{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Caratula","Guía de uso","Resumen de resultados","Supuestos de entrada","Flujo de caja_LCOM","Curva electrolizadores"],"not_rendered":{"charts":3,"images":13,"macros":1,"external_links":0,"defined_names":216,"comments":2,"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":"Caratula","index":0,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
["Modelo para el cálculo del costo nivelado de captura de CO2"]
[]
["Hipótesis:"]
[]
["Moneda: dólares constantes 2023, es decir sin considerar inflación."]
["Impuestos: no considerados"]
["Período de cálculo para el flujo de fondos: 25 años"]
["Los costos así calculados son comparables con la mayoría de los estudios y análisis disponibles"]
[]
["En verde aquellos parámetros que pueden ser modificados"]
[]
["Hoja","Contenido"]
["Resumen de resultados"," Resumen de los resultados obtenidos incluyendo: costo nivelado de la captura de CO2, CAPEX, OPEX para el proceso de captura de CO2, costo referencial de transporte de CO2, CAPEX y OPEX del proceso de síntesis de metanol y valores referenciales para el costo de producción de H2 e inversiones involucrada en el proceso de generación eléctrica renovable y proceso de electrólisis."]
["Guía de uso","Breve instructivo para actualizar los resultados ante variaciones en los supuestos de entrada"]
["Supuestos de entrada","Supuestos para el cálculo"]
["Flujo de caja_LCOM","Flujo de caja para captura de CO2, licuefacción y sintesis de metanol"]

{"sheet":"Guía de uso","index":1,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":false,"merged":[[3,1,3,12],[6,1,6,12],[7,1,7,12],[8,1,8,12],[5,1,5,12],[4,1,4,12]]}
[]
[null,"Cálculo del costo nivelado de captura de CO2 y del costo nivelado del metanol"]
[]
[null,"Guía de uso"]
[null,"El usuario podrá modificar los parámetros de entrada en verde en la pestaña \"Supuestos de entrada\"."]
[null,"Luego debe dirigirse a la pestaña Flujo de caja_LCOM."]
[null,"Allí debe modificar el costo nivelado de captura de CO2 (que no considera ni el costo de licuefacción ni transporte) en la celda B32 hasta alcanzar la tasa de descuento deseada (valor en celda E31=0). (La tasa de descuento se modifica en la celda B23 de \"Supuestos de entrada\""]
[null,"Luego debe modificar el costo nivelado de licuefacción en la celda B47,  hasta alcanzar nuevamente la tasa de descuento deseada (celda D46=0)."]
[null,"Finalmente modificar el costo nivelado de metanol en la celda D71 hasta alcanzar la tasa de descuento deseada (celda E75=0)."]

{"sheet":"Resumen de resultados","index":2,"n_rows":75,"n_cols":6,"rows_kept":75,"cut":false,"hidden":false,"merged":[[36,5,41,5],[44,5,49,5]]}
["Principales supuestos"]
[]
["Balance de masa"]
["Cantidad de CO2 a capturar",0.23699999999999999,"Mton CO2"]
["Cantidad de hidrógeno estequiométrico",3.1E-2,"Mton"]
["Cantidad metanol estequiométrico",{"$f":"+B4*0.727272727272727","v":0.17236363636363627},"Mton metanol"]
["Cantidad metanol real",0.16600000000000001,"Mton metanol"]
[]
["Parámetros económicos"]
["TIR (antes de impuestos)",{"$f":"+'Supuestos de entrada'!B23","v":0.08}]
["Costo de electricidad  (para proceso de captura de CO2)",{"$f":"+'Supuestos de entrada'!B11","v":80},"USD/MWh"]
["Costo nivelado de vapor para proceso de captura",{"$f":"+'Supuestos de entrada'!B12","v":17.850000000000001},"USD/ton vapor"]
[]
[]
["Resumen de resultados"]
[]
["Proceso de captura de CO2"]
["VAN (CAPEX) - 25 años ",null,null,"106 USD",{"$f":"+NPV(B10,'Flujo de caja_LCOM'!E18:AE18)","v":49.65383773660124}]
[]
["Costo nivelado de CO2",null,null,"USD/ton CO2",{"$f":"+'Flujo de caja_LCOM'!B32","v":73.569999999999993}]
[]
["Proceso de licuefacción y transporte"]
["VAN (CAPEX) - 25 años ",null,null,"106 USD",{"$f":"+NPV(B10,'Flujo de caja_LCOM'!E36:AE36)","v":8.9163237311385455}]
[]
["Costo nivelado de licuefacción",null,null,"USD/ton CO2",{"$f":"+'Flujo de caja_LCOM'!B47","v":12.024115243889778}]
[]
["Costo de transporte",null,null,"USD/ton CO2",{"$f":"+'Flujo de caja_LCOM'!B48","v":14.7}]
[]
["Proceso de síntesis de metanol"]
[]
["VAN (CAPEX) - 25 años",null,null,"106 USD",{"$f":"+NPV(B10,'Flujo de caja_LCOM'!E55:AE55)","v":45.205511659807954}]
[]
["Costo nivelado de metanol",null,null,"USD/ton",{"$f":"+'Flujo de caja_LCOM'!D71","v":886.7}]
[]
["Valores referenciales "]
["Generación de energía eléctrica para el proceso de electrólisis (planta eólica dedicada)"]
["MW instalados",null,null,null,544.9,"Estimación GME en función de modelo propio"]
["Factor de capacidad",null,null,null,0.34999999999999731]
["Costo de inversión unitario",null,null,"USD/kW",1250]
["VAN (CAPEX) - 25 años",null,null,"106 USD",681.125]
[]
["Costo nivelado de la electricidad (LCOE)",null,null,"USD/MWh",47.88]
[]
["Proceso de producción de H2 verde"]
["MW instalados de electrolizador",null,null,null,230,"Estimación GME en función de modelo propio"]
["Horas de funcionamiento",null,null,null,0.77131591153791368]
["Costo de inversión unitario",null,null,"USD/kW",1075]
["VAN (CAPEX) - 25 años",null,null,"106 USD",321.42500000000001]
[]
["Costo nivelado de Hidrógeno",null,null,"USD/kg",3.5994999999999999]
[]
[]
[]
[]
["CAPEX por segmento de la cadena de valor"]
["CAPEX"]
["Captura de CO2","MUSD",{"$f":"+E18","v":49.65383773660124}]
["Licuefacción y transporte de CO2","MUSD",{"$f":"+E23+E27*B4*0.3","v":9.9614937311385461}]
["Síntesis de metanol","MUSD",{"$f":"+E31","v":45.205511659807954}]
["Electrólisis","MUSD",{"$f":"+E48","v":321.42500000000001}]
["Generación eléctrica (para electrólisis)","MUSD",{"$f":"+E40","v":681.125}]
[]
[]
[]
[]
["Captura de CO2: costo de inversión por principales componentes"]
["Inversión inicial captura "]
["Intercambiador calor ","MUSD",{"$f":"+'Supuestos de entrada'!B36","v":18.588564822383336}]
["Rebullidor stripper","MUSD",{"$f":"+'Supuestos de entrada'!B41","v":13.723408174809412}]
["Columna absorbedora","MUSD",{"$f":"+'Supuestos de entrada'!B34","v":8.2943628439746409}]
["Bombas","MUSD",{"$f":"+'Supuestos de entrada'!B31+'Supuestos de entrada'!B35+'Supuestos de entrada'!B37","v":4.3687006571067757}]
["Direct conctact cooler ","MUSD",{"$f":"+'Supuestos de entrada'!B32","v":2.9038272233548468}]
["Stripper","MUSD",{"$f":"+'Supuestos de entrada'!B39","v":2.6368844346420777}]
["Enfriador amina pobre","MUSD",{"$f":"+'Supuestos de entrada'!B38","v":2.1230449392365371}]
["Otros","MUSD",{"$f":"+'Supuestos de entrada'!B30+'Supuestos de entrada'!B33+'Supuestos de entrada'!B40","v":3.0498956890805404}]

{"sheet":"Supuestos de entrada","index":3,"n_rows":69,"n_cols":31,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Parámetros generales"]
["Cantidades físicas"]
["Cantidad de CO2 a capturar",{"$f":"+'Resumen de resultados'!B4","v":0.23699999999999999},"Mton CO2"]
["Cantidad de hidrógeno estequiométrico",{"$f":"+'Resumen de resultados'!B5","v":3.1E-2},"Mton"]
["Cantidad metanol estequiométrico",{"$f":"+'Resumen de resultados'!B6","v":0.17236363636363627},"Mton metanol"]
["Cantidad Metanol real",{"$f":"+'Resumen de resultados'!B7","v":0.16600000000000001},"Mton metanol"]
["Costos unitarios"]
["Costo Hidrógeno",3.5994999999999999,"USD/kg","Estimación GME en función de modelo propio"]
["Costo electricidad ",80,"USD/MWh"]
["Costo vapor",17.850000000000001,"USD/ton"]
["Costo Transporte CO2",0.14699999999999999,"USD/tCO2/km"]
["Opex - componente fijo"]
["OPEX proceso captura",0.04,"%"]
["OPEX licuefacción",0.06,"%"]
["Consumos variables"]
["Consumo vapor Rebullidor stripper",{"$f":"48.7*8760","v":426612},"ton/año"]
["Consumo eléctrico planta combinada",{"$f":"1.83*8760/1000","v":16.030800000000003},"GWh/año"]
["Consumo eléctrico licuefacción",1.82,"MW"]
["Electricidad metanol específica",8.4,"MW"]
["Otros"]
["Tasa de descuento",0.08,"%"]
["km recorridos para el transporte de CO2",100,"km"]
[]
[]
["Proceso captura CO2"]
["Capacidad de captura","MTCO2-año",null,null,null,null,{"$f":"+B5","v":0.23699999999999999},{"$f":"+G28","v":0.23699999999999999},{"$f":"+H28","v":0.23699999999999999},0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999]
["CAPEX "]
["Soplante flue gas",1.768537,"MUSD"]
["Bomba de recirculac. DCC",2.583736037866196,"MUSD"]
["DCC (direct contact cooler)",2.9038272233548468,"MUSD"]
["Enfriador DCC",0.84924192649957431,"MUSD"]
["Columna absorbedora",8.2943628439746409,"MUSD"]
["Bomba circ. Amina enriquecida",0.80205037513950961,"MUSD"]
["Intercambiador de calor (amina enriq/amina pobre)",18.588564822383336,"MUSD"]
["Bomba circ. Amina pobre",0.98291424410107042,"MUSD"]
["Enfriador amina pobre",2.1230449392365371,"MUSD"]
["Stripper",2.6368844346420777,"MUSD"]
["Condensador de tope stripper",0.43211676258096599,"MUSD"]
["Rebullidor stripper",13.723408174809412,"MUSD"]
["Licuefacción",10,"MUSD"]
["OPEX fijo"]
["Soplante flue gas",{"$f":"+$B$15*B30","v":7.0741480000000009E-2},"MUSD"]
["Bomba de recirculac. DCC",0.10334944151464784,"MUSD"]
["DCC (direct contact cooler)",0.11615308893419388,"MUSD"]
["Enfriador DCC",3.3969677059982974E-2,"MUSD"]
["Columna absorbedora",0.33177451375898565,"MUSD"]
["Bomba circ. Amina enriquecida",3.2082015005580382E-2,"MUSD"]
["Intercambiador de calor (amina enriq/amina pobre)",0.74354259289533342,"MUSD"]
["Bomba circ. Amina pobre",3.9316569764042818E-2,"MUSD"]
["Enfriador amina pobre",8.4921797569461485E-2,"MUSD"]
["Stripper",0.10547537738568311,"MUSD"]
["Condensador de tope stripper",1.728467050323864E-2,"MUSD"]
["Rebullidor stripper",0.54893632699237649,"MUSD"]
["Planta combinada (para consumo eléctrico)",0,"MUSD"]
["Licuefacción",{"$f":"+$B$16*B42","v":0.6},"MUSD"]
["OPEX variable"]
["Consumo vapor Rebullidor stripper",{"$f":"+B18*B12/1000000","v":7.6150242000000006},"MUSD"]
["Consumo eléctrico planta combinada",{"$f":"+B19*B11*1000/1000000","v":1.2824640000000003},"MUSD"]
["Columna absorbedora",{"$f":"(727945.2+159078.8)/1000000","v":0.88702400000000003},"MUSD"]
[]
[]
[]
["Sintesis de metanol"]
["Capacidad",null,"Mton",null,null,null,{"$f":"+G67","v":0.16600000000000001},{"$f":"+H67","v":0.16600000000000001},0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001]
["Metanol producido",null,"Mton",null,null,null,{"$f":"+$B$8","v":0.16600000000000001},0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001]
["CAPEX ",305.42,"MUSD/capacidad instalada de producción"]
["OPEX",0.02,"MUSD/Mton metanol"]

{"sheet":"Flujo de caja_LCOM","index":4,"n_rows":75,"n_cols":31,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
["Flujo de caja (antes de impuestos)"]
["en USD constantes (sin inflación)"]
[]
[null,null,null,null,null,2025,{"$f":"+F4+1","v":2026},{"$f":"+G4+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$f":"+W4+1","v":2043},2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,0,{"$f":"+F5+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[]
["Sintesis de metanol"]
["Capacidad",null,"Mton",null,null,null,{"$f":"+G9","v":0.16600000000000001},{"$f":"+H9","v":0.16600000000000001},0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001,0.16600000000000001]
["Metanol producido",null,"Mton",null,null,null,{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001},{"$f":"+'Supuestos de entrada'!$B$8","v":0.16600000000000001}]
["CAPEX ",{"$f":"+'Supuestos de entrada'!B68","v":305.42},"MUSD/capacidad instalada de producción"]
["OPEX",{"$f":"+'Supuestos de entrada'!B69","v":0.02},"MUSD/Mton metanol"]
[]
[]
[]
[]
["Proceso de captura"]
["Inversión"]
["Costo de tecnología",null,"106 USD",null,{"$f":"+SUM('Supuestos de entrada'!B30:B41)/2","v":27.844344392294083},{"$f":"+SUM('Supuestos de entrada'!B30:B41)/2","v":27.844344392294083},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Captura CO2",null,"MTCO2",null,null,null,{"$f":"+'Supuestos de entrada'!G28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!H28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!I28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!J28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!K28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!L28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!M28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!N28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!O28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!P28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!Q28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!R28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!S28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!T28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!U28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!V28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!W28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!X28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!Y28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!Z28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!AA28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!AB28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!AC28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!AD28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!AE28","v":0.23699999999999999}]
["Costos de operación"]
["OPEX componente fija",null,"106 USD",null,null,null,{"$f":"+SUM('Supuestos de entrada'!B44:B56)+'Supuestos de entrada'!B61","v":3.114571551383527},{"$f":"+G21","v":3.114571551383527},{"$f":"+H21","v":3.114571551383527},3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527,3.114571551383527]
["Consumos variables:"]
["Electricidad consumida planta combinada",null,"GWh",null,null,null,{"$f":"+'Supuestos de entrada'!B19","v":16.030800000000003},{"$f":"+G23","v":16.030800000000003},{"$f":"+H23","v":16.030800000000003},16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003,16.030800000000003]
["Vapor consumido",null,"Ton/año",null,null,null,{"$f":"+'Supuestos de entrada'!B18","v":426612},{"$f":"+G24","v":426612},{"$f":"+H24","v":426612},426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612,426612]
["OPEX - componente variable",null,null,null,null,null,{"$f":"+SUM(G26:G27)","v":8.8974882000000015},8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015,8.8974882000000015]
["Costo electricidad consumida",null,"MUSD",null,null,null,{"$f":"+G23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+H23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+I23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+J23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+K23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+L23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+M23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+N23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+O23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+P23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+Q23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+R23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+S23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+T23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+U23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+V23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+W23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+X23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+Y23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+Z23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+AA23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+AB23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+AC23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+AD23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003},{"$f":"+AE23*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2824640000000003}]
["Costo del vapor consumido",null,"MUSD",null,null,null,{"$f":"+G24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+H24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+I24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+J24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+K24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+L24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+M24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+N24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+O24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+P24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+Q24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+R24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+S24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+T24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+U24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+V24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+W24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+X24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+Y24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+Z24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+AA24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+AB24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+AC24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+AD24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006},{"$f":"+AE24*'Supuestos de entrada'!$B$12/1000000","v":7.6150242000000006}]
[]
[]
["Flujo de caja neto",null,"106 USD",null,{"$f":"+-E18","v":-27.844344392294083},{"$f":"+-F18","v":-27.844344392294083},{"$f":"+$B$32*G19-G21-G28-G26-G27","v":5.424030248616468},5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468,5.424030248616468]
["TIR",null,null,{"$f":"+IRR(E30:AE30)","v":7.9969518956409802E-2},{"$f":"+D31-'Supuestos de entrada'!B23","v":-3.0481043590199763E-5}]
["Costo captura de CO2",73.569999999999993,"USD/ton"]
[]
["Proceso de licuefacción"]
["Inversión"]
["Costo de tecnología",null,"MUSD",null,{"$f":"+'Supuestos de entrada'!$B$42/2","v":5},{"$f":"+'Supuestos de entrada'!$B$42/2","v":5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Captura CO2",null,"MTCO2",null,null,null,{"$f":"+'Supuestos de entrada'!$B$5","v":0.23699999999999999},{"$f":"+G38","v":0.23699999999999999},{"$f":"+H38","v":0.23699999999999999},0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999,0.23699999999999999]
["Costos de operación",null,null,null,null,null,{"$f":"+G40+G43","v":1.8754560000000002},{"$f":"+H40+H43","v":1.8754560000000002},1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002,1.8754560000000002]
["OPEX componente fija",null,"106 USD",null,null,null,{"$f":"+'Supuestos de entrada'!$B$57","v":0.6},{"$f":"+G40","v":0.6},{"$f":"+H40","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["Electricidad consumida licuefacción",null,"GWh",null,null,null,{"$f":"+'Supuestos de entrada'!$B$20*8.76","v":15.943200000000001},{"$f":"+G41","v":15.943200000000001},{"$f":"+H41","v":15.943200000000001},15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001,15.943200000000001]
["OPEX - componente variable"]
["Costo electricidad consumida",null,"MUSD",null,null,null,{"$f":"+G41*'Supuestos de entrada'!$B$11*1000/1000000","v":1.2754560000000001},{"$f":"+G43","v":1.2754560000000001},{"$f":"+H43","v":1.2754560000000001},1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001,1.2754560000000001]
[]
["Flujo de caja neto",null,"106 USD",null,{"$f":"-E36","v":-5},{"$f":"-F36","v":-5},{"$f":"+$B$47*G38-G40-G43","v":0.97425931280187683},{"$f":"+$B$47*H38-H40-H43","v":0.97425931280187683},0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683,0.97425931280187683]
["TIR",null,null,{"$f":"+IRR(E45:AE45)","v":8.0000001213806904E-2},{"$f":"+D46-'Supuestos de entrada'!B23","v":1.2138069022116227E-9}]
["Costo licuefacción",12.024115243889778,"USD/ton"]
["Costo de transporte (100km)",{"$f":"+'Supuestos de entrada'!B13*'Supuestos de entrada'!B24","v":14.7},"USD/ton"]
[]
[]
[]
[]
["Sintesis de metanol"]
["Inversión"]
["CAPEX",null,"MUSD",null,{"$f":"+B10*G8/2","v":25.349860000000003},{"$f":"+B10*G8/2","v":25.349860000000003},0,{"$f":"+IF(H8>G8,(H8-G8)*$B$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Costos de operación fijos"]
["OPEX",null,"MUSD",null,null,null,{"$f":"+$B$11*$B$10*G9","v":1.0139944000000001},1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001,1.0139944000000001]
["Consumos variables"]
["Consumo electrico",null,"GWh",null,null,null,{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003},{"$f":"+'Supuestos de entrada'!$B$21*8760/1000","v":73.584000000000003}]
["Consumo CO2",null,"MTCO2",null,null,null,{"$f":"+'Supuestos de entrada'!G28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!H28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!I28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!J28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!K28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!L28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!M28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!N28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!O28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!P28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!Q28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!R28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!S28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!T28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!U28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!V28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!W28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!X28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!Y28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!Z28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!AA28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!AB28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!AC28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!AD28","v":0.23699999999999999},{"$f":"+'Supuestos de entrada'!AE28","v":0.23699999999999999}]
["Consumo de hidrógeno",null,"MTH2",null,null,null,{"$f":"+'Supuestos de entrada'!B6","v":3.1E-2},{"$f":"+G61","v":3.1E-2},{"$f":"+H61","v":3.1E-2},3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2]
["Costos unitarios"]
["Costo eléctrico unitario",null,"USD/MWh",null,null,null,{"$f":"+'Supuestos de entrada'!B11","v":80},{"$f":"+G63","v":80},{"$f":"+H63","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80]
["Costo hidrógeno unitario",null,"USD/kg o MUSD/mil ton",null,null,null,{"$f":"+'Supuestos de entrada'!B10","v":3.5994999999999999},{"$f":"+G64","v":3.5994999999999999},{"$f":"+H64","v":3.5994999999999999},3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999,3.5994999999999999]
["Costo CO2 unitario",null,"USD/Mton",null,null,null,{"$f":"+B32+B48+B47","v":100.29411524388978},{"$f":"+G65","v":100.29411524388978},{"$f":"+H65","v":100.29411524388978},100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978,100.29411524388978]
["OPEX variables",null,null,null,null,null,{"$f":"+SUM(G67:G69)","v":141.24092531280189},{"$f":"+SUM(H67:H69)","v":141.24092531280189},141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189,141.24092531280189]
["Costo electricidad",null,"MUSD",null,null,null,{"$f":"+G63*G59*1000/1000000","v":5.8867200000000004},{"$f":"+H63*H59*1000/1000000","v":5.8867200000000004},5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004,5.8867200000000004]
["Costo del hidrógeno",null,"MUSD",null,null,null,{"$f":"+G61*G64*1000","v":111.58450000000001},{"$f":"+H61*H64*1000","v":111.58450000000001},111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001,111.58450000000001]
["Costo del CO2",null,"MUSD",null,null,null,{"$f":"+G65*G60","v":23.769705312801875},{"$f":"+H65*H60","v":23.769705312801875},23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875,23.769705312801875]
["Resultados"]
["Costo metanol unitario",null,"USD/Tmetanol",886.7]
["Ingresos por venta de metanol ",null,"MUSD",null,null,null,{"$f":"+$D$71*G9","v":147.19220000000001},147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001,147.19220000000001]
["Costos proceso metanol",null,"MUSD",null,null,null,{"$f":"+G67+G68+G69+G57+G55","v":142.25491971280189},142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189,142.25491971280189]
["Flujo de caja neto",null,"106 USD",null,{"$f":"-E55","v":-25.349860000000003},{"$f":"-F55","v":-25.349860000000003},{"$f":"+G72-G73","v":4.9372802871981207},{"$f":"+H72-H73","v":4.9372802871981207},4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207,4.9372802871981207]
["TIR antes de impuestos",null,null,{"$f":"+IRR(E74:AE74)","v":7.9950921738459968E-2},{"$f":"+D75-'Supuestos de entrada'!B23","v":-4.9078261540033696E-5}]

{"sheet":"Curva electrolizadores","index":5,"n_rows":164,"n_cols":3,"rows_kept":164,"cut":false,"hidden":true,"merged":[]}
[]
[]
["P/Pnom","Alcalina","PEM"]
[0,0,0]
[9.9999999999980001E-3,0,0]
[1.9999999999998002E-2,0,0]
[2.9999999999998E-2,0,9.0436947418092752E-3]
[3.9999999999998002E-2,0,9.9135291040756177E-2]
[4.9999999999998004E-2,0,0.2470995721544714]
[5.9999999999997999E-2,0,0.33129716923430641]
[6.9999999999998008E-2,0,0.47319763694971856]
[7.9999999999998003E-2,0,0.54886744173248969]
[8.9999999999997998E-2,0,0.62839180711977705]
[9.9999999999998007E-2,0,0.69382163038100608]
[0.109999999999998,0,0.74125436093166519]
[0.119999999999998,0,0.76861050706514511]
[0.12999999999999801,0,0.79566021762312067]
[0.13999999999999801,0,0.8169322689418228]
[0.149999999999998,0,0.83820432026052483]
[0.159999999999998,0,0.85430065066105254]
[0.16999999999999801,0,0.86927007056453998]
[0.17999999999999799,0,0.88240798118585451]
[0.189999999999998,0,0.89100397823060362]
[0.19999999999999801,0,0.89959997527535263]
[0.20999999999999799,0.90305867818580843,0.90305867818580843]
[0.219999999999998,0.91200518675448772,0.91200518675448772]
[0.22999999999999801,0.92120678037313475,0.92120678037313475]
[0.23999999999999799,0.9306120661445767,0.9306120661445767]
[0.249999999999998,0.93998633196262771,0.93998633196262771]
[0.25999999999999801,0.94853666796060665,0.94853666796060665]
[0.26999999999999802,0.95390373499182401,0.95390373499182401]
[0.27999999999999803,0.95833900969447094,0.95833900969447094]
[0.28999999999999798,0.96277428439711776,0.96277428439711776]
[0.29999999999999799,0.96698466896614399,0.96698466896614399]
[0.309999999999998,0.97114886943763734,0.97114886943763734]
[0.31999999999999801,0.97531306990913069,0.97531306990913069]
[0.32999999999999802,0.97894525854502767,0.97894525854502767]
[0.33999999999999803,0.98107540506197399,0.98107540506197399]
[0.34999999999999798,0.9832055515789202,0.9832055515789202]
[0.35999999999999799,0.98533569809586652,0.98533569809586652]
[0.369999999999998,0.98746676336228034,0.98746676336228034]
[0.37999999999999801,0.9896238006911724,0.9896238006911724]
[0.38999999999999801,0.99178083802006445,0.99178083802006445]
[0.39999999999999802,0.99328046829541683,0.99328046829541683]
[0.40999999999999798,0.99419560253407435,0.99419560253407435]
[0.41999999999999799,0.99511073677273187,0.99511073677273187]
[0.42999999999999799,0.99602587101138951,0.99602587101138951]
[0.439999999999998,0.99679682954447801,0.99679682954447801]
[0.44999999999999801,0.99746897401541057,0.99746897401541057]
[0.45999999999999802,0.99814111848634313,0.99814111848634313]
[0.46999999999999797,0.99848860144270579,0.99848860144270579]
[0.47999999999999798,0.99880548633236621,0.99880548633236621]
[0.48999999999999799,0.99911596189224672,0.99911596189224672]
[0.499999999999998,0.99934402600675543,0.99934402600675543]
[0.50999999999999801,0.99957209012126402,0.99957209012126402]
[0.51999999999999802,0.99980015423577273,0.99980015423577273]
[0.52999999999999803,0.99998468871222368,0.99998468871222368]
[0.53999999999999804,0.99986094103548562,0.99986094103548562]
[0.54999999999999805,0.99973719335874756,0.99973719335874756]
[0.55999999999999805,0.99961344568200949,0.99961344568200949]
[0.56999999999999795,0.99939641577773364,0.99939641577773364]
[0.57999999999999796,0.99908045126242528,0.99908045126242528]
[0.58999999999999797,0.99876448674711704,0.99876448674711704]
[0.59999999999999798,0.99842347136073328,0.99842347136073328]
[0.60999999999999799,0.9980680757951651,0.9980680757951651]
[0.619999999999998,0.99770547805211729,0.99770547805211729]
[0.62999999999999801,0.99727914265321294,0.99727914265321294]
[0.63999999999999801,0.99685280725430858,0.99685280725430858]
[0.64999999999999802,0.99642647185540423,0.99642647185540423]
[0.65999999999999803,0.99591593752632213,0.99591593752632213]
[0.66999999999999804,0.9953993820532907,0.9953993820532907]
[0.67999999999999805,0.99488282658025928,0.99488282658025928]
[0.68999999999999795,0.99430433124486206,0.99430433124486206]
[0.69999999999999796,0.99364912195383359,0.99364912195383359]
[0.70999999999999797,0.99299391266280512,0.99299391266280512]
[0.71999999999999797,0.99233870337177665,0.99233870337177665]
[0.72999999999999798,0.99166588100950581,0.99166588100950581]
[0.73999999999999799,0.99095624902894175,0.99095624902894175]
[0.749999999999998,0.99024661704837769,0.99024661704837769]
[0.75999999999999801,0.98953698506781362,0.98953698506781362]
[0.76999999999999802,0.98882735308724967,0.98882735308724967]
[0.77999999999999803,0.98811772110668561,0.98811772110668561]
[0.78999999999999804,0.98737472786715608,0.98737472786715608]
[0.79999999999999805,0.98661070049849653,0.98661070049849653]
[0.80999999999999805,0.98584667312983698,0.98584667312983698]
[0.81999999999999795,0.98508264576117743,0.98508264576117743]
[0.82999999999999796,0.9842876564290074,0.9842876564290074]
[0.83999999999999797,0.98346020225282249,0.98346020225282249]
[0.84999999999999798,0.98263274807663759,0.98263274807663759]
[0.85999999999999799,0.98180529390045268,0.98180529390045268]
[0.869999999999998,0.98098926652579865,0.98098926652579865]
[0.87999999999999801,0.98017863625291879,0.98017863625291879]
[0.88999999999999801,0.97936800598003904,0.97936800598003904]
[0.89999999999999802,0.97855737570715917,0.97855737570715917]
[0.90999999999999803,0.97775331208203209,0.97775331208203209]
[0.91999999999999804,0.97697053400957001,0.97697053400957001]
[0.92999999999999805,0.97618775593710783,0.97618775593710783]
[0.93999999999999795,0.97540497786464564,0.97540497786464564]
[0.94999999999999796,0.97462219979218356,0.97462219979218356]
[0.95999999999999797,0.97385131401883662,0.97385131401883662]
[0.96999999999999797,0.97308728665017707,0.97308728665017707]
[0.97999999999999798,0.97232325928151753,0.97232325928151753]
[0.98999999999999799,0.97155923191285809,0.97155923191285809]
[0.999999999999998,0.97155923191285809,0.97155923191285809]
[1.009999999999998,0,0.97117721822852832]
[1.019999999999998,0,0.97079520454419865]
[1.029999999999998,0,0.97041319085986899]
[1.039999999999998,0,0.97003117717553922]
[1.049999999999998,0,0.96964916349120944]
[1.0599999999999981,0,0.96926714980687978]
[1.0699999999999981,0,0.96888513612255012]
[1.08,0,0.96850312243822023]
[1.0900000000000001,0,0.96812110875389057]
[1.1000000000000001,0,0.9677390950695608]
[1.1100000000000001,0,0.96735708138523113]
[1.1200000000000001,0,0.96697506770090136]
[1.1299999999999999,0,0.9665930540165717]
[1.1399999999999999,0,0.96621104033224192]
[1.1499999999999999,0,0.96582902664791226]
[1.1599999999999999,0,0.96544701296358248]
[1.17,0,0.96506499927925282]
[1.18,0,0.96468298559492305]
[1.19,0,0.96430097191059339]
[1.2,0,0.96391895822626361]
[1.21,0,0.96353694454193395]
[1.22,0,0.96315493085760417]
[1.23,0,0.96277291717327451]
[1.24,0,0.96239090348894474]
[1.25,0,0.96200888980461507]
[1.26,0,0.9616268761202853]
[1.27,0,0.96124486243595564]
[1.28,0,0.96086284875162586]
[1.29,0,0.9604808350672962]
[1.3,0,0.96009882138296643]
[1.31,0,0.95971680769863676]
[1.32,0,0.95933479401430699]
[1.33,0,0.95895278032997733]
[1.34,0,0.95857076664564755]
[1.35,0,0.95818875296131789]
[1.36,0,0.95780673927698812]
[1.37,0,0.95742472559265845]
[1.38,0,0.95704271190832868]
[1.39,0,0.95666069822399902]
[1.4,0,0.95627868453966924]
[1.41,0,0.95589667085533958]
[1.42,0,0.95551465717100981]
[1.43,0,0.95513264348668014]
[1.44,0,0.95475062980235037]
[1.45,0,0.95436861611802071]
[1.46,0,0.95398660243369093]
[1.47,0,0.95360458874936127]
[1.48,0,0.9532225750650315]
[1.49,0,0.95284056138070183]
[1.5,0,0.95245854769637206]
[1.51,0,0.9520765340120424]
[1.52,0,0.95169452032771262]
[1.53,0,0.95131250664338296]
[1.54,0,0.95093049295905319]
[1.55,0,0.95054847927472352]
[1.56,0,0.95016646559039375]
[1.57,0,0.94978445190606409]
[1.58,0,0.94940243822173431]
[1.59,0,0.94902042453740465]
[1.6,0,0.94863841085307488]