000,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":26000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,29.832967346751776,{"$f":"IF(W24=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W24)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[21,null,21900,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":26900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,28.066583291094236,{"$f":"IF(W25=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W25)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[22,null,22800,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":27800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,26.627106394309404,{"$f":"IF(W26=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W26)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[23,null,23700,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":28700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,25.490890830161845,{"$f":"IF(W27=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W27)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[24,null,24600,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":29600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,24.544450613672623,{"$f":"IF(W28=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W28)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[25,null,25500,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":30500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,23.772215984845552,{"$f":"IF(W29=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W29)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[26,null,26400,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":31400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,23.11036835120893,{"$f":"IF(W30=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W30)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[27,null,27300,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":32300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,22.532986683004864,{"$f":"IF(W31=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W31)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[28,null,28200,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":33200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,22.011992552818821,{"$f":"IF(W32=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W32)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[29,null,29100,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":34100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,21.545844581204694,{"$f":"IF(W33=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W33)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[30,null,30000,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":35000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,21.120611363250983,{"$f":"IF(W34=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W34)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[31,null,30900,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":35900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,20.73654632623446,{"$f":"IF(W35=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W35)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[32,null,31800,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":36800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,20.385769626144882,{"$f":"IF(W36=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W36)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[33,null,32700,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":37700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,20.056295155315951,{"$f":"IF(W37=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W37)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[34,null,33600,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":38600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,19.750775311982306,{"$f":"IF(W38=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W38)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[35,null,34500,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":39500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,19.459703194120316,{"$f":"IF(W39=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W39)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[36,null,35400,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":40400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,19.186637329384542,{"$f":"IF(W40=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W40)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[37,null,36300,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":41300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,18.935841761285765,{"$f":"IF(W41=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W41)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[38,null,37200,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":42200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,18.704227248879388,{"$f":"IF(W42=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W42)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[39,null,38100,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":43100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,18.495585786248014,{"$f":"IF(W43=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W43)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[40,null,39000,5000,{"$f":"Tabla9351216[[#This Row],[ Instalacion]]+Tabla9351216[[#This Row],[Coste Hardware]]","v":44000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351216[[#This Row],[Kw Valle]]+Tabla9351216[[#This Row],[Kwh Llano]]+Tabla9351216[[#This Row],[Kwh Punta]]+Tabla9351216[[#This Row],[Kwh P1]]+Tabla9351216[[#This Row],[Kwh P2]]+Tabla9351216[[#This Row],[Kwh P3]]+Tabla9351216[[#This Row],[Kwh P4]]+Tabla9351216[[#This Row],[Kwh P5]]+Tabla9351216[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351216[[#This Row],[Prod Solar]]-Tabla9351216[[#This Row],[Exportado]]","v":0},null,null,0,0,18.306699990672303,{"$f":"IF(W44=0,\"No Disp\",(Tabla9351216[[#This Row],[Inversion]]-Tabla9351216[[#This Row],[Ahorros(IBI)]])/W44)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]

{"sheet":"RENT BAT VE 20Kwh","index":8,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,6,1,15],[1,17,1,18]]}
[null,null,null,null,null,null,0.25,0,0.03,null,0.16,0.14000000000000001,0.11,0.09,0.08,0.08,null,null,null,null,0.05,0.05,0.05,null,null,null,null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AB2+4))","v":22.179707009767018},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AD2+4))","v":22.043089463899204},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AF2+4))","v":21.874072060849294},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AH2+4))","v":21.806259741265091},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AJ2+4))","v":21.806259741265091}]
["RENTABILIDAD BATERIA",null,null,20,null,null,"CONSUMO COMPAÑÍA",null,null,null,null,null,null,null,null,null,null,"Ahorro en los X años",null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AC2,AC5:AC44,0)","v":4},{"$f":"MIN(AC5:AC44)","v":20140.349999999999},{"$f":"MATCH(AE2,AE5:AE44,0)","v":5},{"$f":"MIN(AE5:AE44)","v":23474.1},{"$f":"MATCH(AG2,AG5:AG44,0)","v":7},{"$f":"MIN(AG5:AG44)","v":26130.400000000001},{"$f":"MATCH(AI2,AI5:AI44,0)","v":9},{"$f":"MIN(AI5:AI44)","v":28068.800000000003},{"$f":"MATCH(AK2,AK5:AK44,0)","v":9},{"$f":"MIN(AK5:AK44)","v":29811}]
["'","Factura","Coste Hardware"," Instalacion","Inversion","Ahorros(IBI)","Kwh Punta","Kwh Llano","Kw Valle","C","Kwh P1","Kwh P2","Kwh P3","Kwh P4","Kwh P5","Kwh P6","Total","P Max 99.5","Prod Solar","Consumido","Exportado","%Aut","Dif Anual","Dif Anterior","Dura Bat","Amortizacion","    ","5","5 años TOT","10","10 años TOT","15","15 años TOT","20","20 años TOT","25","25 años TOT"]
["ORIGINAL",3486.45,null,null,null,null,9975.7729999999992,0,1517.1360000000002,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":11492.909},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(INFLACCION,AB3,-$B$4,0)","v":17432.25},null,{"$f":"FV(INFLACCION,AD3,-$B$4,0)","v":34864.5},null,{"$f":"FV(INFLACCION,AF3,-$B$4,0)","v":52296.75},null,{"$f":"FV(INFLACCION,AH3,-$B$4,0)","v":69729},null,{"$f":"FV(INFLACCION,AJ3,-$B$4,0)","v":87161.25}]
[1,1612.46,3000,{"$f":"COSTE_BATERIA*CAPACIDAD_BATERIA","v":10000},{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":13000},null,3646.1082389999992,0,7371.3189022058841,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":11017.427141205884},1018.76,1364.27547,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},1364.27547,0,{"$f":"IF(B5=0,0,B$4-B5)","v":1873.9899999999998},{"$f":"IF(B5=0,0,B4-B5)","v":1873.9899999999998},20.320687543689477,{"$f":"IF(W5=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W5)","v":6.9370701017614831},"años",{"$f":"IF($B5=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B5,0))-$E5+$F5)","v":-3630.0499999999993},{"$f":"IF(AB5<>\"n/a\",AC$4-AB5,\"n/a\")","v":21062.3},{"$f":"IF($B5=0,\"n/a\",AE$4-(FV(INFLACCION,AD$3,-$B5,0))-$E5+$F5)","v":5739.9000000000015},{"$f":"IF(AD5<>\"n/a\",AE$4-AD5,\"n/a\")","v":29124.6},{"$f":"IF($B5=0,\"n/a\",AG$4-(FV(INFLACCION,AF$3,-$B5,0))-$E5+$F5)","v":15109.849999999999},{"$f":"IF(AF5<>\"n/a\",AG$4-AF5,\"n/a\")","v":37186.9},{"$f":"IF($B5=0,\"n/a\",AI$4-(FV(INFLACCION,AH$3,-$B5,0))-$E5+$F5)","v":24479.800000000003},{"$f":"IF(AH5<>\"n/a\",AI$4-AH5,\"n/a\")","v":45249.2},{"$f":"IF($B5=0,\"n/a\",AK$4-(FV(INFLACCION,AJ$3,-$B5,0))-$E5+$F5)","v":33849.75},{"$f":"IF(AJ5<>\"n/a\",AK$4-AJ5,\"n/a\")","v":53311.5}]
[2,1257.4100000000001,4820,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":14820},null,2867.7511000000004,0,6816.1968537058829,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":9683.9479537058833},2037.52,2728.5509400000001,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},2728.5509400000001,0,2229.04,{"$f":"IF(B6=0,0,B5-B6)","v":355.04999999999995},21.601755790710669,{"$f":"IF(W6=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W6)","v":6.6486020887915878},"años",{"$f":"IF($B6=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B6,0))-$E6+$F6)","v":-3674.7999999999993},{"$f":"IF(AB6<>\"n/a\",AC$4-AB6,\"n/a\")","v":21107.05},7470.4000000000015,{"$f":"IF(AD6<>\"n/a\",AE$4-AD6,\"n/a\")","v":27394.1},18615.599999999999,{"$f":"IF(AF6<>\"n/a\",AG$4-AF6,\"n/a\")","v":33681.15},29760.800000000003,{"$f":"IF(AH6<>\"n/a\",AI$4-AH6,\"n/a\")","v":39968.199999999997},40906,{"$f":"IF(AJ6<>\"n/a\",AK$4-AJ6,\"n/a\")","v":46255.25}]
[3,972.52,5450,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":15450},null,2284.2841490000001,0,6421.7087009117658,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":8705.9928499117668},3056.2799999999997,4092.8264100000006,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},4092.8264100000006,0,2513.9299999999998,{"$f":"IF(B7=0,0,B6-B7)","v":284.8900000000001},22.10603861445982,{"$f":"IF(W7=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W7)","v":6.1457558484126453},"años",-2880.3500000000004,20312.599999999999,9689.2999999999993,25175.200000000001,22258.949999999997,30037.800000000003,34828.6,34900.400000000001,47398.25,39763]
[4,768.07,6300,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":16300},null,1851.9951140000003,0,6112.6841137647079,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":7964.6792277647082},4075.04,5457.1018800000002,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},5457.1018800000002,0,2718.3799999999997,{"$f":"IF(B8=0,0,B7-B8)","v":204.44999999999993},22.179707009767018,{"$f":"IF(W8=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W8)","v":5.9962183359206591},"años",-2708.1000000000004,20140.349999999999,10883.8,23980.7,24475.699999999997,27821.050000000003,38067.599999999999,31661.4,51659.5,35501.75]
[5,627.41,7200,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":17200},null,1508.7057325000003,0,5857.2837469117658,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":7365.9894794117663},5093.8,6821.3773499999998,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},6821.3773500000016,0,2859.04,140.66000000000008,22.043089463899204,{"$f":"IF(W9=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W9)","v":6.0160053724327049},"años",-2904.7999999999993,20337.05,11390.400000000001,23474.1,25685.599999999999,26611.15,39980.800000000003,29748.199999999997,54276,32885.25]
[6,526.80999999999995,8300,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":18300},null,1259.5594060000003,0,5631.7265485294129,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":6891.2859545294132},6112.56,8185.6528200000012,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},8185.6528200000012,0,2959.64,100.60000000000002,21.922136589891075,{"$f":"IF(W10=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W10)","v":6.1831844413509751},"años",-3501.7999999999993,20934.05,11296.400000000001,23568.1,26094.6,26202.15,40892.800000000003,28836.199999999997,55691,31470.25]
[7,455.36,9300,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":19300},null,1072.4482150000001,0,5464.6893503235297,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":6537.13756532353},7131.3200000000006,9549.9282900000017,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},9549.9282899999998,0,3031.0899999999997,71.449999999999932,21.874072060849294,{"$f":"IF(W11=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W11)","v":6.3673464001398843},"años",-4144.5499999999993,21576.799999999999,11010.900000000001,23853.599999999999,26166.35,26130.400000000001,41321.800000000003,28407.199999999997,56477.25,30684]
[8,398.15,10200,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":20200},null,911.91372999999999,0,5342.2293184705877,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":6254.1430484705879},8150.0800000000008,10914.20376,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},10914.20376,0,3088.2999999999997,57.210000000000036,21.837041080933535,{"$f":"IF(W12=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W12)","v":6.5408153352977374},"años",-4758.5,22190.75,10683,24181.5,26124.5,26172.25,41566,28163,57007.5,30153.75]
[9,348.44,11100,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":21100},null,775.24063600000011,0,5241.3480861176467,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":6016.5887221176472},9168.84,12278.479230000001,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},12278.479230000001,0,3138.0099999999998,49.70999999999998,21.806259741265091,{"$f":"IF(W13=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W13)","v":6.7240066156576948},"años",-5409.9500000000007,22842.2,10280.099999999999,24584.400000000001,25970.15,26326.6,41660.199999999997,28068.800000000003,57350.25,29811]
[10,315.68,12000,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":22000},null,675.57479499999999,0,5128.5721658823531,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":5804.1469608823536},10187.6,13642.7547,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},13642.754700000003,0,3170.77,32.759999999999991,21.824284681789198,{"$f":"IF(W14=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W14)","v":6.9383777442072434},"años",-6146.15,23578.400000000001,9707.7000000000007,25156.799999999999,25561.550000000003,26735.199999999997,41415.4,28313.599999999999,57269.25,29892]
[11,296.76,12900,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":22900},null,592.87911150000002,0,5032.9605297058824,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":5625.8396412058828},11206.36,15007.030170000002,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},15007.03017,0,3189.6899999999996,18.920000000000016,21.86373391398552,{"$f":"IF(W15=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W15)","v":7.179381068379687},"años",-6951.5499999999993,24383.8,8996.9000000000015,25867.599999999999,24945.35,27351.4,40893.800000000003,28835.199999999997,56842.25,30319]
[12,280.83,13800,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":23800},null,523.97965999999997,0,4958.640395411765,null,0,0,0,0,0,0,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":5482.620055411765},12225.12,16371.305640000002,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},16371.305640000002,0,3205.62,15.930000000000007,21.938973819125597,{"$f":"IF(W16=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W16)","v":7.4244607907362701},"años",-7771.9,25204.15,8256.2000000000007,26608.3,24284.300000000003,28012.449999999997,40312.400000000001,29416.6,56340.5,30820.75]
[13,null,14700,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":24700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,50.545676683857018,{"$f":"IF(W17=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W17)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[14,null,15600,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":25600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,46.766429854085402,{"$f":"IF(W18=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W18)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[15,null,16500,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":26500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,43.171528500301278,{"$f":"IF(W19=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W19)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[16,null,{"$f":"C19+900","v":17400},10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":27400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,39.843022286763706,{"$f":"IF(W20=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W20)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[17,null,{"$f":"C20+900","v":18300},10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":28300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,36.852811974847427,{"$f":"IF(W21=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W21)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[18,null,19200,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":29200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,34.226361583745025,{"$f":"IF(W22=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W22)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[19,null,20100,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":30100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,31.905889173830424,{"$f":"IF(W23=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W23)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[20,null,21000,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":31000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,29.832967346751776,{"$f":"IF(W24=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W24)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[21,null,21900,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":31900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,28.066583291094236,{"$f":"IF(W25=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W25)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[22,null,22800,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":32800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,26.627106394309404,{"$f":"IF(W26=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W26)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[23,null,23700,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":33700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,25.490890830161845,{"$f":"IF(W27=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W27)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[24,null,24600,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":34600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,24.544450613672623,{"$f":"IF(W28=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W28)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[25,null,25500,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":35500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,23.772215984845552,{"$f":"IF(W29=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W29)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[26,null,26400,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":36400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,23.11036835120893,{"$f":"IF(W30=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W30)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[27,null,27300,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":37300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,22.532986683004864,{"$f":"IF(W31=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W31)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[28,null,28200,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":38200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,22.011992552818821,{"$f":"IF(W32=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W32)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[29,null,29100,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":39100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,21.545844581204694,{"$f":"IF(W33=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W33)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[30,null,30000,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":40000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,21.120611363250983,{"$f":"IF(W34=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W34)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[31,null,30900,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":40900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,20.73654632623446,{"$f":"IF(W35=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W35)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[32,null,31800,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":41800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,20.385769626144882,{"$f":"IF(W36=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W36)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[33,null,32700,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":42700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,20.056295155315951,{"$f":"IF(W37=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W37)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[34,null,33600,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":43600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,19.750775311982306,{"$f":"IF(W38=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W38)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[35,null,34500,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":44500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,19.459703194120316,{"$f":"IF(W39=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W39)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[36,null,35400,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":45400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,19.186637329384542,{"$f":"IF(W40=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W40)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[37,null,36300,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":46300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,18.935841761285765,{"$f":"IF(W41=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W41)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[38,null,37200,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":47200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,18.704227248879388,{"$f":"IF(W42=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W42)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[39,null,38100,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":48100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,18.495585786248014,{"$f":"IF(W43=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W43)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[40,null,39000,10000,{"$f":"Tabla9351215[[#This Row],[ Instalacion]]+Tabla9351215[[#This Row],[Coste Hardware]]","v":49000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351215[[#This Row],[Kw Valle]]+Tabla9351215[[#This Row],[Kwh Llano]]+Tabla9351215[[#This Row],[Kwh Punta]]+Tabla9351215[[#This Row],[Kwh P1]]+Tabla9351215[[#This Row],[Kwh P2]]+Tabla9351215[[#This Row],[Kwh P3]]+Tabla9351215[[#This Row],[Kwh P4]]+Tabla9351215[[#This Row],[Kwh P5]]+Tabla9351215[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351215[[#This Row],[Prod Solar]]-Tabla9351215[[#This Row],[Exportado]]","v":0},null,null,0,0,18.306699990672303,{"$f":"IF(W44=0,\"No Disp\",(Tabla9351215[[#This Row],[Inversion]]-Tabla9351215[[#This Row],[Ahorros(IBI)]])/W44)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]

{"sheet":"RENT BAT VE 30Kwh","index":9,"n_rows":44,"n_cols":37,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,6,1,15],[1,17,1,18]]}
[null,null,null,null,null,null,0.25,0,0.03,null,0.16,0.14000000000000001,0.11,0.09,0.08,0.08,null,null,null,null,0.05,0.05,0.05,null,null,null,null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AB2+4))","v":27.823243877997548},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AD2+4))","v":28.99131951574833},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AF2+4))","v":28.99131951574833},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AH2+4))","v":30.030621223440832},null,{"$f":"INDIRECT(CONCATENATE(\"Y\",AJ2+4))","v":30.030621223440832}]
["RENTABILIDAD BATERIA",null,null,30,null,null,"CONSUMO COMPAÑÍA",null,null,null,null,null,null,null,null,null,null,"Ahorro en los X años",null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AC2,AC5:AC44,0)","v":3},{"$f":"MIN(AC5:AC44)","v":24327.75},{"$f":"MATCH(AE2,AE5:AE44,0)","v":5},{"$f":"MIN(AE5:AE44)","v":27357.1},{"$f":"MATCH(AG2,AG5:AG44,0)","v":5},{"$f":"MIN(AG5:AG44)","v":29935.65},{"$f":"MATCH(AI2,AI5:AI44,0)","v":8},{"$f":"MIN(AI5:AI44)","v":32030.199999999997},{"$f":"MATCH(AK2,AK5:AK44,0)","v":8},{"$f":"MIN(AK5:AK44)","v":33737.75}]
["'","Factura","Coste Hardware"," Instalacion","Inversion","Ahorros(IBI)","Kwh Punta","Kwh Llano","Kw Valle","C","Kwh P1","Kwh P2","Kwh P3","Kwh P4","Kwh P5","Kwh P6","Total","P Max 99.5","Prod Solar","Consumido","Exportado","%Aut","Dif Anual","Dif Anterior","Dura Bat","Amortizacion","    ","5","5 años TOT","10","10 años TOT","15","15 años TOT","20","20 años TOT","25","25 años TOT"]
["ORIGINAL",3486.45,null,null,null,null,9975.7729999999992,0,1517.1360000000002,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":11492.909},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FV(INFLACCION,AB3,-$B$4,0)","v":17432.25},null,{"$f":"FV(INFLACCION,AD3,-$B$4,0)","v":34864.5},null,{"$f":"FV(INFLACCION,AF3,-$B$4,0)","v":52296.75},null,{"$f":"FV(INFLACCION,AH3,-$B$4,0)","v":69729},null,{"$f":"FV(INFLACCION,AJ3,-$B$4,0)","v":87161.25}]
[1,1299.02,3000,{"$f":"COSTE_BATERIA*CAPACIDAD_BATERIA","v":15000},{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":18000},null,2491.8734955,0,8766.3626076470573,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":11258.236103147057},1018.76,1364.27547,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},1364.27547,0,{"$f":"IF(B5=0,0,B$4-B5)","v":2187.4299999999998},{"$f":"IF(B5=0,0,B4-B5)","v":2187.4299999999998},24.180174540559896,{"$f":"IF(W5=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W5)","v":8.2288347512834701},"años",{"$f":"IF($B5=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B5,0))-$E5+$F5)","v":-7062.85},{"$f":"IF(AB5<>\"n/a\",AC$4-AB5,\"n/a\")","v":24495.1},{"$f":"IF($B5=0,\"n/a\",AE$4-(FV(INFLACCION,AD$3,-$B5,0))-$E5+$F5)","v":3874.2999999999993},{"$f":"IF(AD5<>\"n/a\",AE$4-AD5,\"n/a\")","v":30990.2},{"$f":"IF($B5=0,\"n/a\",AG$4-(FV(INFLACCION,AF$3,-$B5,0))-$E5+$F5)","v":14811.449999999997},{"$f":"IF(AF5<>\"n/a\",AG$4-AF5,\"n/a\")","v":37485.300000000003},{"$f":"IF($B5=0,\"n/a\",AI$4-(FV(INFLACCION,AH$3,-$B5,0))-$E5+$F5)","v":25748.6},{"$f":"IF(AH5<>\"n/a\",AI$4-AH5,\"n/a\")","v":43980.4},{"$f":"IF($B5=0,\"n/a\",AK$4-(FV(INFLACCION,AJ$3,-$B5,0))-$E5+$F5)","v":36685.75},{"$f":"IF(AJ5<>\"n/a\",AK$4-AJ5,\"n/a\")","v":50475.5}]
[2,1010.31,4820,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":19820},null,1957.0900839999999,0,7922.0695942941175,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":9879.1596782941178},2037.52,2728.5509400000001,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},2728.5509400000001,0,2476.14,{"$f":"IF(B6=0,0,B5-B6)","v":288.71000000000004},26.50995551924019,{"$f":"IF(W6=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W6)","v":8.0043939357225362},"años",{"$f":"IF($B6=0,\"n/a\",AC$4-(FV(INFLACCION,AB$3,-$B6,0))-$E6+$F6)","v":-7439.2999999999993},{"$f":"IF(AB6<>\"n/a\",AC$4-AB6,\"n/a\")","v":24871.55},4941.4000000000015,{"$f":"IF(AD6<>\"n/a\",AE$4-AD6,\"n/a\")","v":29923.1},17322.099999999999,{"$f":"IF(AF6<>\"n/a\",AG$4-AF6,\"n/a\")","v":34974.65},29702.800000000003,{"$f":"IF(AH6<>\"n/a\",AI$4-AH6,\"n/a\")","v":40026.199999999997},42083.5,{"$f":"IF(AJ6<>\"n/a\",AK$4-AJ6,\"n/a\")","v":45077.75}]
[3,775.55,5450,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":20450},null,1526.2681579999999,0,7345.8726707058831,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":8872.1408287058839},3056.2799999999997,4092.8264100000006,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},4092.8264100000006,0,2710.8999999999996,{"$f":"IF(B7=0,0,B6-B7)","v":234.76},27.823243877997548,{"$f":"IF(W7=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W7)","v":7.5436201999336028},"años",-6895.5,24327.75,6659,28205.5,20213.5,32083.25,33768,35961,47322.5,39838.75]
[4,618.76,6300,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":21300},null,1209.3635240000001,0,6900.8672396470583,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":8110.2307636470587},4075.04,5457.1018800000002,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},5457.1018800000002,0,2867.6899999999996,{"$f":"IF(B8=0,0,B7-B8)","v":156.78999999999996},28.507774782877661,{"$f":"IF(W8=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W8)","v":7.4275810844268397},"años",-6961.5499999999993,24393.8,7376.9000000000015,27487.599999999999,21715.35,30581.4,36053.800000000003,33675.199999999997,50392.25,36769]
[5,515.71,7200,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":22200},null,980.04353499999991,0,6510.6716245588232,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":7490.715159558823},5093.8,6821.3773499999998,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},6821.3773500000016,0,2970.74,103.04999999999995,28.99131951574833,{"$f":"IF(W9=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W9)","v":7.4728855436692543},"años",-7346.2999999999993,24778.55,7507.4000000000015,27357.1,22361.1,29935.65,37214.800000000003,32514.199999999997,52068.5,35092.75]
[6,443.95,8300,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":23300},null,807.23506500000019,0,6188.340646235295,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":6995.5757112352949},6112.56,8185.6528200000012,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},8185.6528200000012,0,3042.5,71.760000000000048,29.397767141593036,{"$f":"IF(W10=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W10)","v":7.6581758422350044},"años",-8087.5,25519.75,7125,27739.5,22337.5,29959.25,37550,32179,52762.5,34398.75]
[7,391.95,9300,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":24300},null,681.16303999999991,0,5945.1706994411761,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":6626.3337394411756},7131.3200000000006,9549.9282900000017,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},9549.9282899999998,0,3094.5,52,29.737988496024364,{"$f":"IF(W11=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W11)","v":7.8526417838099851},"años",-8827.5,26259.75,6645,28219.5,22117.5,30179.25,37590,32139,53062.5,34098.75]
[8,341.51,10200,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":25200},null,575.454432,0,5755.2797632941174,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":6330.7341952941169},8150.0800000000008,10914.20376,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},10914.20376,0,3144.9399999999996,50.44,30.030621223440832,{"$f":"IF(W12=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W12)","v":8.0128714697259742},"años",-9475.2999999999993,26907.55,6249.4000000000015,28615.1,21974.1,30322.65,37698.800000000003,32030.199999999997,53423.5,33737.75]
[9,308.44,11100,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":26100},null,480.57543200000009,0,5607.753315500001,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":6088.3287475000016},9168.84,12278.479230000001,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},12278.479230000001,0,3178.0099999999998,33.069999999999993,30.280534007310738,{"$f":"IF(W13=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W13)","v":8.2126865554230477},"años",-10209.950000000001,27642.2,5680.0999999999985,29184.400000000001,21570.15,30726.6,37460.199999999997,32268.800000000003,53350.25,33811]
[10,289.14,12000,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":27000},null,403.06268,0,5466.072028529411,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":5869.134708529411},10187.6,13642.7547,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},13642.754700000003,0,3197.31,19.300000000000011,30.501340364457125,{"$f":"IF(W14=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W14)","v":8.4445987408164989},"años",-11013.45,28445.7,4973.0999999999985,29891.4,20959.650000000001,31337.1,36946.199999999997,32782.800000000003,52932.75,34228.5]
[11,271.06,12900,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":27900},null,334.8963050000001,0,5340.6515673235299,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":5675.5478723235301},11206.36,15007.030170000002,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},15007.03017,0,3215.39,18.079999999999984,30.72365472210625,{"$f":"IF(W15=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W15)","v":8.6770189619299689},"años",-11823.05,29255.3,4253.9000000000015,30610.6,20330.849999999999,31965.9,36407.800000000003,33321.199999999997,52484.75,34676.5]
[12,260.14999999999998,13800,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":28800},null,284.88294200000007,0,5227.6842225882356,null,0,0,0,0,0,0,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":5512.5671645882358},12225.12,16371.305640000002,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},16371.305640000002,0,3226.2999999999997,10.910000000000025,30.963395074343108,{"$f":"IF(W16=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W16)","v":8.9266342249635819},"años",-12668.5,30100.75,3463,31401.5,19594.5,32702.25,35726,34003,51857.5,35303.75]
[13,null,14700,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":29700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,50.545676683857018,{"$f":"IF(W17=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W17)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[14,null,15600,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":30600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,46.766429854085402,{"$f":"IF(W18=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W18)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[15,null,16500,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":31500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,43.171528500301278,{"$f":"IF(W19=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W19)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[16,null,{"$f":"C19+900","v":17400},15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":32400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,39.843022286763706,{"$f":"IF(W20=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W20)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[17,null,{"$f":"C20+900","v":18300},15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":33300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,36.852811974847427,{"$f":"IF(W21=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W21)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[18,null,19200,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":34200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,34.226361583745025,{"$f":"IF(W22=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W22)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[19,null,20100,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":35100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,31.905889173830424,{"$f":"IF(W23=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W23)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[20,null,21000,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":36000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,29.832967346751776,{"$f":"IF(W24=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W24)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[21,null,21900,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":36900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,28.066583291094236,{"$f":"IF(W25=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W25)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[22,null,22800,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":37800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,26.627106394309404,{"$f":"IF(W26=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W26)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[23,null,23700,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":38700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,25.490890830161845,{"$f":"IF(W27=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W27)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[24,null,24600,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":39600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,24.544450613672623,{"$f":"IF(W28=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W28)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[25,null,25500,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":40500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,23.772215984845552,{"$f":"IF(W29=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W29)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[26,null,26400,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":41400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,23.11036835120893,{"$f":"IF(W30=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W30)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[27,null,27300,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":42300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,22.532986683004864,{"$f":"IF(W31=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W31)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[28,null,28200,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":43200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,22.011992552818821,{"$f":"IF(W32=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W32)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[29,null,29100,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":44100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,21.545844581204694,{"$f":"IF(W33=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W33)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[30,null,30000,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":45000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,21.120611363250983,{"$f":"IF(W34=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W34)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[31,null,30900,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":45900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,20.73654632623446,{"$f":"IF(W35=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W35)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[32,null,31800,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":46800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,20.385769626144882,{"$f":"IF(W36=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W36)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[33,null,32700,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":47700},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,20.056295155315951,{"$f":"IF(W37=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W37)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[34,null,33600,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":48600},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,19.750775311982306,{"$f":"IF(W38=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W38)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[35,null,34500,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":49500},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,19.459703194120316,{"$f":"IF(W39=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W39)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[36,null,35400,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":50400},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,19.186637329384542,{"$f":"IF(W40=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W40)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[37,null,36300,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":51300},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,18.935841761285765,{"$f":"IF(W41=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W41)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[38,null,37200,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":52200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,18.704227248879388,{"$f":"IF(W42=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W42)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[39,null,38100,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":53100},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,18.495585786248014,{"$f":"IF(W43=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W43)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]
[40,null,39000,15000,{"$f":"Tabla9351214[[#This Row],[ Instalacion]]+Tabla9351214[[#This Row],[Coste Hardware]]","v":54000},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabla9351214[[#This Row],[Kw Valle]]+Tabla9351214[[#This Row],[Kwh Llano]]+Tabla9351214[[#This Row],[Kwh Punta]]+Tabla9351214[[#This Row],[Kwh P1]]+Tabla9351214[[#This Row],[Kwh P2]]+Tabla9351214[[#This Row],[Kwh P3]]+Tabla9351214[[#This Row],[Kwh P4]]+Tabla9351214[[#This Row],[Kwh P5]]+Tabla9351214[[#This Row],[Kwh P6]]","v":0},null,null,{"$f":"Tabla9351214[[#This Row],[Prod Solar]]-Tabla9351214[[#This Row],[Exportado]]","v":0},null,null,0,0,18.306699990672303,{"$f":"IF(W44=0,\"No Disp\",(Tabla9351214[[#This Row],[Inversion]]-Tabla9351214[[#This Row],[Ahorros(IBI)]])/W44)","v":"No Disp"},"años","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a"]

{"sheet":"RESUMEN","index":10,"n_rows":14,"n_cols":19,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Coste Bat",500]
[null,null,null,null,null,"5 años",null,null,"10  años",null,null,"15 años",null,null,"20 años",null,null,"25 años"]
[null,null,null,null,"Potencia","Coste Total","Dur Bat","Potencia","Coste Total","Dur Bat","Potencia","Coste Total","Dur Bat","Potencia","Coste Total","Dur Bat","Potencia","Coste Total","Dur Bat"]
[null,null,null,"RENT VE",{"$f":"INDIRECT(\"'\"&D4&\"'!AB2\")","v":4},{"$f":"'RENT VE'!AC2","v":17309.900000000001},{"$f":"INDIRECT(\"'\"&D4&\"'!AB1\")","v":0},{"$f":"INDIRECT(\"'\"&D4&\"'!AD2\")","v":12},{"$f":"INDIRECT(\"'\"&$D4&\"'!AE2\")","v":25488.1},{"$f":"INDIRECT(\"'\"&$D4&\"'!AD1\")","v":0},{"$f":"INDIRECT(\"'\"&$D4&\"'!AF2\")","v":15},{"$f":"INDIRECT(\"'\"&$D4&\"'!Ag2\")","v":30649.050000000003},{"$f":"INDIRECT(\"'\"&$D4&\"'!Af1\")","v":0},{"$f":"INDIRECT(\"'\"&$D4&\"'!AH2\")","v":17},{"$f":"INDIRECT(\"'\"&$D4&\"'!AI2\")","v":35161.800000000003},{"$f":"INDIRECT(\"'\"&$D4&\"'!AH1\")","v":0},{"$f":"INDIRECT(\"'\"&$D4&\"'!AJ2\")","v":20},{"$f":"INDIRECT(\"'\"&$D4&\"'!AK2\")","v":39242},{"$f":"INDIRECT(\"'\"&$D4&\"'!AJ1\")","v":0}]
[null,null,null,"RENT BAT VE 5Kwh",{"$f":"INDIRECT(\"'\"&D5&\"'!AB2\")","v":5},{"$f":"'RENT BAT VE 5Kwh'!AC2","v":15948.099999999999},13.952450050228817,8,21022.2,12.976727105052229,9,24928.9,12.84069026414584,13,27955.199999999997,12.506034161482916,15,30456.25,12.420513886341531]
[null,null,null,"RENT BAT VE 10Kwh",{"$f":"INDIRECT(\"'\"&D6&\"'!AB2\")","v":5},{"$f":"'RENT BAT VE 10Kwh'!AC2","v":16818.599999999999},16.152562025165153,7,21098,15.240425329790106,9,24224.300000000003,14.864001815390086,11,26741,14.657695180036807,12,28862,14.55998629419957]
[null,null,null,"RENT BAT VE 20Kwh",{"$f":"INDIRECT(\"'\"&D7&\"'!AB2\")","v":4},{"$f":"'RENT BAT VE 20Kwh'!AC2","v":20140.349999999999},22.179707009767018,5,23474.1,22.043089463899204,7,26130.400000000001,21.874072060849294,9,28068.800000000003,21.806259741265091,9,29811,21.806259741265091]
[null,null,null,"RENT BAT VE 30Kwh",{"$f":"INDIRECT(\"'\"&D8&\"'!AB2\")","v":3},{"$f":"'RENT BAT VE 30Kwh'!AC2","v":24327.75},27.823243877997548,5,27357.1,28.99131951574833,5,29935.65,28.99131951574833,8,32030.199999999997,30.030621223440832,8,33737.75,30.030621223440832]
[]
[null,null,null,"RENT PVPC",{"$f":"INDIRECT(\"'\"&D10&\"'!AB2\")","v":8},{"$f":"INDIRECT(\"'\"&D10&\"'!Ac2\")","v":16476.900000000001},{"$f":"INDIRECT(\"'\"&D10&\"'!AB1\")","v":0},{"$f":"INDIRECT(\"'\"&$D10&\"'!AD2\")","v":13},{"$f":"INDIRECT(\"'\"&$D10&\"'!AE2\")","v":20631.300000000003},{"$f":"INDIRECT(\"'\"&$D10&\"'!AD1\")","v":0},{"$f":"INDIRECT(\"'\"&$D10&\"'!AF2\")","v":15},{"$f":"INDIRECT(\"'\"&$D10&\"'!Ag2\")","v":22750.65},{"$f":"INDIRECT(\"'\"&$D10&\"'!Af1\")","v":0},{"$f":"INDIRECT(\"'\"&$D10&\"'!AH2\")","v":15},{"$f":"INDIRECT(\"'\"&$D10&\"'!AI2\")","v":24834.199999999997},{"$f":"INDIRECT(\"'\"&$D10&\"'!AH1\")","v":0},{"$f":"INDIRECT(\"'\"&$D10&\"'!AJ2\")","v":18},{"$f":"INDIRECT(\"'\"&$D10&\"'!AK2\")","v":26587.75},{"$f":"INDIRECT(\"'\"&$D10&\"'!AJ1\")","v":0}]
[null,null,null,"RENT BAT PVPC 5Kwh",{"$f":"INDIRECT(\"'\"&D11&\"'!AB2\")","v":5},{"$f":"INDIRECT(\"'\"&D11&\"'!Ac2\")","v":15201.399999999998},{"$f":"INDIRECT(\"'\"&D11&\"'!AB1\")","v":14.619377204784826},{"$f":"INDIRECT(\"'\"&$D11&\"'!AD2\")","v":9},{"$f":"INDIRECT(\"'\"&$D11&\"'!AE2\")","v":18127.900000000001},{"$f":"INDIRECT(\"'\"&$D11&\"'!AD1\")","v":13.56561279942699},{"$f":"INDIRECT(\"'\"&$D11&\"'!AF2\")","v":10},{"$f":"INDIRECT(\"'\"&$D11&\"'!Ag2\")","v":19950.699999999997},{"$f":"INDIRECT(\"'\"&$D11&\"'!Af1\")","v":13.432350652409273},{"$f":"INDIRECT(\"'\"&$D11&\"'!AH2\")","v":12},{"$f":"INDIRECT(\"'\"&$D11&\"'!AI2\")","v":21663.399999999994},{"$f":"INDIRECT(\"'\"&$D11&\"'!AH1\")","v":13.258742593887364},{"$f":"INDIRECT(\"'\"&$D11&\"'!AJ2\")","v":12},{"$f":"INDIRECT(\"'\"&$D11&\"'!AK2\")","v":23004.25},{"$f":"INDIRECT(\"'\"&$D11&\"'!AJ1\")","v":13.258742593887364}]
[null,null,null,"RENT BAT PVPC 10Kwh",{"$f":"INDIRECT(\"'\"&D12&\"'!AB2\")","v":6},{"$f":"INDIRECT(\"'\"&D12&\"'!Ac2\")","v":17497.149999999998},{"$f":"INDIRECT(\"'\"&D12&\"'!AB1\")","v":16.422815231832672},{"$f":"INDIRECT(\"'\"&$D12&\"'!AD2\")","v":9},{"$f":"INDIRECT(\"'\"&$D12&\"'!AE2\")","v":20158.900000000001},{"$f":"INDIRECT(\"'\"&$D12&\"'!AD1\")","v":15.739149823590362},{"$f":"INDIRECT(\"'\"&$D12&\"'!AF2\")","v":10},{"$f":"INDIRECT(\"'\"&$D12&\"'!Ag2\")","v":22170.949999999997},{"$f":"INDIRECT(\"'\"&$D12&\"'!Af1\")","v":15.640184011978295},{"$f":"INDIRECT(\"'\"&$D12&\"'!AH2\")","v":11},{"$f":"INDIRECT(\"'\"&$D12&\"'!AI2\")","v":23798.600000000006},{"$f":"INDIRECT(\"'\"&$D12&\"'!AH1\")","v":15.531189994600325},{"$f":"INDIRECT(\"'\"&$D12&\"'!AJ2\")","v":11},{"$f":"INDIRECT(\"'\"&$D12&\"'!AK2\")","v":25273.25},{"$f":"INDIRECT(\"'\"&$D12&\"'!AJ1\")","v":15.531189994600325}]
[null,null,null,"RENT BAT PVPC 20Kwh",{"$f":"INDIRECT(\"'\"&D13&\"'!AB2\")","v":6},{"$f":"INDIRECT(\"'\"&D13&\"'!Ac2\")","v":22354.55},{"$f":"INDIRECT(\"'\"&D13&\"'!AB1\")","v":23.432447378534007},{"$f":"INDIRECT(\"'\"&$D13&\"'!AD2\")","v":9},{"$f":"INDIRECT(\"'\"&$D13&\"'!AE2\")","v":24890},{"$f":"INDIRECT(\"'\"&$D13&\"'!AD1\")","v":23.431518555712437},{"$f":"INDIRECT(\"'\"&$D13&\"'!AF2\")","v":9},{"$f":"INDIRECT(\"'\"&$D13&\"'!Ag2\")","v":26785},{"$f":"INDIRECT(\"'\"&$D13&\"'!Af1\")","v":23.431518555712437},{"$f":"INDIRECT(\"'\"&$D13&\"'!AH2\")","v":11},{"$f":"INDIRECT(\"'\"&$D13&\"'!AI2\")","v":28415.199999999997},{"$f":"INDIRECT(\"'\"&$D13&\"'!AH1\")","v":23.579654923540019},{"$f":"INDIRECT(\"'\"&$D13&\"'!AJ2\")","v":11},{"$f":"INDIRECT(\"'\"&$D13&\"'!AK2\")","v":29794},{"$f":"INDIRECT(\"'\"&$D13&\"'!AJ1\")","v":23.579654923540019}]
[null,null,null,"RENT BAT PVPC 30Kwh",{"$f":"INDIRECT(\"'\"&D14&\"'!AB2\")","v":6},{"$f":"INDIRECT(\"'\"&D14&\"'!Ac2\")","v":27427.649999999998},{"$f":"INDIRECT(\"'\"&D14&\"'!AB1\")","v":31.60049114185566},{"$f":"INDIRECT(\"'\"&$D14&\"'!AD2\")","v":9},{"$f":"INDIRECT(\"'\"&$D14&\"'!AE2\")","v":29930.300000000003},{"$f":"INDIRECT(\"'\"&$D14&\"'!AD1\")","v":32.643876525625174},{"$f":"INDIRECT(\"'\"&$D14&\"'!AF2\")","v":9},{"$f":"INDIRECT(\"'\"&$D14&\"'!Ag2\")","v":31845.449999999997},{"$f":"INDIRECT(\"'\"&$D14&\"'!Af1\")","v":32.643876525625174},{"$f":"INDIRECT(\"'\"&$D14&\"'!AH2\")","v":11},{"$f":"INDIRECT(\"'\"&$D14&\"'!AI2\")","v":33441.600000000006},{"$f":"INDIRECT(\"'\"&$D14&\"'!AH1\")","v":33.161391518310893},{"$f":"INDIRECT(\"'\"&$D14&\"'!AJ2\")","v":11},{"$f":"INDIRECT(\"'\"&$D14&\"'!AK2\")","v":34827},{"$f":"INDIRECT(\"'\"&$D14&\"'!AJ1\")","v":33.161391518310893}]

{"sheet":"BASE","index":11,"n_rows":92,"n_cols":28,"rows_kept":92,"cut":false,"hidden":false,"merged":[[44,0,54,0],[55,0,65,0],[66,0,76,0],[77,0,78,0],[0,12,0,13],[1,12,1,13],[2,12,2,13],[3,12,3,13],[33,0,43,0]]}
[null,"Costes Energia","Punta",0.35,{"$f":"D1-D1*$L$4","v":0.35},null,"Potencia","Punta",6.5072000000000005E-2,null,"Impuesto",0.05,"Bateria(wH)",null,null,30000]
[null,null,"LLano",0.28999999999999998,{"$f":"D2-D2*$L$4","v":0.28999999999999998},null,null,"LLano",0,null,"Iva",0.21,"Perdidas",null,null,0.15]
[null,null,"Valle",0.25,{"$f":"D3-D3*$L$4","v":0.25},null,null,"Valle",2.6830000000000001E-3,null,"Inflación",0,"Carga Bat INV/VER",null,"si","si"]
[null,null,"Gen Punta",0.27,{"$f":"D4-D4*$L$4","v":0.27},null,"Pot Contr","Punta",8,null,"Bono Social",0,"Iteraciones",null,null,15]
[null,null,"Gen Llano",0.24,{"$f":"D5-D5*$L$4","v":0.24},null,null,"Llano",0,null,null,null,"Coste Bat",{"$f":"RESUMEN!B1","v":500},"Tarifa","VE"]
[null,null,"Gen Valle",0.2,0.2,null,null,"Valle",15,null,null,null,"Ciclos Bat",6000,"Ubicación ","peninsula"]
[]
[null,"P1",0.15596399999999999,null,"Potencia","P1",5.4147000000000001E-2,null,0]
[null,"P2",0.13692299999999999,null,null,"P2",3.8214999999999999E-2,null,0]
[null,"P3",0.108622,null,null,"P3",1.9649E-2,null,0]
[null,"P4",9.3716999999999995E-2,null,null,"P4",1.7186E-2,null,0]
[null,"P5",8.2433000000000006E-2,null,null,"P5",1.251E-2,null,0]
[null,"P6",8.1687999999999997E-2,null,null,"P6",7.6810000000000003E-3,null,0]
[null,"Tarifa Basica",31,null,28,null,31,null,30,null,31,null,30,null,31,null,31,null,30,null,31,null,30,null,31]
[null,"'","Ene","%","Feb","%2","Mar","%3","Abr","%4","May","%5","Jun","%6","Jul","%7","Ago","%8","Sep","%9","Oct","%10","Nov","%11","Dic","%12"]
[null,"Kwh Valle",559.29700000000003,{"$f":"IF(C$26=0,\"\",C16/C$26)","v":0.51040062055119551},423.82900000000001,{"$f":"IF(E$26=0,\"\",E16/E$26)","v":0.43176131895178216},427.77699999999999,{"$f":"IF(G$26=0,\"\",G16/G$26)","v":0.42123936505435638},425.51,{"$f":"IF(I$26=0,\"\",I16/I$26)","v":0.45829653404562393},439.089,{"$f":"IF(K$26=0,\"\",K16/K$26)","v":0.4706135170533346},369.86500000000001,{"$f":"IF(M$26=0,\"\",M16/M$26)","v":0.42188656690540477},372.37599999999998,{"$f":"IF(O$26=0,\"\",O16/O$26)","v":0.41191762001579629},321.28699999999998,{"$f":"IF(Q$26=0,\"\",Q16/Q$26)","v":0.41541023582240455},355.839,{"$f":"IF(S$26=0,\"\",S16/S$26)","v":0.42031041447655942},442.32100000000003,{"$f":"IF(U$26=0,\"\",U16/U$26)","v":0.44947347134958598},445.77699999999999,{"$f":"IF(W$26=0,\"\",W16/W$26)","v":0.4517179950711761},443.15699999999998,{"$f":"IF(Y$26=0,\"\",Y16/Y$26)","v":0.37979828971342677},{"$f":"C16+E16+G16+I16+K16+M16+O16+Q16+S16+U16+W16+Y16","v":5026.1240000000007},{"$f":"IF($AA$26=0,\"\",AA16/$AA$26)","v":0.43732391860059106}]
[null,"Kwh Llano",216.262,{"$f":"IF(C$26=0,\"\",C17/C$26)","v":0.19735535681693742},223.547,{"$f":"IF(E$26=0,\"\",E17/E$26)","v":0.22773087157253055},250.51499999999999,{"$f":"IF(G$26=0,\"\",G17/G$26)","v":0.24668642665826374},222.48599999999999,{"$f":"IF(I$26=0,\"\",I17/I$26)","v":0.23962906317988925},217.524,{"$f":"IF(K$26=0,\"\",K17/K$26)","v":0.23314119616640261},218.46799999999999,{"$f":"IF(M$26=0,\"\",M17/M$26)","v":0.24919555648328434},233.768,{"$f":"IF(O$26=0,\"\",O17/O$26)","v":0.25859120404068114},193.625,{"$f":"IF(Q$26=0,\"\",Q17/Q$26)","v":0.25034877511730352},216.59800000000001,{"$f":"IF(S$26=0,\"\",S17/S$26)","v":0.25584153270100757},234.09299999999999,{"$f":"IF(U$26=0,\"\",U17/U$26)","v":0.23787835831588061},207.089,{"$f":"IF(W$26=0,\"\",W17/W$26)","v":0.20984893316903921},289.02800000000002,{"$f":"IF(Y$26=0,\"\",Y17/Y$26)","v":0.24770530552217909},{"$f":"C17+E17+G17+I17+K17+M17+O17+Q17+S17+U17+W17+Y17","v":2723.0029999999997},{"$f":"IF($AA$26=0,\"\",AA17/$AA$26)","v":0.23692896202345284}]
[null,"Kwh Punta",320.24099999999999,0.29224402263186711,334.25200000000001,0.34050780947568737,337.22800000000001,0.33207420828737988,280.464,0.30207440277448677,276.40100000000001,0.29624528678026263,288.36,0.32891787661131094,297.86200000000002,0.32949117594352251,258.50900000000001,0.33424098906029187,274.173,0.32384805282243301,307.673,0.31264817033453346,333.98200000000003,0.33843307175978471,434.637,0.37249640476439427,3743.7819999999997,{"$f":"IF($AA$26=0,\"\",AA18/$AA$26)","v":0.32574711937595602}]
[]
[null,"Kwh P1",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"C20+E20+G20+I20+K20+M20+O20+Q20+S20+U20+W20+Y20","v":0},{"$f":"IF($AA$26=0,\"\",AA20/$AA$26)","v":0}]
[null,"Kwh P2",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"C21+E21+G21+I21+K21+M21+O21+Q21+S21+U21+W21+Y21","v":0},{"$f":"IF($AA$26=0,\"\",AA21/$AA$26)","v":0}]
[null,"Kwh P3",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Kwh P4",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Kwh P5",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Kwh P6",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Kw Total ",{"$f":"SUM(C16:C25)","v":1095.8},{"$f":"C26/C14","v":35.348387096774189},{"$f":"SUM(E16:E25)","v":981.62799999999993},{"$f":"E26/E14","v":35.058142857142855},{"$f":"SUM(G16:G25)","v":1015.52},{"$f":"G26/G14","v":32.758709677419354},{"$f":"SUM(I16:I25)","v":928.46},{"$f":"I26/I14","v":30.948666666666668},{"$f":"SUM(K16:K25)","v":933.01400000000012},{"$f":"K26/K14","v":30.097225806451618},{"$f":"SUM(M16:M25)","v":876.69299999999998},{"$f":"M26/M14","v":29.223099999999999},{"$f":"SUM(O16:O25)","v":904.00600000000009},{"$f":"O26/O14","v":29.161483870967746},{"$f":"SUM(Q16:Q25)","v":773.42100000000005},{"$f":"Q26/Q14","v":24.949064516129035},{"$f":"SUM(S16:S25)","v":846.61},{"$f":"S26/S14","v":28.220333333333333},{"$f":"SUM(U16:U25)","v":984.08699999999999},{"$f":"U26/U14","v":31.744741935483869},{"$f":"SUM(W16:W25)","v":986.84799999999996},{"$f":"W26/W14","v":32.894933333333334},{"$f":"SUM(Y16:Y25)","v":1166.8219999999999},{"$f":"Y26/Y14","v":37.639419354838708},{"$f":"Tabla7[[#This Row],[Dic]]+Tabla7[[#This Row],[Nov]]+Tabla7[[#This Row],[Oct]]+Tabla7[[#This Row],[Sep]]+Tabla7[[#This Row],[Ago]]+Tabla7[[#This Row],[Jul]]+Tabla7[[#This Row],[Jun]]+Tabla7[[#This Row],[May]]+Tabla7[[#This Row],[Abr]]+Tabla7[[#This Row],[Mar]]+Tabla7[[#This Row],[Feb]]+Tabla7[[#This Row],[Ene]]","v":11492.909000000001},"/año"]
[null,"€ Total Energia",{"$f":"C16*PVP_VALLE+C17*PVP_LLANO+C18*PVP_PUNTA+C20*PVP_P1+C21*PVP_P2+C22*PVP_P3+C23*PVP_P4+C24*PVP_P5+C25*PVP_P6","v":314.62457999999998},null,{"$f":"E16*PVP_VALLE+E17*PVP_LLANO+E18*PVP_PUNTA+E20*PVP_P1+E21*PVP_P2+E22*PVP_P3+E23*PVP_P4+E24*PVP_P5+E25*PVP_P6","v":287.77407999999997},null,{"$f":"G16*PVP_VALLE+G17*PVP_LLANO+G18*PVP_PUNTA+G20*PVP_P1+G21*PVP_P2+G22*PVP_P3+G23*PVP_P4+G24*PVP_P5+G25*PVP_P6","v":297.62339999999995},null,{"$f":"I16*PVP_VALLE+I17*PVP_LLANO+I18*PVP_PUNTA+I20*PVP_P1+I21*PVP_P2+I22*PVP_P3+I23*PVP_P4+I24*PVP_P5+I25*PVP_P6","v":269.06083999999998},null,{"$f":"K16*PVP_VALLE+K17*PVP_LLANO+K18*PVP_PUNTA+K20*PVP_P1+K21*PVP_P2+K22*PVP_P3+K23*PVP_P4+K24*PVP_P5+K25*PVP_P6","v":269.59456},null,{"$f":"M16*PVP_VALLE+M17*PVP_LLANO+M18*PVP_PUNTA+M20*PVP_P1+M21*PVP_P2+M22*PVP_P3+M23*PVP_P4+M24*PVP_P5+M25*PVP_P6","v":256.74797000000001},null,{"$f":"O16*PVP_VALLE+O17*PVP_LLANO+O18*PVP_PUNTA+O20*PVP_P1+O21*PVP_P2+O22*PVP_P3+O23*PVP_P4+O24*PVP_P5+O25*PVP_P6","v":265.13842},null,{"$f":"Q16*PVP_VALLE+Q17*PVP_LLANO+Q18*PVP_PUNTA+Q20*PVP_P1+Q21*PVP_P2+Q22*PVP_P3+Q23*PVP_P4+Q24*PVP_P5+Q25*PVP_P6","v":226.95114999999998},null,{"$f":"S16*PVP_VALLE+S17*PVP_LLANO+S18*PVP_PUNTA+S20*PVP_P1+S21*PVP_P2+S22*PVP_P3+S23*PVP_P4+S24*PVP_P5+S25*PVP_P6","v":247.73372000000001},null,{"$f":"U16*PVP_VALLE+U17*PVP_LLANO+U18*PVP_PUNTA+U20*PVP_P1+U21*PVP_P2+U22*PVP_P3+U23*PVP_P4+U24*PVP_P5+U25*PVP_P6","v":286.15276999999998},null,{"$f":"W16*PVP_VALLE+W17*PVP_LLANO+W18*PVP_PUNTA+W20*PVP_P1+W21*PVP_P2+W22*PVP_P3+W23*PVP_P4+W24*PVP_P5+W25*PVP_P6","v":288.39375999999999},null,{"$f":"Y16*PVP_VALLE+Y17*PVP_LLANO+Y18*PVP_PUNTA+Y20*PVP_P1+Y21*PVP_P2+Y22*PVP_P3+Y23*PVP_P4+Y24*PVP_P5+Y25*PVP_P6","v":346.73032000000001}]
[null," Potencia",{"$f":"C$14*PRECIO_POT_PUNTA*POT_PUNTA+C$14*PRECIO_POT_LLano*POT_LLANO+C$14*PRECIO_POT_VALLE*POT_VALLE+C$14*$G$8*$I$8+C$14*$G$9*$I$9+C$14*$G$10*$I$10+C$14*$G$11*$I$11+C$14*$G$12*$I$12+C$14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"E14*PRECIO_POT_PUNTA*POT_PUNTA+E14*PRECIO_POT_LLano*POT_LLANO+E14*PRECIO_POT_VALLE*POT_VALLE+E14*$G$8*$I$8+E14*$G$9*$I$9+E14*$G$10*$I$10+E14*$G$11*$I$11+E14*$G$12*$I$12+E14*$G$13*$I$13","v":15.702988000000001},null,{"$f":"G14*PRECIO_POT_PUNTA*POT_PUNTA+G14*PRECIO_POT_LLano*POT_LLANO+G14*PRECIO_POT_VALLE*POT_VALLE+G14*$G$8*$I$8+G14*$G$9*$I$9+G14*$G$10*$I$10+G14*$G$11*$I$11+G14*$G$12*$I$12+G14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"I14*PRECIO_POT_PUNTA*POT_PUNTA+I14*PRECIO_POT_LLano*POT_LLANO+I14*PRECIO_POT_VALLE*POT_VALLE+I14*$G$8*$I$8+I14*$G$9*$I$9+I14*$G$10*$I$10+I14*$G$11*$I$11+I14*$G$12*$I$12+I14*$G$13*$I$13","v":16.824630000000003},null,{"$f":"K14*PRECIO_POT_PUNTA*POT_PUNTA+K14*PRECIO_POT_LLano*POT_LLANO+K14*PRECIO_POT_VALLE*POT_VALLE+K14*$G$8*$I$8+K14*$G$9*$I$9+K14*$G$10*$I$10+K14*$G$11*$I$11+K14*$G$12*$I$12+K14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"M14*PRECIO_POT_PUNTA*POT_PUNTA+M14*PRECIO_POT_LLano*POT_LLANO+M14*PRECIO_POT_VALLE*POT_VALLE+M14*$G$8*$I$8+M14*$G$9*$I$9+M14*$G$10*$I$10+M14*$G$11*$I$11+M14*$G$12*$I$12+M14*$G$13*$I$13","v":16.824630000000003},null,{"$f":"O14*PRECIO_POT_PUNTA*POT_PUNTA+O14*PRECIO_POT_LLano*POT_LLANO+O14*PRECIO_POT_VALLE*POT_VALLE+O14*$G$8*$I$8+O14*$G$9*$I$9+O14*$G$10*$I$10+O14*$G$11*$I$11+O14*$G$12*$I$12+O14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"Q14*PRECIO_POT_PUNTA*POT_PUNTA+Q14*PRECIO_POT_LLano*POT_LLANO+Q14*PRECIO_POT_VALLE*POT_VALLE+Q14*$G$8*$I$8+Q14*$G$9*$I$9+Q14*$G$10*$I$10+Q14*$G$11*$I$11+Q14*$G$12*$I$12+Q14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"S14*PRECIO_POT_PUNTA*POT_PUNTA+S14*PRECIO_POT_LLano*POT_LLANO+S14*PRECIO_POT_VALLE*POT_VALLE+S14*$G$8*$I$8+S14*$G$9*$I$9+S14*$G$10*$I$10+S14*$G$11*$I$11+S14*$G$12*$I$12+S14*$G$13*$I$13","v":16.824630000000003},null,{"$f":"U14*PRECIO_POT_PUNTA*POT_PUNTA+U14*PRECIO_POT_LLano*POT_LLANO+U14*PRECIO_POT_VALLE*POT_VALLE+U14*$G$8*$I$8+U14*$G$9*$I$9+U14*$G$10*$I$10+U14*$G$11*$I$11+U14*$G$12*$I$12+U14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"W14*PRECIO_POT_PUNTA*POT_PUNTA+W14*PRECIO_POT_LLano*POT_LLANO+W14*PRECIO_POT_VALLE*POT_VALLE+W14*$G$8*$I$8+W14*$G$9*$I$9+W14*$G$10*$I$10+W14*$G$11*$I$11+W14*$G$12*$I$12+W14*$G$13*$I$13","v":16.824630000000003},null,{"$f":"Y14*PRECIO_POT_PUNTA*POT_PUNTA+Y14*PRECIO_POT_LLano*POT_LLANO+Y14*PRECIO_POT_VALLE*POT_VALLE+Y14*$G$8*$I$8+Y14*$G$9*$I$9+Y14*$G$10*$I$10+Y14*$G$11*$I$11+Y14*$G$12*$I$12+Y14*$G$13*$I$13","v":17.385451000000003}]
[null,"Impuesto",{"$f":"(C28+C27)*$L$1","v":16.600501550000001},null,{"$f":"(E28+E27)*$L$1","v":15.173853399999999},null,{"$f":"(G28+G27)*$L$1","v":15.750442549999997},null,{"$f":"(I28+I27)*$L$1","v":14.294273500000001},null,{"$f":"(K28+K27)*$L$1","v":14.34900055},null,{"$f":"(M28+M27)*$L$1","v":13.678630000000002},null,{"$f":"(O28+O27)*$L$1","v":14.12619355},null,{"$f":"(Q28+Q27)*$L$1","v":12.216830049999999},null,{"$f":"(S28+S27)*$L$1","v":13.227917500000002},null,{"$f":"(U28+U27)*$L$1","v":15.176911049999999},null,{"$f":"(W28+W27)*$L$1","v":15.2609195},null,{"$f":"(Y28+Y27)*$L$1","v":18.205788550000001}]
[null,"IVA",{"$f":"(C28+C27+C29)*$L$2","v":73.208211835499995},null,{"$f":"(E28+E27+E29)*$L$2","v":66.916693493999986},null,{"$f":"(G28+G27+G29)*$L$2","v":69.459451645499982},null,{"$f":"(I28+I27+I29)*$L$2","v":63.037746134999992},null,{"$f":"(K28+K27+K29)*$L$2","v":63.279092425500004},null,{"$f":"(M28+M27+M29)*$L$2","v":60.322758300000004},null,{"$f":"(O28+O27+O29)*$L$2","v":62.296513555499992},null,{"$f":"(Q28+Q27+Q29)*$L$2","v":53.876220520499992},null,{"$f":"(S28+S27+S29)*$L$2","v":58.335116174999996},null,{"$f":"(U28+U27+U29)*$L$2","v":66.930177730499992},null,{"$f":"(W28+W27+W29)*$L$2","v":67.300654995000002},null,{"$f":"(Y28+Y27+Y29)*$L$2","v":80.287527505499995}]
[null,"TOTAL",{"$f":"C27+C28+C29+C30","v":421.81874438549994},null,385.56761489399992,null,400.21874519549993,null,363.21748963499999,null,364.6081039755,null,347.5739883,null,358.94657810549995,null,310.42965157049997,null,336.121383675,null,385.64530978049993,null,387.779964495,null,462.60908705550003,null,{"$f":"SUM(C31:Y31)","v":4524.5366610674992},"/año"]
[null,"Tarifa Modificada"]
[null,"'","Ene","Ene2","Feb","Feb2","Mar","Mar2","Abr","Abr2","May","May2","Jun","Jun2","Jul","Jul2","Ago","Ago2","Sep","Sep2","Oct","Oct2","Nov","Nov2","Dic","Dic2","Ciclos Solar",15]
["CONSUMO","Kw Valle",627.9753894117647,{"$f":"IF(C16=0,\"\",(C16-C34)/C16)","v":-0.12279413158262009},572.67539088235287,{"$f":"IF(E16=0,\"\",(E16-E34)/E16)","v":-0.35119444606752453},543.02660779411769,{"$f":"IF(G16=0,\"\",(G16-G34)/G16)","v":-0.26941515741640554},358.76493235294112,{"$f":"IF(I16=0,\"\",(I16-I34)/I16)","v":0.15685898720842958},321.6404714705883,{"$f":"IF(K16=0,\"\",(K16-K34)/K16)","v":0.26748228384088807},301.05731176470584,{"$f":"IF(M16=0,\"\",(M16-M34)/M16)","v":0.18603460245033773},276.69086176470591,{"$f":"IF(O16=0,\"\",(O16-O34)/O16)","v":0.25695839215012262},249.55926470588236,{"$f":"IF(Q16=0,\"\",(Q16-Q34)/Q16)","v":0.22325128403613476},377.93753529411754,{"$f":"IF(S16=0,\"\",(S16-S34)/S16)","v":-6.2102623079869093E-2},482.76355367647062,{"$f":"IF(U16=0,\"\",(U16-U34)/U16)","v":-9.1432587818508715E-2},525.87090308823542,{"$f":"IF(W16=0,\"\",(W16-W34)/W16)","v":-0.17967257863962349},578.3054441176472,{"$f":"IF(Y16=0,\"\",(Y16-Y34)/Y16)","v":-0.30496741362011032},{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":5216.2676663235297},"Valle "]
[null,"Kw Llano",0,{"$f":"IF(C17=0,\"\",(C17-C35)/C17)","v":1},2.7570000000000001,{"$f":"IF(E17=0,\"\",(E17-E35)/E17)","v":0.98766702304213427},0,{"$f":"IF(G17=0,\"\",(G17-G35)/G17)","v":1},0,{"$f":"IF(I17=0,\"\",(I17-I35)/I17)","v":1},0,{"$f":"IF(K17=0,\"\",(K17-K35)/K17)","v":1},0,{"$f":"IF(M17=0,\"\",(M17-M35)/M17)","v":1},0,{"$f":"IF(O17=0,\"\",(O17-O35)/O17)","v":1},0,{"$f":"IF(Q17=0,\"\",(Q17-Q35)/Q17)","v":1},0,{"$f":"IF(S17=0,\"\",(S17-S35)/S17)","v":1},0,{"$f":"IF(U17=0,\"\",(U17-U35)/U17)","v":1},0,{"$f":"IF(W17=0,\"\",(W17-W35)/W17)","v":1},6.2679999999999998,{"$f":"IF(Y17=0,\"\",(Y17-Y35)/Y17)","v":0.97831351979739001},{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":9.0250000000000004},"Llano"]
[null,"Kw Punta",0,{"$f":"IF(C18=0,\"\",(C18-C36)/C18)","v":1},2.7072999999999992,{"$f":"IF(E18=0,\"\",(E18-E36)/E18)","v":0.99190042243576715},0,1,0,{"$f":"IF(I18=0,\"\",(I18-I36)/I18)","v":1},0,{"$f":"IF(K18=0,\"\",(K18-K36)/K18)","v":1},0,{"$f":"IF(M18=0,\"\",(M18-M36)/M18)","v":1},0,{"$f":"IF(O18=0,\"\",(O18-O36)/O18)","v":1},0,{"$f":"IF(Q18=0,\"\",(Q18-Q36)/Q18)","v":1},0,{"$f":"IF(S18=0,\"\",(S18-S36)/S18)","v":1},0,{"$f":"IF(U18=0,\"\",(U18-U36)/U18)","v":1},0,{"$f":"IF(W18=0,\"\",(W18-W36)/W18)","v":1},8.3200600000000051,{"$f":"IF(Y18=0,\"\",(Y18-Y36)/Y18)","v":0.98085745116039358},{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":11.027360000000005},"Punta"]
[]
[null,"Kwh P1",null,{"$f":"IF(OR(C20=0,C38=0),\"\",(C20-C38)/C20)","v":""},null,{"$f":"IF(OR(E20=0,E38=0),\"\",(E20-E38)/E20)","v":""},null,{"$f":"IF(OR(G20=0,G38=0),\"\",(G20-G38)/G20)","v":""},null,{"$f":"IF(OR(I20=0,I38=0),\"\",(I20-I38)/I20)","v":""},null,{"$f":"IF(OR(K20=0,K38=0),\"\",(K20-K38)/K20)","v":""},null,"",null,{"$f":"IF(OR(O20=0,O38=0),\"\",(O20-O38)/O20)","v":""},null,{"$f":"IF(OR(Q20=0,Q38=0),\"\",(Q20-Q38)/Q20)","v":""},null,{"$f":"IF(OR(S20=0,S38=0),\"\",(S20-S38)/S20)","v":""},null,{"$f":"IF(OR(U20=0,U38=0),\"\",(U20-U38)/U20)","v":""},null,{"$f":"IF(OR(W20=0,W38=0),\"\",(W20-W38)/W20)","v":""},null,{"$f":"IF(OR(Y20=0,Y38=0),\"\",(Y20-Y38)/Y20)","v":""},{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":0},"P1"]
[null,"Kwh P2",null,{"$f":"IF(OR(C21=0,C39=0),\"\",(C21-C39)/C21)","v":""},null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":0},"P2"]
[null,"Kwh P3",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":0},"P3"]
[null,"Kwh P4",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":0},"P4"]
[null,"Kwh P5",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":0},"P5"]
[null,"Kwh P6",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":0},"P6"]
[null,"Kw Total ",{"$f":"SUM(C34:C43)","v":627.9753894117647},null,{"$f":"SUM(E34:E43)","v":578.13969088235285},null,{"$f":"SUM(G34:G43)","v":543.02660779411769},null,{"$f":"SUM(I34:I43)","v":358.76493235294112},null,{"$f":"SUM(K34:K43)","v":321.6404714705883},null,{"$f":"SUM(M34:M43)","v":301.05731176470584},null,{"$f":"SUM(O34:O43)","v":276.69086176470591},null,{"$f":"SUM(Q34:Q43)","v":249.55926470588236},null,{"$f":"SUM(S34:S43)","v":377.93753529411754},null,{"$f":"SUM(U34:U43)","v":482.76355367647062},null,{"$f":"SUM(W34:W43)","v":525.87090308823542},null,{"$f":"SUM(Y34:Y43)","v":592.89350411764724},null,{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":5236.3200263235303},"/año"]
["SOLAR","Prod Valle",364.25954999999999,{"$f":"IF(C$45+C$46+C$47=0,\"\",C45/(C$45+C$46+C$47))","v":0.38612821081570559},250.94400000000002,{"$f":"IF(E$45+E$46+E$47=0,\"\",E45/(E$45+E$46+E$47))","v":0.28109510415721545},336.72989999999982,{"$f":"IF(G$45+G$46+G$47=0,\"\",G45/(G$45+G$46+G$47))","v":0.24502308757342253},647.64794999999935,{"$f":"IF(I$45+I$46+I$47=0,\"\",I45/(I$45+I$46+I$47))","v":0.2896030844469436},602.49674999999979,{"$f":"IF(K$45+K$46+K$47=0,\"\",K45/(K$45+K$46+K$47))","v":0.31860884527440764},639.89879999999994,{"$f":"IF(M$45+M$46+M$47=0,\"\",M45/(M$45+M$46+M$47))","v":0.29113765356669885},839.52555000000007,{"$f":"IF(O$45+O$46+O$47=0,\"\",O45/(O$45+O$46+O$47))","v":0.33262477893209663},722.68050000000017,{"$f":"IF(Q$45+Q$46+Q$47=0,\"\",Q45/(Q$45+Q$46+Q$47))","v":0.28690735774656484},616.87785000000019,{"$f":"IF(S$45+S$46+S$47=0,\"\",S45/(S$45+S$46+S$47))","v":0.31362563437879309},501.84014999999988,{"$f":"IF(U$45+U$46+U$47=0,\"\",U45/(U$45+U$46+U$47))","v":0.32897405475544167},385.84004999999996,{"$f":"IF(W$45+W$46+W$47=0,\"\",W45/(W$45+W$46+W$47))","v":0.34711688757535553},344.04210000000018,{"$f":"IF(Y$45+Y$46+Y$47=0,\"\",Y45/(Y$45+Y$46+Y$47))","v":0.26842260667234902},{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":6252.7831499999993},"Valle "]
[null,"Prod Llano",214.0752,null,268.27289999999988,null,476.86769999999996,null,761.83785000000023,{"$f":"IF(I$45+I$46+I$47=0,\"\",I46/(I$45+I$46+I$47))","v":0.34066438596528908},606.6268500000001,0.32079290085955053,773.76765,0.35204457021456942,825.17654999999979,0.32693962384313385,829.77569999999957,0.32942462624812224,622.19235000000015,0.31632756869837692,442.57589999999999,0.29012423250718167,277.29315000000003,0.24946382619939586,307.40355,{"$f":"IF(Y$45+Y$46+Y$47=0,\"\",Y46/(Y$45+Y$46+Y$47))","v":0.23983710770087072},{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":6405.86535},"Llano"]
[null,"Prod Punta",365.02949999999998,0.38694438547994586,373.5200999999999,0.41839881174410826,560.6806499999999,0.40798189886218456,826.84379999999987,0.36973252958776748,681.89970000000017,0.36059825386604183,784.25879999999984,0.35681777621873167,859.2396,0.34043559722476952,966.40739999999994,0.38366801600531292,727.85399999999981,0.37004679692282993,581.0542499999998,0.38090171273737677,448.4233499999998,0.40341928622524864,630.27239999999995,0.4917402856267804,{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":7805.4835499999981},"Punta"]
[]
[null,"Prod P1",null,{"$f":"IF(SUM(C49:C54)=0,\"\",C49/(SUM(C49:C54)))","v":""},null,{"$f":"IF(SUM(E49:E54)=0,\"\",E49/(SUM(E49:E54)))","v":""},null,{"$f":"IF(SUM(G49:G54)=0,\"\",G49/(SUM(G49:G54)))","v":""},null,{"$f":"IF(SUM(I49:I54)=0,\"\",I49/(SUM(I49:I54)))","v":""},null,{"$f":"IF(SUM(K49:K54)=0,\"\",K49/(SUM(K49:K54)))","v":""},null,{"$f":"IF(SUM(M49:M54)=0,\"\",M49/(SUM(M49:M54)))","v":""},null,{"$f":"IF(SUM(O49:O54)=0,\"\",O49/(SUM(O49:O54)))","v":""},null,{"$f":"IF(SUM(Q49:Q54)=0,\"\",Q49/(SUM(Q49:Q54)))","v":""},null,{"$f":"IF(SUM(S49:S54)=0,\"\",S49/(SUM(S49:S54)))","v":""},null,{"$f":"IF(SUM(U49:U54)=0,\"\",U49/(SUM(U49:U54)))","v":""},null,{"$f":"IF(SUM(W49:W54)=0,\"\",W49/(SUM(W49:W54)))","v":""},null,{"$f":"IF(SUM(Y49:Y54)=0,\"\",Y49/(SUM(Y49:Y54)))","v":""}]
[null,"Prod P2",null,{"$f":"IF(SUM(C50:C55)=0,\"\",C50/(SUM(C50:C55)))","v":0},null,{"$f":"IF(SUM(E50:E55)=0,\"\",E50/(SUM(E50:E55)))","v":0},null,{"$f":"IF(SUM(G50:G55)=0,\"\",G50/(SUM(G50:G55)))","v":0},null,{"$f":"IF(SUM(I50:I55)=0,\"\",I50/(SUM(I50:I55)))","v":0},null,{"$f":"IF(SUM(K50:K55)=0,\"\",K50/(SUM(K50:K55)))","v":0},null,{"$f":"IF(SUM(M50:M55)=0,\"\",M50/(SUM(M50:M55)))","v":0},null,{"$f":"IF(SUM(O50:O55)=0,\"\",O50/(SUM(O50:O55)))","v":0},null,{"$f":"IF(SUM(Q50:Q55)=0,\"\",Q50/(SUM(Q50:Q55)))","v":0},null,{"$f":"IF(SUM(S50:S55)=0,\"\",S50/(SUM(S50:S55)))","v":0},null,{"$f":"IF(SUM(U50:U55)=0,\"\",U50/(SUM(U50:U55)))","v":0},null,{"$f":"IF(SUM(W50:W55)=0,\"\",W50/(SUM(W50:W55)))","v":0},null,{"$f":"IF(SUM(Y50:Y55)=0,\"\",Y50/(SUM(Y50:Y55)))","v":0}]
[null,"Prod P3",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Prod P4",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Prod P5",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Prod P6",null,{"$f":"IF(SUM(C54:C66)=0,\"\",C54/(SUM(C54:C66)))","v":0},null,{"$f":"IF(SUM(E54:E66)=0,\"\",E54/(SUM(E54:E66)))","v":0},null,{"$f":"IF(SUM(G54:G66)=0,\"\",G54/(SUM(G54:G66)))","v":0},null,{"$f":"IF(SUM(I54:I66)=0,\"\",I54/(SUM(I54:I66)))","v":0},null,{"$f":"IF(SUM(K54:K66)=0,\"\",K54/(SUM(K54:K66)))","v":0},null,{"$f":"IF(SUM(M54:M66)=0,\"\",M54/(SUM(M54:M66)))","v":0},null,{"$f":"IF(SUM(O54:O66)=0,\"\",O54/(SUM(O54:O66)))","v":0},null,{"$f":"IF(SUM(Q54:Q66)=0,\"\",Q54/(SUM(Q54:Q66)))","v":0},null,{"$f":"IF(SUM(S54:S66)=0,\"\",S54/(SUM(S54:S66)))","v":0},null,{"$f":"IF(SUM(U54:U66)=0,\"\",U54/(SUM(U54:U66)))","v":0},null,{"$f":"IF(SUM(W54:W66)=0,\"\",W54/(SUM(W54:W66)))","v":0},null,{"$f":"IF(SUM(Y54:Y66)=0,\"\",Y54/(SUM(Y54:Y66)))","v":0}]
[null,"KW P Solar",{"$f":"SUM(C45:C54)","v":943.36424999999997},{"$f":"IF($AA$55=0,\"\",C55/$AA$55)","v":4.6098424682516653E-2},{"$f":"SUM(E45:E54)","v":892.73699999999985},{"$f":"IF($AA$55=0,\"\",E55/$AA$55)","v":4.3624474168695561E-2},{"$f":"SUM(G45:G54)","v":1374.2782499999998},{"$f":"IF($AA$55=0,\"\",G55/$AA$55)","v":6.7155462378869865E-2},{"$f":"SUM(I45:I54)","v":2236.3295999999991},{"$f":"IF($AA$55=0,\"\",I55/$AA$55)","v":0.10928045198965571},{"$f":"SUM(K45:K54)","v":1891.0233000000001},{"$f":"IF($AA$55=0,\"\",K55/$AA$55)","v":9.2406719003750776E-2},{"$f":"SUM(M45:M54)","v":2197.9252499999998},{"$f":"IF($AA$55=0,\"\",M55/$AA$55)","v":0.10740378554193312},{"$f":"SUM(O45:O54)","v":2523.9416999999999},{"$f":"IF($AA$55=0,\"\",O55/$AA$55)","v":0.12333490097861249},{"$f":"SUM(Q45:Q54)","v":2518.8635999999997},{"$f":"IF($AA$55=0,\"\",Q55/$AA$55)","v":0.12308675461268831},{"$f":"SUM(S45:S54)","v":1966.9242000000002},{"$f":"IF($AA$55=0,\"\",S55/$AA$55)","v":9.6115691356673028E-2},{"$f":"SUM(U45:U54)","v":1525.4702999999995},{"$f":"IF($AA$55=0,\"\",U55/$AA$55)","v":7.4543611049460543E-2},{"$f":"SUM(W45:W54)","v":1111.5565499999998},{"$f":"IF($AA$55=0,\"\",W55/$AA$55)","v":5.4317307339697314E-2},{"$f":"SUM(Y45:Y54)","v":1281.7180499999999},{"$f":"IF($AA$55=0,\"\",Y55/$AA$55)","v":6.2632416897446683E-2},{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":20464.132049999997},"Producidos"]
["SOL EXPOR","Solar Export Valle",364.25954999999999,{"$f":"IF(OR(C45=0,C56=0),\"\",C56/C45)","v":1},250.94400000000002,{"$f":"IF(OR(E45=0,E56=0),\"\",E56/E45)","v":1},336.72989999999982,{"$f":"IF(OR(G45=0,G56=0),\"\",G56/G45)","v":1},647.64794999999935,{"$f":"IF(OR(I45=0,I56=0),\"\",I56/I45)","v":1},602.49674999999979,{"$f":"IF(OR(K45=0,K56=0),\"\",K56/K45)","v":1},639.89879999999994,{"$f":"IF(OR(M45=0,M56=0),\"\",M56/M45)","v":1},839.52555000000007,{"$f":"IF(OR(O45=0,O56=0),\"\",O56/O45)","v":1},722.68050000000017,{"$f":"IF(OR(Q45=0,Q56=0),\"\",Q56/Q45)","v":1},616.87785000000019,{"$f":"IF(OR(S45=0,S56=0),\"\",S56/S45)","v":1},501.84014999999988,{"$f":"IF(OR(U45=0,U56=0),\"\",U56/U45)","v":1},385.84004999999996,{"$f":"IF(OR(W45=0,W56=0),\"\",W56/W45)","v":1},344.04210000000018,{"$f":"IF(OR(Y45=0,Y56=0),\"\",Y56/Y45)","v":1},{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":6252.7831499999993},"Valle "]
[null,"Solar Export Llano",214.0752,1,268.27289999999988,1,476.86769999999996,1,761.83785000000023,1,606.6268500000001,1,773.76765,1,825.17654999999979,1,829.77569999999957,1,622.19235000000015,1,442.57589999999999,1,277.29315000000003,1,307.40355,1,{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":6405.86535},"Llano"]
[null,"Solar Export Punta",365.02949999999998,1,373.5200999999999,1,560.6806499999999,1,826.84379999999987,1,681.89970000000017,1,784.25879999999984,1,859.2396,1,966.40739999999994,1,727.85399999999981,1,581.0542499999998,1,448.4233499999998,1,630.27239999999995,1,{"$f":"Tabla8[[#This Row],[Dic]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Ene]]","v":7805.4835499999981},"Punta"]
[]
[null,"Solar Export P1",null,{"$f":"IF(OR(C49=0,C60=0),\"\",C60/C49)","v":""},null,{"$f":"IF(OR(E49=0,E60=0),\"\",E60/E49)","v":""},null,{"$f":"IF(OR(G49=0,G60=0),\"\",G60/G49)","v":""},null,{"$f":"IF(OR(I49=0,I60=0),\"\",I60/I49)","v":""},null,{"$f":"IF(OR(K49=0,K60=0),\"\",K60/K49)","v":""},null,{"$f":"IF(OR(M49=0,M60=0),\"\",M60/M49)","v":""},null,{"$f":"IF(OR(O49=0,O60=0),\"\",O60/O49)","v":""},null,{"$f":"IF(OR(Q49=0,Q60=0),\"\",Q60/Q49)","v":""},null,{"$f":"IF(OR(S49=0,S60=0),\"\",S60/S49)","v":""},null,{"$f":"IF(OR(U49=0,U60=0),\"\",U60/U49)","v":""},null,{"$f":"IF(OR(W49=0,W60=0),\"\",W60/W49)","v":""},null,{"$f":"IF(OR(Y49=0,Y60=0),\"\",Y60/Y49)","v":""}]
[null,"Solar Export P2",null,{"$f":"IF(OR(C50=0,C61=0),\"\",C61/C50)","v":""},null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"Solar Export P3",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"Solar Export P4",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"Solar Export P5",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"Solar Export P6",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,""]
[null,"KW Sol Export",{"$f":"SUM(C56:C65)","v":943.36424999999997},null,{"$f":"SUM(E56:E65)","v":892.73699999999985},null,{"$f":"SUM(G56:G65)","v":1374.2782499999998},null,{"$f":"SUM(I56:I65)","v":2236.3295999999991},{"$f":"IF(I55=0,\"\",I77/I55)","v":0},{"$f":"SUM(K56:K65)","v":1891.0233000000001},{"$f":"IF(K55=0,\"\",K77/K55)","v":0},{"$f":"SUM(M56:M65)","v":2197.9252499999998},{"$f":"IF(M55=0,\"\",M77/M55)","v":0},{"$f":"SUM(O56:O65)","v":2523.9416999999999},{"$f":"IF(O55=0,\"\",O77/O55)","v":0},{"$f":"SUM(Q56:Q65)","v":2518.8635999999997},{"$f":"IF(Q55=0,\"\",Q77/Q55)","v":0},{"$f":"SUM(S56:S65)","v":1966.9242000000002},{"$f":"IF(S55=0,\"\",S77/S55)","v":0},{"$f":"SUM(U56:U65)","v":1525.4702999999995},{"$f":"IF(U55=0,\"\",U77/U55)","v":0},{"$f":"SUM(W56:W65)","v":1111.5565499999998},{"$f":"IF(W55=0,\"\",W77/W55)","v":0},{"$f":"SUM(Y56:Y65)","v":1281.7180499999999},{"$f":"IF(Y55=0,\"\",Y77/Y55)","v":0},{"$f":"PROD_1+PROD_2+PROD_3+PROD_4+PROD_5+PROD_6+PROD_7+PROD_8+PROD_9+PROD_10+PROD_11+PROD_12","v":20464.13205},"Exportados"]
["SOL AUTO","Solar Valle Auto",{"$f":"IF(C45=0,\"\",C45-C56)","v":0},{"$f":"IF(C16=\"\",\"\",((C67))/C16)","v":0},{"$f":"IF(E45=0,\"\",E45-E56)","v":0},{"$f":"IF(E16=\"\",\"\",((E67))/E16)","v":0},{"$f":"IF(G45=0,\"\",G45-G56)","v":0},{"$f":"IF(G16=\"\",\"\",((G67))/G16)","v":0},{"$f":"IF(I45=0,\"\",I45-I56)","v":0},{"$f":"IF(I16=\"\",\"\",((I67))/I16)","v":0},{"$f":"IF(K45=0,\"\",K45-K56)","v":0},{"$f":"IF(K16=\"\",\"\",((K67))/K16)","v":0},{"$f":"IF(M45=0,\"\",M45-M56)","v":0},{"$f":"IF(M16=\"\",\"\",((M67))/M16)","v":0},{"$f":"IF(O45=0,\"\",O45-O56)","v":0},{"$f":"IF(O16=\"\",\"\",((O67))/O16)","v":0},{"$f":"IF(Q45=0,\"\",Q45-Q56)","v":0},{"$f":"IF(Q16=\"\",\"\",((Q67))/Q16)","v":0},{"$f":"IF(S45=0,\"\",S45-S56)","v":0},{"$f":"IF(S16=\"\",\"\",((S67))/S16)","v":0},{"$f":"IF(U45=0,\"\",U45-U56)","v":0},{"$f":"IF(U16=\"\",\"\",((U67))/U16)","v":0},{"$f":"IF(W45=0,\"\",W45-W56)","v":0},{"$f":"IF(W16=\"\",\"\",((W67))/W16)","v":0},{"$f":"IF(Y45=0,\"\",Y45-Y56)","v":0},{"$f":"IF(Y16=\"\",\"\",((Y67))/Y16)","v":0}]
[null,"Solar Llano Auto",{"$f":"IF(C46=0,\"\",C46-C57)","v":0},{"$f":"IF(C17=\"\",\"\",((C68))/C17)","v":0},{"$f":"IF(E46=0,\"\",E46-E57)","v":0},{"$f":"IF(E17=\"\",\"\",((E68))/E17)","v":0},{"$f":"IF(G46=0,\"\",G46-G57)","v":0},{"$f":"IF(G17=\"\",\"\",((G68))/G17)","v":0},{"$f":"IF(I46=0,\"\",I46-I57)","v":0},{"$f":"IF(I17=\"\",\"\",((I68))/I17)","v":0},{"$f":"IF(K46=0,\"\",K46-K57)","v":0},{"$f":"IF(K17=\"\",\"\",((K68))/K17)","v":0},{"$f":"IF(M46=0,\"\",M46-M57)","v":0},{"$f":"IF(M17=\"\",\"\",((M68))/M17)","v":0},{"$f":"IF(O46=0,\"\",O46-O57)","v":0},{"$f":"IF(O17=\"\",\"\",((O68))/O17)","v":0},{"$f":"IF(Q46=0,\"\",Q46-Q57)","v":0},{"$f":"IF(Q17=\"\",\"\",((Q68))/Q17)","v":0},{"$f":"IF(S46=0,\"\",S46-S57)","v":0},{"$f":"IF(S17=\"\",\"\",((S68))/S17)","v":0},{"$f":"IF(U46=0,\"\",U46-U57)","v":0},{"$f":"IF(U17=\"\",\"\",((U68))/U17)","v":0},{"$f":"IF(W46=0,\"\",W46-W57)","v":0},{"$f":"IF(W17=\"\",\"\",((W68))/W17)","v":0},{"$f":"IF(Y46=0,\"\",Y46-Y57)","v":0},{"$f":"IF(Y17=\"\",\"\",((Y68))/Y17)","v":0}]
[null,"Solar Punta Auto",0,{"$f":"IF(C18=\"\",\"\",((C69))/C18)","v":0},0,{"$f":"IF(E18=\"\",\"\",((E69))/E18)","v":0},0,{"$f":"IF(G18=\"\",\"\",((G69))/G18)","v":0},0,{"$f":"IF(I18=\"\",\"\",((I69))/I18)","v":0},0,0,0,{"$f":"IF(M18=\"\",\"\",((M69))/M18)","v":0},0,{"$f":"IF(O18=\"\",\"\",((O69))/O18)","v":0},0,{"$f":"IF(Q18=\"\",\"\",((Q69))/Q18)","v":0},0,{"$f":"IF(S18=\"\",\"\",((S69))/S18)","v":0},0,{"$f":"IF(U18=\"\",\"\",((U69))/U18)","v":0},0,{"$f":"IF(W18=\"\",\"\",((W69))/W18)","v":0},0,{"$f":"IF(Y18=\"\",\"\",((Y69))/Y18)","v":0}]
[]
[null,"Solar Auto P1","",{"$f":"IF(OR(C38=0,C71=0),\"\",C71/C38)","v":""},"",{"$f":"IF(OR(E38=0,E71=0),\"\",E71/E38)","v":""},"",{"$f":"IF(OR(G38=0,G71=0),\"\",G71/G38)","v":""},"",{"$f":"IF(OR(I38=0,I71=0),\"\",I71/I38)","v":""},"",{"$f":"IF(OR(K38=0,K71=0),\"\",K71/K38)","v":""},"",{"$f":"IF(OR(M38=0,M71=0),\"\",M71/M38)","v":""},"",{"$f":"IF(OR(O38=0,O71=0),\"\",O71/O38)","v":""},"",{"$f":"IF(OR(Q38=0,Q71=0),\"\",Q71/Q38)","v":""},"",{"$f":"IF(OR(S38=0,S71=0),\"\",S71/S38)","v":""},"",{"$f":"IF(OR(U38=0,U71=0),\"\",U71/U38)","v":""},"",{"$f":"IF(OR(W38=0,W71=0),\"\",W71/W38)","v":""},"",{"$f":"IF(OR(Y38=0,Y71=0),\"\",Y71/Y38)","v":""}]
[null,"Solar Auto P2","","","",{"$f":"IF(OR(E39=0,E72=0),\"\",E72/E39)","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,"Solar Auto P3","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Solar Auto P4","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Solar Auto P5","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Solar Auto P6","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"KW P Auto",{"$f":"C55-C66","v":0},{"$f":"IF(C26=0,\"\",C77/C26)","v":0},{"$f":"E55-E66","v":0},{"$f":"IF(E26=0,\"\",E77/E26)","v":0},{"$f":"G55-G66","v":0},{"$f":"IF(G26=0,\"\",G77/G26)","v":0},{"$f":"I55-I66","v":0},{"$f":"IF(I26=0,\"\",I77/I26)","v":0},{"$f":"K55-K66","v":0},{"$f":"IF(K26=0,\"\",K77/K26)","v":0},{"$f":"M55-M66","v":0},{"$f":"IF(M26=0,\"\",M77/M26)","v":0},{"$f":"O55-O66","v":0},{"$f":"IF(O26=0,\"\",O77/O26)","v":0},{"$f":"Q55-Q66","v":0},{"$f":"IF(Q26=0,\"\",Q77/Q26)","v":0},{"$f":"S55-S66","v":0},{"$f":"IF(S26=0,\"\",S77/S26)","v":0},{"$f":"U55-U66","v":0},{"$f":"IF(U26=0,\"\",U77/U26)","v":0},{"$f":"W55-W66","v":0},{"$f":"IF(W26=0,\"\",W77/W26)","v":0},{"$f":"Y55-Y66","v":0},{"$f":"IF(Y26=0,\"\",Y77/Y26)","v":0},{"$f":"Tabla8[[#This Row],[Ene]]+Tabla8[[#This Row],[Feb]]+Tabla8[[#This Row],[Mar]]+Tabla8[[#This Row],[Abr]]+Tabla8[[#This Row],[May]]+Tabla8[[#This Row],[Jun]]+Tabla8[[#This Row],[Jul]]+Tabla8[[#This Row],[Ago]]+Tabla8[[#This Row],[Sep]]+Tabla8[[#This Row],[Oct]]+Tabla8[[#This Row],[Nov]]+Tabla8[[#This Row],[Dic]]","v":0},"Autoconsumidos"]
["BATERIA","Bateria Charge",530.76800000000003,null,534.10500000000002,null,499.66399999999999,null,382.72899999999998,null,385.85300000000001,null,321.221,null,312.74700000000001,null,291.57,null,380.9,null,509.87700000000001,null,506.51799999999997,null,604.69899999999996,null,{"$f":"BC_12+BC_11+BC_10+BC_9+BC_8+BC_7+BC_6+BC_5+BC_4+BC_3+BC_2+BC_1","v":5260.6509999999998},"Duracion Estimada"]
[null,"Bateria Discharge",451.154,null,453.99,null,405.01499999999999,null,324.62400000000002,null,325.93400000000003,null,271.80900000000003,null,268.81200000000001,null,251.65700000000001,null,318.935,null,411.87799999999999,null,434.93099999999998,null,531.11900000000003,null,{"$f":"BD_12+BD_11+BD_10+BD_9+BD_8+BD_7+BD_6+BD_5+BD_4+BD_3+BD_2+BD_1","v":4449.8580000000002},{"$f":"BAT_CAP*N6/1000/AA78","v":34.216297564693043}]
[null,"€ Importada",{"$f":"C34*PVP_VALLE+C35*PVP_LLANO+C36*PVP_PUNTA+C38*PVP_P1+C39*PVP_P2+C40*PVP_P3+C41*PVP_P4+C42*PVP_P5+C43*PVP_P6","v":156.99384735294117},null,{"$f":"E34*PVP_VALLE+E35*PVP_LLANO+E36*PVP_PUNTA+E38*PVP_P1+E39*PVP_P2+E40*PVP_P3+E41*PVP_P4+E42*PVP_P5+E43*PVP_P6","v":144.91593272058822},null,{"$f":"G34*PVP_VALLE+G35*PVP_LLANO+G36*PVP_PUNTA+G38*PVP_P1+G39*PVP_P2+G40*PVP_P3+G41*PVP_P4+G42*PVP_P5+G43*PVP_P6","v":135.75665194852942},null,{"$f":"I34*PVP_VALLE+I35*PVP_LLANO+I36*PVP_PUNTA+I38*PVP_P1+I39*PVP_P2+I40*PVP_P3+I41*PVP_P4+I42*PVP_P5+I43*PVP_P6","v":89.691233088235279},null,{"$f":"K34*PVP_VALLE+K35*PVP_LLANO+K36*PVP_PUNTA+K38*PVP_P1+K39*PVP_P2+K40*PVP_P3+K41*PVP_P4+K42*PVP_P5+K43*PVP_P6","v":80.410117867647074},null,{"$f":"M34*PVP_VALLE+M35*PVP_LLANO+M36*PVP_PUNTA+M38*PVP_P1+M39*PVP_P2+M40*PVP_P3+M41*PVP_P4+M42*PVP_P5+M43*PVP_P6","v":75.264327941176461},null,{"$f":"O34*PVP_VALLE+O35*PVP_LLANO+O36*PVP_PUNTA+O38*PVP_P1+O39*PVP_P2+O40*PVP_P3+O41*PVP_P4+O42*PVP_P5+O43*PVP_P6","v":69.172715441176479},null,{"$f":"Q34*PVP_VALLE+Q35*PVP_LLANO+Q36*PVP_PUNTA+Q38*PVP_P1+Q39*PVP_P2+Q40*PVP_P3+Q41*PVP_P4+Q42*PVP_P5+Q43*PVP_P6","v":62.389816176470589},null,{"$f":"S34*PVP_VALLE+S35*PVP_LLANO+S36*PVP_PUNTA+S38*PVP_P1+S39*PVP_P2+S40*PVP_P3+S41*PVP_P4+S42*PVP_P5+S43*PVP_P6","v":94.484383823529384},null,{"$f":"U34*PVP_VALLE+U35*PVP_LLANO+U36*PVP_PUNTA+U38*PVP_P1+U39*PVP_P2+U40*PVP_P3+U41*PVP_P4+U42*PVP_P5+U43*PVP_P6","v":120.69088841911766},null,{"$f":"W34*PVP_VALLE+W35*PVP_LLANO+W36*PVP_PUNTA+W38*PVP_P1+W39*PVP_P2+W40*PVP_P3+W41*PVP_P4+W42*PVP_P5+W43*PVP_P6","v":131.46772577205886},null,{"$f":"Y34*PVP_VALLE+Y35*PVP_LLANO+Y36*PVP_PUNTA+Y38*PVP_P1+Y39*PVP_P2+Y40*PVP_P3+Y41*PVP_P4+Y42*PVP_P5+Y43*PVP_P6","v":149.30610202941182},null,{"$f":"IF(KW_CONSUMO_ORIGINAL=0,\"\",AA77/KW_CONSUMO_ORIGINAL)","v":0},"autoconsumo respecto consumo"]
[null,"€ Exportada",{"$f":"C56*$E$6+C57*$E$5+C58*$E$4","v":222.78792300000001},null,{"$f":"E56*$E$6+E57*$E$5+E58*$E$4","v":215.42472299999997},null,{"$f":"G56*$E$6+G57*$E$5+G58*$E$4","v":333.17800349999993},null,{"$f":"I56*$E$6+I57*$E$5+I58*$E$4","v":535.61849999999981},null,{"$f":"K56*$E$6+K57*$E$5+K58*$E$4","v":450.20271300000002},null,{"$f":"M56*$E$6+M57*$E$5+M58*$E$4","v":525.43387199999995},null,{"$f":"O56*$E$6+O57*$E$5+O58*$E$4","v":597.94217400000002},null,{"$f":"Q56*$E$6+Q57*$E$5+Q58*$E$4","v":604.61226599999986},null,{"$f":"S56*$E$6+S57*$E$5+S58*$E$4","v":469.2223140000001},null,{"$f":"U56*$E$6+U57*$E$5+U58*$E$4","v":363.47089349999987},null,{"$f":"W56*$E$6+W57*$E$5+W58*$E$4","v":264.79267049999999},null,{"$f":"Y56*$E$6+Y57*$E$5+Y58*$E$4","v":312.75882000000001},null,{"$f":"IF(AA55=0,\"\",(AA77)/AA55)","v":0},"autoconsumo respecto produccion"]
[null,"€ Total Energia",{"$f":"IF(C80>C81,C80-C81,0)","v":0},null,{"$f":"IF(E80>E81,E80-E81,0)","v":0},null,{"$f":"IF(G80>G81,G80-G81,0)","v":0},null,{"$f":"IF(I80>I81,I80-I81,0)","v":0},null,{"$f":"IF(K80>K81,K80-K81,0)","v":0},null,{"$f":"IF(M80>M81,M80-M81,0)","v":0},null,{"$f":"IF(O80>O81,O80-O81,0)","v":0},null,{"$f":"IF(Q80>Q81,Q80-Q81,0)","v":0},null,{"$f":"IF(S80>S81,S80-S81,0)","v":0},null,{"$f":"IF(U80>U81,U80-U81,0)","v":0},null,{"$f":"IF(W80>W81,W80-W81,0)","v":0},null,{"$f":"IF(Y80>Y81,Y80-Y81,0)","v":0}]
[null," Potencia",{"$f":"C$14*PRECIO_POT_PUNTA*POT_PUNTA+C$14*PRECIO_POT_LLano*POT_LLANO+C$14*PRECIO_POT_VALLE*POT_VALLE+C$14*$G$8*$I$8+C$14*$G$9*$I$9+C$14*$G$10*$I$10+C$14*$G$11*$I$11+C$14*$G$12*$I$12+C$14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"E$14*PRECIO_POT_PUNTA*POT_PUNTA+E$14*PRECIO_POT_LLano*POT_LLANO+E$14*PRECIO_POT_VALLE*POT_VALLE+E$14*$G$8*$I$8+E$14*$G$9*$I$9+E$14*$G$10*$I$10+E$14*$G$11*$I$11+E$14*$G$12*$I$12+E$14*$G$13*$I$13","v":15.702988000000001},null,{"$f":"G$14*PRECIO_POT_PUNTA*POT_PUNTA+G$14*PRECIO_POT_LLano*POT_LLANO+G$14*PRECIO_POT_VALLE*POT_VALLE+G$14*$G$8*$I$8+G$14*$G$9*$I$9+G$14*$G$10*$I$10+G$14*$G$11*$I$11+G$14*$G$12*$I$12+G$14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"I$14*PRECIO_POT_PUNTA*POT_PUNTA+I$14*PRECIO_POT_LLano*POT_LLANO+I$14*PRECIO_POT_VALLE*POT_VALLE+I$14*$G$8*$I$8+I$14*$G$9*$I$9+I$14*$G$10*$I$10+I$14*$G$11*$I$11+I$14*$G$12*$I$12+I$14*$G$13*$I$13","v":16.824630000000003},null,{"$f":"K$14*PRECIO_POT_PUNTA*POT_PUNTA+K$14*PRECIO_POT_LLano*POT_LLANO+K$14*PRECIO_POT_VALLE*POT_VALLE+K$14*$G$8*$I$8+K$14*$G$9*$I$9+K$14*$G$10*$I$10+K$14*$G$11*$I$11+K$14*$G$12*$I$12+K$14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"M$14*PRECIO_POT_PUNTA*POT_PUNTA+M$14*PRECIO_POT_LLano*POT_LLANO+M$14*PRECIO_POT_VALLE*POT_VALLE+M$14*$G$8*$I$8+M$14*$G$9*$I$9+M$14*$G$10*$I$10+M$14*$G$11*$I$11+M$14*$G$12*$I$12+M$14*$G$13*$I$13","v":16.824630000000003},null,{"$f":"O$14*PRECIO_POT_PUNTA*POT_PUNTA+O$14*PRECIO_POT_LLano*POT_LLANO+O$14*PRECIO_POT_VALLE*POT_VALLE+O$14*$G$8*$I$8+O$14*$G$9*$I$9+O$14*$G$10*$I$10+O$14*$G$11*$I$11+O$14*$G$12*$I$12+O$14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"Q$14*PRECIO_POT_PUNTA*POT_PUNTA+Q$14*PRECIO_POT_LLano*POT_LLANO+Q$14*PRECIO_POT_VALLE*POT_VALLE+Q$14*$G$8*$I$8+Q$14*$G$9*$I$9+Q$14*$G$10*$I$10+Q$14*$G$11*$I$11+Q$14*$G$12*$I$12+Q$14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"S$14*PRECIO_POT_PUNTA*POT_PUNTA+S$14*PRECIO_POT_LLano*POT_LLANO+S$14*PRECIO_POT_VALLE*POT_VALLE+S$14*$G$8*$I$8+S$14*$G$9*$I$9+S$14*$G$10*$I$10+S$14*$G$11*$I$11+S$14*$G$12*$I$12+S$14*$G$13*$I$13","v":16.824630000000003},null,{"$f":"U$14*PRECIO_POT_PUNTA*POT_PUNTA+U$14*PRECIO_POT_LLano*POT_LLANO+U$14*PRECIO_POT_VALLE*POT_VALLE+U$14*$G$8*$I$8+U$14*$G$9*$I$9+U$14*$G$10*$I$10+U$14*$G$11*$I$11+U$14*$G$12*$I$12+U$14*$G$13*$I$13","v":17.385451000000003},null,{"$f":"W$14*PRECIO_POT_PUNTA*POT_PUNTA+W$14*PRECIO_POT_LLano*POT_LLANO+W$14*PRECIO_POT_VALLE*POT_VALLE+W$14*$G$8*$I$8+W$14*$G$9*$I$9+W$14*$G$10*$I$10+W$14*$G$11*$I$11+W$14*$G$12*$I$12+W$14*$G$13*$I$13","v":16.824630000000003},null,{"$f":"Y$14*PRECIO_POT_PUNTA*POT_PUNTA+Y$14*PRECIO_POT_LLano*POT_LLANO+Y$14*PRECIO_POT_VALLE*POT_VALLE+Y$14*$G$8*$I$8+Y$14*$G$9*$I$9+Y$14*$G$10*$I$10+Y$14*$G$11*$I$11+Y$14*$G$12*$I$12+Y$14*$G$13*$I$13","v":17.385451000000003}]
[null,"Impuesto",{"$f":"(C83+C82)*$L$1","v":0.86927255000000025},null,{"$f":"(E83+E82)*$L$1","v":0.78514940000000011},null,{"$f":"(G83+G82)*$L$1","v":0.86927255000000025},null,{"$f":"(I83+I82)*$L$1","v":0.84123150000000013},null,{"$f":"(K83+K82)*$L$1","v":0.86927255000000025},null,{"$f":"(M83+M82)*$L$1","v":0.84123150000000013},null,{"$f":"(O83+O82)*$L$1","v":0.86927255000000025},null,{"$f":"(Q83+Q82)*$L$1","v":0.86927255000000025},null,{"$f":"(S83+S82)*$L$1","v":0.84123150000000013},null,{"$f":"(U83+U82)*$L$1","v":0.86927255000000025},null,{"$f":"(W83+W82)*$L$1","v":0.84123150000000013},null,{"$f":"(Y83+Y82)*$L$1","v":0.86927255000000025}]
[null,"IVA",{"$f":"(C83+C82+C84)*$L$2","v":3.8334919455000009},null,{"$f":"(E83+E82+E84)*$L$2","v":3.4625088540000006},null,{"$f":"(G83+G82+G84)*$L$2","v":3.8334919455000009},null,{"$f":"(I83+I82+I84)*$L$2","v":3.7098309150000004},null,{"$f":"(K83+K82+K84)*$L$2","v":3.8334919455000009},null,{"$f":"(M83+M82+M84)*$L$2","v":3.7098309150000004},null,{"$f":"(O83+O82+O84)*$L$2","v":3.8334919455000009},null,{"$f":"(Q83+Q82+Q84)*$L$2","v":3.8334919455000009},null,{"$f":"(S83+S82+S84)*$L$2","v":3.7098309150000004},null,{"$f":"(U83+U82+U84)*$L$2","v":3.8334919455000009},null,{"$f":"(W83+W82+W84)*$L$2","v":3.7098309150000004},null,{"$f":"(Y83+Y82+Y84)*$L$2","v":3.8334919455000009}]
[null,"TOTAL",{"$f":"C82+C83+C84+C85","v":22.088215495500005},null,{"$f":"E82+E83+E84+E85","v":19.950646254000002},null,22.088215495500005,null,21.375692415000003,null,22.088215495500005,null,21.375692415000003,null,22.088215495500005,null,22.088215495500005,null,21.375692415000003,null,22.088215495500005,null,21.375692415000003,null,22.088215495500005,null,{"$f":"SUM(C86:Y86)","v":260.07092438250004},"/año"]
[]
[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,15878.699999999999,"Pmax"]
[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,15281.400000000001,"Pmax 99.5%"]
[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,14592.149999999994,"Pmax 97.5%"]
[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,13328.549999999997,"Pmax 95%"]
[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,11423.85,"Pmax 90%"]