Empresas grupo 1A Empresas grupo 1B

Código Nombre Código Nombre

ATD ATD
empresa empresa empresa empresa
1 10 Enel 7 14 EEPA
2 25 Edelmag 8 8 Emelca
2 9 Litoral 8 13 Til Til
3 6 Chilquinta 8 36 Cooprel
3 12 EEC 9 29 CEC
4 18 CGE 10 20 Coopersol
5 23 Saesa 10 33 Copelec
5 28 Edecsa 10 35 Socoepa
6 24 Edelaysén 11 21 Coopelan
6 22 Frontel 11 26 Codiner
6 31 LuzLinares 11 40 CRELL
6 32 LuzParral 11 44 Sasipa
6 39 LuzOsorno 12 34 Coelcha
 2019
Factores de expansión de pérdidas
Costos de distribución Cargo fijo
ATD ($/kW-año) ($/cliente-año) HPG HPD Energía HPG

VADAT VADBT VADSD CFE CFD CFH CFU PMPAG PMPAD PMEA PMPBG
1 20,620.0 52,810.2 53,569.3 ### 5,226.9 6,423.6 6,445.2 2,053.5 1.0149 1.0161 1.0143 1.0469
2 59,312.4 104,584.5 132,707.9 ### 16,656.5 16,656.5 16,656.5 6,564.3 1.0123 1.0116 1.0114 1.0514
3 47,777.8 88,499.3 102,781.6 ### 9,115.4 9,115.4 9,115.4 3,489.2 1.0272 1.0283 1.0278 1.1095
4 48,174.4 75,646.0 94,077.4 ### 7,719.6 7,719.6 7,719.6 2,897.8 1.0275 1.0241 1.0278 1.0752
5 83,235.9 113,512.8 143,941.2 ### 9,296.5 9,296.5 9,296.5 6,955.7 1.0158 1.0188 1.0177 1.0612
6 232,437.4 159,141.5 334,184.2 ### 9,807.5 9,807.5 9,807.5 7,398.9 1.0293 1.0348 1.0334 1.1029
7 33,076.0 95,208.7 90,186.2 ### 14,368.8 15,585.4 15,585.4 7,269.0 1.0306 1.0326 1.0279 1.0368
8 380,504.8 236,332.0 466,347.5 ### 36,839.4 36,839.4 36,839.4 18,894.1 1.0497 1.0815 1.0662 1.0956
9 90,777.3 197,260.7 127,138.1 ### 36,756.1 73,630.4 73,630.4 17,208.7 1.0209 1.0506 1.0381 1.1308
10 253,456.0 248,951.2 396,208.4 ### 27,776.2 32,711.1 32,711.1 9,866.0 1.0339 1.0441 1.0441 1.0831
11 263,469.5 152,567.0 373,504.4 ### 20,571.6 26,282.7 26,282.7 9,700.3 1.0387 1.0429 1.0369 1.0615
12 559,651.5 388,038.2 783,307.5 ### 39,943.3 39,943.3 39,943.3 19,396.8 1.0373 1.0463 1.0427 1.1099

2020
Costos de distribución Cargo fijo Factores de expansión de pérdidas
ATD ($/kW-año) ($/cliente-año) HPG HPD Energía HPG
VADAT VADBT VADSD CFE CFD CFH CFU PMPAG PMPAD PMEA PMPBG
1 21,065.0 49,475.8 52,009.1 5,184.0 6,379.4 6,399.8 3,677.1 1.0193 1.0196 1.0193 1.0589
2 62,974.0 99,686.5 133,556.0 16,554.2 16,554.2 16,554.2 6,499.8 1.0149 1.0138 1.0152 1.0631
3 51,144.9 88,672.6 104,104.1 9,013.0 9,013.0 9,013.0 6,758.1 1.0330 1.0317 1.0343 1.1471
4 52,202.3 73,859.7 95,848.1 7,658.4 7,658.4 7,658.4 2,846.7 1.0314 1.0263 1.0316 1.0997
5 84,742.7 109,425.7 140,919.0 9,188.2 9,188.2 9,188.2 6,853.5 1.0216 1.0232 1.0235 1.0882
6 260,964.0 156,265.1 358,150.9 9,683.4 9,683.4 9,683.4 7,285.6 1.0327 1.0363 1.0363 1.1104
7 37,834.8 107,136.5 102,564.5 14,100.7 15,317.3 15,317.3 7,101.5 1.0310 1.0321 1.0290 1.0485
8 407,425.1 246,109.3 498,675.8 36,757.5 36,757.5 36,757.5 25,616.1 1.0544 1.0832 1.0692 1.1173
9 92,055.3 191,062.4 128,640.5 35,949.8 72,699.2 72,699.2 25,799.2 1.0253 1.0537 1.0419 1.1375
10 238,801.1 221,868.7 372,305.5 27,597.5 32,532.3 32,532.3 16,956.8 1.0358 1.0469 1.0461 1.0837
11 310,094.3 156,990.5 419,991.4 20,527.8 26,238.9 26,238.9 14,689.4 1.0395 1.0434 1.0381 1.0694
12 726,648.8 363,735.8 923,375.7 39,184.8 39,184.8 39,184.8 26,959.5 1.0412 1.0516 1.0470 1.1187

2021
Costos de distribución Cargo fijo Factores de expansión de pérdidas
ATD ($/kW-año) ($/cliente-año) HPG HPD Energía HPG
VADAT VADBT VADSD CFE CFD CFH CFU PMPAG PMPAD PMEA PMPBG
1 20,828.3 45,684.8 50,005.4 5,154.3 6,348.6 6,367.9 3,648.8 1.0173 1.0181 1.0171 1.0532
2 61,820.1 97,725.8 131,183.2 16,509.8 16,509.8 16,509.8 6,471.8 1.0139 1.0130 1.0137 1.0585
3 51,270.7 87,363.8 104,204.7 8,907.3 8,907.3 8,907.3 6,658.4 1.0302 1.0300 1.0312 1.1305
4 51,067.8 67,782.7 91,985.3 7,604.8 7,604.8 7,604.8 2,802.0 1.0288 1.0252 1.0292 1.0901
5 83,140.0 104,635.6 137,534.3 9,057.3 9,057.3 9,057.3 6,730.5 1.0187 1.0214 1.0208 1.0642
6 249,539.5 144,803.4 341,256.3 9,559.9 9,559.9 9,559.9 7,170.0 1.0307 1.0368 1.0349 1.0975
7 36,726.7 98,735.8 97,544.8 13,925.0 15,141.6 15,141.6 10,975.5 1.0312 1.0328 1.0291 1.0425
8 411,351.5 257,089.3 505,484.5 36,858.7 36,858.7 36,858.7 25,672.3 1.0529 1.0829 1.0682 1.1122
9 89,687.3 191,086.2 128,233.6 35,131.8 71,749.3 71,749.3 25,108.4 1.0225 1.0504 1.0387 1.1257
10 230,742.7 214,789.2 360,728.4 27,517.6 32,452.5 32,452.5 16,876.5 1.0353 1.0474 1.0460 1.0763
11 299,056.3 156,603.3 409,588.2 20,300.9 26,012.0 26,012.0 14,476.6 1.0382 1.0423 1.0363 1.0623
12 716,715.6 361,657.3 916,769.8 38,439.6 38,439.6 38,439.6 26,324.3 1.0405 1.0513 1.0463 1.1018

2022
Costos de distribución Cargo fijo Factores de expansión de pérdidas
ATD ($/kW-año) ($/cliente-año) HPG HPD Energía HPG
VADAT VADBT VADSD CFE CFD CFH CFU PMPAG PMPAD PMEA PMPBG
1 20,004.9 44,525.6 49,171.8 5,130.0 6,323.1 6,341.6 3,625.2 1.0167 1.0178 1.0163 1.0513
2 60,589.4 97,821.4 129,474.7 16,389.0 16,389.0 16,389.0 6,395.6 1.0139 1.0131 1.0135 1.0577
3 52,017.1 90,710.6 106,915.2 8,837.7 8,837.7 8,837.7 6,592.1 1.0293 1.0292 1.0303 1.1268
4 48,929.5 65,155.1 89,277.8 7,548.9 7,548.9 7,548.9 2,755.3 1.0275 1.0246 1.0280 1.0844
5 80,437.6 105,358.5 134,598.0 8,913.7 8,913.7 8,913.7 6,590.4 1.0178 1.0207 1.0198 1.0604
6 230,030.7 130,434.7 313,875.3 9,417.0 9,417.0 9,417.0 7,030.8 1.0321 1.0393 1.0366 1.0935
7 34,378.4 86,039.5 88,676.8 13,731.2 14,947.8 14,947.8 10,728.4 1.0307 1.0328 1.0287 1.0394
8 405,386.3 244,012.6 491,439.6 36,462.2 36,462.2 36,462.2 25,309.2 1.0528 1.0837 1.0685 1.1108
9 85,129.9 168,199.2 119,407.5 34,548.4 71,117.0 71,117.0 24,597.6 1.0218 1.0509 1.0387 1.1191
10 227,296.0 206,571.2 353,969.3 27,202.9 32,137.8 32,137.8 16,599.7 1.0348 1.0474 1.0455 1.0733
11 289,424.3 148,303.8 393,638.2 20,157.6 25,868.7 25,868.7 14,339.9 1.0379 1.0420 1.0359 1.0612
12 705,571.1 343,398.2 895,379.0 37,805.8 37,805.8 37,805.8 25,779.2 1.0406 1.0517 1.0464 1.0985

2023
Costos de distribución Cargo fijo Factores de expansión de pérdidas
ATD ($/kW-año) ($/cliente-año) HPG HPD Energía HPG
VADAT VADBT VADSD CFE CFD CFH CFU PMPAG PMPAD PMEA PMPBG
1 19,880.3 46,116.1 50,224.8 5,106.6 6,297.8 6,313.2 3,602.5 1.0165 1.0177 1.0162 1.0511
 2 60,293.9 105,104.3 134,405.7 16,273.2 16,273.2 16,273.2 11,949.1 1.0138 1.0129 1.0133 1.0576
3 51,717.0 95,368.0 109,802.7 8,768.6 8,768.6 8,768.6 6,525.9 1.0293 1.0293 1.0303 1.1249
4 48,219.7 69,682.1 91,755.4 7,494.4 7,494.4 7,494.4 5,383.1 1.0272 1.0246 1.0278 1.0834
5 79,113.9 117,098.2 139,559.5 8,771.9 8,771.9 8,771.9 6,451.3 1.0179 1.0209 1.0199 1.0600
6 225,690.0 150,585.7 324,702.8 9,275.0 9,275.0 9,275.0 6,891.8 1.0313 1.0384 1.0357 1.0927
7 34,088.7 89,085.7 90,834.5 13,594.5 14,811.1 14,811.1 10,575.8 1.0297 1.0317 1.0275 1.0392
8 400,843.5 297,399.4 510,105.0 36,074.6 36,074.6 36,074.6 24,931.7 1.0531 1.0847 1.0691 1.1113
9 83,751.7 196,121.2 125,605.4 33,923.6 70,743.6 70,743.6 23,959.7 1.0216 1.0508 1.0386 1.1167
10 218,922.5 223,779.6 355,752.6 26,889.7 31,824.6 31,824.6 16,318.7 1.0356 1.0491 1.0467 1.0724
11 280,867.0 166,087.0 398,935.2 20,008.1 25,719.2 25,719.2 14,196.1 1.0376 1.0418 1.0357 1.0612
12 698,489.1 408,264.3 932,152.4 37,174.3 37,174.3 37,174.3 25,210.2 1.0408 1.0524 1.0467 1.0974

2024
Costos de distribución Cargo fijo Factores de expansión de pérdidas
ATD ($/kW-año) ($/cliente-año) HPG HPD Energía HPG
VADAT VADBT VADSD CFE CFD CFH CFU PMPAG PMPAD PMEA PMPBG
1 19,655.9 46,953.2 50,698.2 5,083.9 6,272.6 6,283.1 3,580.2 1.0164 1.0177 1.0161 1.0503
2 59,704.7 105,790.9 134,295.5 16,161.0 16,161.0 16,161.0 11,858.5 1.0138 1.0130 1.0133 1.0575
3 51,391.8 95,948.2 110,137.5 8,700.8 8,700.8 8,700.8 6,460.7 1.0297 1.0299 1.0306 1.1231
4 48,911.1 72,175.3 94,413.5 7,442.0 7,442.0 7,442.0 5,332.6 1.0267 1.0243 1.0274 1.0821
5 77,612.6 123,538.3 141,723.7 8,627.3 8,627.3 8,627.3 6,308.4 1.0180 1.0212 1.0201 1.0588
6 219,779.6 164,511.0 329,306.7 9,129.9 9,129.9 9,129.9 6,748.6 1.0317 1.0395 1.0362 1.0905
7 33,334.8 88,394.2 90,143.9 13,471.6 14,688.2 14,688.2 10,439.5 1.0290 1.0310 1.0268 1.0388
8 393,258.3 327,441.8 513,805.1 35,695.9 35,695.9 35,695.9 24,550.1 1.0538 1.0865 1.0702 1.1114
9 82,481.3 206,067.9 128,133.2 33,370.1 70,670.1 70,670.1 23,320.6 1.0213 1.0502 1.0381 1.1122
10 209,462.1 234,217.8 351,784.9 26,580.3 31,515.2 31,515.2 16,037.6 1.0367 1.0513 1.0482 1.0710
11 270,737.6 174,294.1 395,124.8 19,854.7 25,565.8 25,565.8 14,047.9 1.0377 1.0418 1.0357 1.0609
12 684,763.6 449,131.6 947,048.1 36,547.4 36,547.4 36,547.4 24,634.8 1.0412 1.0534 1.0472 1.0955
expansión de pérdidas
HPD Energía

PMPBD PMEB
1.0479 1.0539
1.0530 1.0564
1.1123 1.1171
1.0745 1.0829
1.0622 1.0706
1.0946 1.1129
1.0378 1.0444
1.0746 1.0993
1.1114 1.1270
1.0693 1.0975
1.0613 1.0765
1.0965 1.1285

expansión de pérdidas
HPD Energía
PMPBD PMEB
1.0601 1.0658
1.0648 1.0679
1.1497 1.1550
1.0984 1.1077
1.0887 1.0976
1.1020 1.1204
1.0491 1.0570
1.0949 1.1207
1.1179 1.1337
1.0734 1.0974
1.0690 1.0849
1.1070 1.1372

expansión de pérdidas
HPD Energía
PMPBD PMEB
1.0547 1.0598
1.0603 1.0632
1.1331 1.1382
1.0895 1.0979
1.0651 1.0735
1.0908 1.1074
1.0433 1.0503
1.0901 1.1157
1.1081 1.1227
1.0671 1.0897
1.0620 1.0777
1.0904 1.1196

expansión de pérdidas
HPD Energía
PMPBD PMEB
1.0534 1.0575
1.0595 1.0623
1.1294 1.1345
1.0849 1.0921
1.0617 1.0697
1.0895 1.1033
1.0405 1.0463
1.0886 1.1143
1.1044 1.1176
1.0649 1.0866
1.0611 1.0762
1.0877 1.1160

expansión de pérdidas
HPD Energía
PMPBD PMEB
1.0532 1.0571
 1.0594 1.0621
1.1277 1.1325
1.0844 1.0911
1.0615 1.0692
1.0892 1.1025
1.0404 1.0457
1.0888 1.1146
1.1032 1.1158
1.0648 1.0855
1.0612 1.0759
1.0869 1.1146

expansión de pérdidas
HPD Energía
PMPBD PMEB
1.0526 1.0563
1.0594 1.0619
1.1262 1.1306
1.0835 1.0897
1.0607 1.0681
1.0878 1.1004
1.0401 1.0450
1.0888 1.1147
1.1002 1.1121
1.0644 1.0839
1.0612 1.0752
1.0856 1.1125
ID Empresa Saldos ley N° 21.194

6 CHILQUINTA 4,641,161,351
8 EMELCA 22,741,733
9 LITORAL 106,963,083
10 ENEL 1,003,128,774
12 EEC 56,426,650
13 TILTIL 22,155,188
14 EEPA 37,893,660
15 LUZANDES 15,240,769
18 CGE 9,397,698,156
20 COOPERSOL -335,584
21 COOPELAN 109,629,134
22 FRONTEL 1,606,533,326
23 SAESA 4,766,639,020
24 EDELAYSEN 271,854,709
25 EDELMAG 420,651,637
26 CODINER 35,740,734
28 EDECSA 26,299,569
29 CEC 8,380,630
31 LUZLINARES 118,800,031
32 LUZPARRAL 137,783,001
33 COPELEC 80,950,659
34 COELCHA -33,188,148
35 SOCOEPA 52,083,834
36 COOPREL 113,619,471
39 LUZOSORNO 394,425,124
40 CRELL 219,085,958
44 SASIPA -
45 MATAQUITO 114,965
46 DESA -
Total 23,632,477,434
 Área CDATo CDBTo
Típica $/kW/mes $/kW/mes
1 1,718.3 6,201.5
2 4,942.7 13,920.0
3 3,981.5 11,803.6
4 4,014.5 10,617.4
5 6,936.3 16,827.1
6 19,369.8 34,464.0
7 2,756.3 10,794.5
8 31,708.7 53,768.5
9 7,564.8 24,845.9
10 21,121.3 43,330.9
11 21,955.8 36,015.6
12 46,637.6 83,474.6
ID Empresa 2019 2020 2021 2022 2023
6 CHILQUINTA 1.000000 0.988482 1.009072 1.026783 1.026783
8 EMELCA 1.000000 1.000000 1.000000 0.865744 0.865744
9 LITORAL 1.000000 0.966164 0.983097 1.134483 1.134483
10 ENEL 1.000000 1.060070 1.058961 1.001871 1.001871
12 EEC 1.000000 0.961818 1.186559 1.120193 1.120193
13 TILTIL 1.000000 1.352915 1.352915 1.352915 1.352915
14 EEPA 1.000000 1.006684 0.995532 0.998720 0.998720
18 CGE 1.000000 1.018961 1.047032 1.057338 1.057338
20 COOPERSOL 1.000000 1.000000 1.000000 1.000000 1.000000
21 COOPELAN 1.000000 0.992460 1.064254 1.093316 1.093316
22 FRONTEL 1.000000 1.007420 1.029813 1.020905 1.020905
23 SAESA 1.000000 1.013126 0.995866 0.973271 0.973271
24 EDELAYSEN 1.000000 1.011196 1.050766 1.028925 1.028925
25 EDELMAG 1.000000 1.008039 0.977663 1.014921 1.014921
26 CODINER 1.000000 1.016989 1.016989 1.016989 1.016989
28 EDECSA 1.000000 1.022745 1.071335 1.007480 1.007480
29 CEC 1.000000 1.050094 0.667913 0.643606 0.643606
31 LUZLINARES 1.000000 0.997787 1.042143 1.077903 1.077903
32 LUZPARRAL 1.000000 1.058620 1.116810 1.059389 1.059389
33 COPELEC 1.000000 1.032754 1.052355 0.914708 0.914708
34 COELCHA 1.000000 0.736695 1.007911 1.075910 1.075910
35 SOCOEPA 1.000000 0.977813 1.875302 1.875302 1.875302
36 COOPREL 1.000000 0.940925 0.757182 0.959380 0.959380
39 LUZOSORNO 1.000000 1.004773 0.980335 0.942435 0.942435
40 CRELL 1.000000 0.923507 1.038793 1.160783 1.160783
44 SASIPA 1.000000 1.000000 1.000000 1.000000 1.000000
45 MATAQUITO 1.000000 1.000000 1.000000 1.000000 1.000000
46 DESA 1.000000 1.000000 1.000000 1.000000 1.000000
 2024
1.026783
0.865744
1.134483
1.001871
1.120193
1.352915
0.998720
1.057338
1.000000
1.093316
1.020905
0.973271
1.028925
1.014921
1.016989
1.007480
0.643606
1.077903
1.059389
0.914708
1.075910
1.875302
0.959380
0.942435
1.160783
1.000000
1.000000
1.000000
 2019 2020 2021
ID Empresa
CDATo CDBTo CDATo CDBTo CDATo
6 CHILQUINTA 1.000000 1.000000 1.049268 1.020538 1.059611
8 EMELCA 1.000000 1.000000 1.070750 1.072808 1.081069
9 LITORAL 1.000000 1.000000 1.074113 1.009856 1.065704
10 ENEL 1.000000 1.000000 1.094017 1.033320 1.151628
12 EEC 1.000000 1.000000 1.024932 0.996868 1.095269
13 TILTIL 1.000000 1.000000 1.162985 1.165220 1.174192
14 EEPA 1.000000 1.000000 1.062504 1.052866 1.115014
18 CGE 1.000000 1.000000 1.047770 0.995675 1.071125
20 COOPERSOL 1.000000 1.000000 0.942182 0.919662 0.910389
21 COOPELAN 1.000000 1.000000 1.205480 1.157639 1.190568
22 FRONTEL 1.000000 1.000000 1.092908 1.044712 1.059709
23 SAESA 1.000000 1.000000 1.002778 0.983772 0.981747
24 EDELAYSEN 1.000000 1.000000 1.105106 1.056372 1.276192
25 EDELMAG 1.000000 1.000000 1.067745 1.003869 1.011450
26 CODINER 1.000000 1.000000 1.113060 1.068886 1.073442
28 EDECSA 1.000000 1.000000 0.997583 0.978675 0.966720
29 CEC 1.000000 1.000000 0.946786 0.920553 0.672529
31 LUZLINARES 1.000000 1.000000 1.419066 1.356486 1.127407
32 LUZPARRAL 1.000000 1.000000 1.094036 1.045790 1.106488
33 COPELEC 1.000000 1.000000 0.950980 0.928251 0.852927
34 COELCHA 1.000000 1.000000 1.213058 1.089512 1.096673
35 SOCOEPA 1.000000 1.000000 1.254319 1.224339 2.127749
36 COOPREL 1.000000 1.000000 0.947625 0.949447 0.896124
39 LUZOSORNO 1.000000 1.000000 1.136475 1.086357 1.153171
40 CRELL 1.000000 1.000000 1.073032 1.030447 0.929463
44 SASIPA 1.000000 1.000000 1.176965 1.130255 1.135071
45 MATAQUITO 1.000000 1.000000 1.122727 1.073216 1.073578
46 DESA 1.000000 1.000000 1.122727 1.073216 1.073578
2021 2022 2023 2024
CDBTo CDATo CDBTo CDATo CDBTo CDATo CDBTo
1.014019 1.024246 0.992676 1.018339 1.020779 1.011935 1.021688
1.093428 1.104616 1.101245 1.092237 1.179213 1.071568 1.214218
0.999420 1.137532 1.080066 1.131990 1.126489 1.120928 1.126905
1.036434 1.061030 0.964019 1.054411 0.985392 1.042509 0.994051
1.048144 1.217404 1.179881 1.210383 1.213284 1.202772 1.214364
1.187616 1.157165 1.153633 1.144196 1.235311 1.122545 1.271981
1.062443 1.145481 1.036351 1.135805 1.059669 1.110695 1.047030
0.978793 1.048599 0.958099 1.033375 0.988340 1.048188 1.014253
0.886617 0.896787 0.862777 0.863749 0.878680 0.826426 0.879222
1.150859 1.086423 1.042142 1.054302 1.062122 1.016279 1.056306
0.995275 0.992514 0.924051 0.973786 0.961284 0.948286 0.978698
0.940351 0.896768 0.876652 0.882012 0.924068 0.865275 0.946055
1.198596 1.020374 0.949990 1.001121 0.988268 0.974905 1.006170
0.948540 0.990569 0.940527 0.985743 0.980952 0.976110 0.981314
1.037639 1.038867 0.996524 1.008151 1.015630 0.971793 1.010068
0.925959 0.985510 0.963403 0.969293 1.015511 0.950901 1.039674
0.663168 0.635676 0.596148 0.625380 0.655940 0.615891 0.674802
1.058857 0.970935 0.903960 0.952614 0.940384 0.927669 0.957419
1.039210 0.987537 0.919418 0.968904 0.956465 0.943532 0.973791
0.830655 0.751456 0.722958 0.723773 0.736284 0.692498 0.736739
0.977284 0.955111 0.840136 0.945524 0.882945 0.926944 0.901898
2.072189 2.095958 2.016471 2.018743 2.053640 1.931513 2.054907
0.906369 0.865456 0.862815 0.855757 0.923902 0.839563 0.951328
1.083055 1.032705 0.961470 1.013220 1.000211 0.986687 1.018330
0.898462 0.838868 0.804677 0.814065 0.820104 0.784707 0.815613
1.097213 1.098512 1.053738 1.066033 1.073940 1.027587 1.068059
1.008301 0.989644 0.921379 0.970970 0.958505 0.945544 0.975868
1.008301 0.989644 0.921379 0.970970 0.958505 0.945544 0.975868
 2019 2020
ID Empresa
CFEo CFDo CFHo CFUo CFEo
6 CHILQUINTA 1.011767 1.011767 1.011767 1.000000 1.007219
8 EMELCA 1.000000 1.000000 1.000000 1.000000 0.997752
9 LITORAL 1.000000 1.000000 1.000000 1.000000 0.993876
10 ENEL 1.011795 1.011795 1.011795 1.000000 1.015799
12 EEC 1.000000 1.000000 1.000000 1.000000 0.988810
13 TILTIL 1.000000 1.000000 1.000000 1.000000 0.997752
14 EEPA 1.007206 1.007206 1.007206 1.000000 1.010055
18 CGE 1.030653 1.030653 1.030653 1.000000 1.033468
20 COOPERSOL 1.000000 1.000000 1.000000 1.000000 0.993563
21 COOPELAN 1.000000 1.000000 1.000000 1.000000 0.997900
22 FRONTEL 1.014092 1.014092 1.014092 1.000000 1.017123
23 SAESA 1.010485 1.010485 1.010485 1.000000 1.001871
24 EDELAYSEN 1.000000 1.000000 1.000000 1.000000 0.987398
25 EDELMAG 0.959734 0.959734 0.959734 1.000000 0.956913
26 CODINER 1.000000 1.000000 1.000000 1.000000 0.997900
28 EDECSA 1.000000 1.000000 1.000000 1.000000 0.988383
29 CEC 1.012598 1.012598 1.012598 1.000000 0.988805
31 LUZLINARES 1.000000 1.000000 1.000000 1.000000 0.987398
32 LUZPARRAL 1.000000 1.000000 1.000000 1.000000 0.987398
33 COPELEC 1.037980 1.037980 1.037980 1.000000 0.835430
34 COELCHA 1.027722 1.027722 1.027722 1.000000 0.983558
35 SOCOEPA 1.000000 1.000000 1.000000 1.000000 0.993563
36 COOPREL 1.015084 1.015084 1.015084 1.000000 0.981764
39 LUZOSORNO 1.000000 1.000000 1.000000 1.000000 0.987398
40 CRELL 1.024330 1.024330 1.024330 1.000000 0.974479
44 SASIPA 1.000000 1.000000 1.000000 1.000000 0.997900
45 MATAQUITO 1.000000 1.000000 1.000000 1.000000 0.987398
46 DESA 1.000000 1.000000 1.000000 1.000000 0.987398
 2020 2021 2022
CFDo CFHo CFUo CFEo CFDo CFHo CFUo CFEo
1.007219 1.007219 1.936726 1.005761 1.005761 1.005761 1.908184 0.993979
0.997752 0.997752 1.355795 1.000521 1.000521 1.000521 1.358781 0.989739
0.993876 0.993876 0.990311 0.991210 0.991210 0.991210 0.985923 0.984006
1.017184 1.017017 1.790766 0.975091 0.977486 0.977156 1.777323 1.013215
0.988810 0.988810 1.936726 0.977225 0.977225 0.977225 1.908184 0.969589
0.997752 0.997752 1.355795 1.000521 1.000521 1.000521 1.358781 0.989739
1.011472 1.011472 0.976890 1.003064 1.005561 1.005561 1.509739 0.974196
1.033468 1.033468 0.982195 1.032999 1.032999 1.032999 0.966874 1.030014
0.994534 0.994534 1.718682 0.990668 0.992113 0.992113 1.710533 0.979349
0.998356 0.998356 1.514226 0.986817 0.989727 0.989727 1.492331 0.979875
1.017123 1.017123 0.984593 0.997940 0.997940 0.997940 0.969024 0.971353
1.001871 1.001871 0.985335 0.980223 0.980223 0.980223 0.967736 0.957575
0.987398 0.987398 0.984593 0.974795 0.974795 0.974795 0.969024 0.960235
0.956913 0.956913 0.990311 0.925467 0.925467 0.925467 0.985923 0.922871
0.998356 0.998356 1.514226 0.986817 0.989727 0.989727 1.492331 0.979875
0.988383 0.988383 0.985335 0.974313 0.974313 0.974313 0.967736 0.958823
0.998200 0.998200 1.499128 0.946433 0.964868 0.964868 1.459034 0.898739
0.987398 0.987398 0.984593 0.974795 0.974795 0.974795 0.969024 0.960235
0.987398 0.987398 0.984593 0.974795 0.974795 0.974795 0.969024 0.960235
0.836247 0.836247 1.718682 0.916284 0.917620 0.917620 1.710533 0.849606
0.983558 0.983558 1.389879 0.873480 0.873480 0.873480 1.357152 0.789656
0.994534 0.994534 1.718682 0.990668 0.992113 0.992113 1.710533 0.979349
0.981764 0.981764 1.355795 0.920959 0.920959 0.920959 1.358781 0.862110
0.987398 0.987398 0.984593 0.974795 0.974795 0.974795 0.969024 0.960235
0.974925 0.974925 1.514226 0.950875 0.953679 0.953679 1.492331 0.908992
0.998356 0.998356 1.514226 0.986817 0.989727 0.989727 1.492331 0.979875
0.987398 0.987398 0.984593 0.974795 0.974795 0.974795 0.969024 0.960235
0.987398 0.987398 0.984593 0.974795 0.974795 0.974795 0.969024 0.960235
 2022 2023 2024
CFDo CFHo CFUo CFEo CFDo CFHo CFUo CFEo
0.993979 0.993979 1.888927 0.961954 0.961954 0.961954 1.870014 0.954581
0.989739 0.989739 1.339536 0.979218 0.979218 0.979218 1.319530 0.968958
0.984006 0.984006 0.974406 0.977017 0.977017 0.977017 1.820475 0.970317
1.016212 1.015881 1.765634 0.977043 0.980385 0.979520 1.754530 0.972681
0.969589 0.969589 1.888927 0.961954 0.961954 0.961954 1.870014 0.954581
0.989739 0.989739 1.339536 0.979218 0.979218 0.979218 1.319530 0.968958
0.977725 0.977725 1.475735 0.946133 0.950339 0.950339 1.454771 0.937531
1.030014 1.030014 0.950725 0.970776 0.970776 0.970776 1.857557 0.964091
0.982501 0.982501 1.682437 0.968074 0.972926 0.972926 1.653977 0.956927
0.984248 0.984248 1.478229 0.972584 0.978586 0.978586 1.463384 0.965175
0.971353 0.971353 0.950211 0.945675 0.945675 0.945675 0.931398 0.930870
0.957575 0.957575 0.947550 0.943591 0.943591 0.943591 0.927536 0.927972
0.960235 0.960235 0.950211 0.945675 0.945675 0.945675 0.931398 0.930870
0.922871 0.922871 0.974406 0.977017 0.977017 0.977017 1.820475 0.970317
0.984248 0.984248 1.478229 0.972584 0.978586 0.978586 1.463384 0.965175
0.958823 0.958823 0.947550 0.943591 0.943591 0.943591 0.927536 0.927972
0.923532 0.923532 1.429328 0.922951 0.960788 0.960788 1.392232 0.907868
0.960235 0.960235 0.950211 0.945675 0.945675 0.945675 0.931398 0.930870
0.960235 0.960235 0.950211 0.945675 0.945675 0.945675 0.931398 0.930870
0.852340 0.852340 1.682437 0.968074 0.972926 0.972926 1.653977 0.956927
0.789656 0.789656 1.329065 0.930692 0.930692 0.930692 1.299740 0.914979
0.982501 0.982501 1.682437 0.968074 0.972926 0.972926 1.653977 0.956927
0.862110 0.862110 1.339536 0.979218 0.979218 0.979218 1.319530 0.968958
0.960235 0.960235 0.950211 0.945675 0.945675 0.945675 0.931398 0.930870
0.913049 0.913049 1.478229 0.972584 0.978586 0.978586 1.463384 0.965175
0.984248 0.984248 1.478229 0.972584 0.978586 0.978586 1.463384 0.965175
0.960235 0.960235 0.950211 0.945675 0.945675 0.945675 0.931398 0.930870
0.960235 0.960235 0.950211 0.945675 0.945675 0.945675 0.931398 0.930870
 2024
CFDo CFHo CFUo
0.954581 0.954581 1.851444
0.968958 0.968958 1.299333
0.970317 0.970317 1.806581
0.976462 0.974865 1.744009
0.954581 0.954581 1.851444
0.968958 0.968958 1.299333
0.942408 0.942408 1.436118
0.964091 0.964091 1.840166
0.963462 0.963462 1.625517
0.972742 0.972742 1.448169
0.930870 0.930870 0.912099
0.927972 0.927972 0.907005
0.930870 0.930870 0.912099
0.970317 0.970317 1.806581
0.972742 0.972742 1.448169
0.927972 0.927972 0.907005
0.959794 0.959794 1.355136
0.930870 0.930870 0.912099
0.930870 0.930870 0.912099
0.963462 0.963462 1.625517
0.914979 0.914979 1.270045
0.963462 0.963462 1.625517
0.968958 0.968958 1.299333
0.930870 0.930870 0.912099
0.972742 0.972742 1.448169
0.972742 0.972742 1.448169
0.930870 0.930870 0.912099
0.930870 0.930870 0.912099
 Área CFEo CFDo CFHo CFUo
Típica $/mes $/mes $/mes $/mes
1 435.6 535.3 537.1 171.1
2 1,388.0 1,388.0 1,388.0 547.0
3 759.6 759.6 759.6 290.8
4 643.3 643.3 643.3 241.5
5 774.7 774.7 774.7 579.6
6 817.3 817.3 817.3 616.6
7 1,197.4 1,298.8 1,298.8 605.8
8 3,070.0 3,070.0 3,070.0 1,574.5
9 3,063.0 6,135.9 6,135.9 1,434.1
10 2,314.7 2,725.9 2,725.9 822.2
11 1,714.3 2,190.2 2,190.2 808.4
12 3,328.6 3,328.6 3,328.6 1,616.4
 Área Típica
Año Ítem
1 2 3 4 5 6 7 8 9 10

PMPAG 1.0149 1.0123 1.0272 1.0275 1.0158 1.0293 1.0306 1.0497 1.0209 1.0339
PMPAD 1.0161 1.0116 1.0283 1.0241 1.0188 1.0348 1.0326 1.0815 1.0506 1.0441
PMEA 1.0143 1.0114 1.0278 1.0278 1.0177 1.0334 1.0279 1.0662 1.0381 1.0441
2019
PMPBG 1.0469 1.0514 1.1095 1.0752 1.0612 1.1029 1.0368 1.0956 1.1308 1.0831
PMPBD 1.0479 1.0530 1.1123 1.0745 1.0622 1.0946 1.0378 1.0746 1.1114 1.0693
PMEB 1.0539 1.0564 1.1171 1.0829 1.0706 1.1129 1.0444 1.0993 1.1270 1.0975
PMPAG 1.0193 1.0149 1.0330 1.0314 1.0216 1.0327 1.0310 1.0544 1.0253 1.0358
PMPAD 1.0196 1.0138 1.0317 1.0263 1.0232 1.0363 1.0321 1.0832 1.0537 1.0469
PMEA 1.0193 1.0152 1.0343 1.0316 1.0235 1.0363 1.0290 1.0692 1.0419 1.0461
2020
PMPBG 1.0589 1.0631 1.1471 1.0997 1.0882 1.1104 1.0485 1.1173 1.1375 1.0837
PMPBD 1.0601 1.0648 1.1497 1.0984 1.0887 1.1020 1.0491 1.0949 1.1179 1.0734
PMEB 1.0658 1.0679 1.1550 1.1077 1.0976 1.1204 1.0570 1.1207 1.1337 1.0974
PMPAG 1.0173 1.0139 1.0302 1.0288 1.0187 1.0307 1.0312 1.0529 1.0225 1.0353
PMPAD 1.0181 1.0130 1.0300 1.0252 1.0214 1.0368 1.0328 1.0829 1.0504 1.0474
PMEA 1.0171 1.0137 1.0312 1.0292 1.0208 1.0349 1.0291 1.0682 1.0387 1.0460
2021
PMPBG 1.0532 1.0585 1.1305 1.0901 1.0642 1.0975 1.0425 1.1122 1.1257 1.0763
PMPBD 1.0547 1.0603 1.1331 1.0895 1.0651 1.0908 1.0433 1.0901 1.1081 1.0671
PMEB 1.0598 1.0632 1.1382 1.0979 1.0735 1.1074 1.0503 1.1157 1.1227 1.0897
PMPAG 1.0167 1.0139 1.0293 1.0275 1.0178 1.0321 1.0307 1.0528 1.0218 1.0348
PMPAD 1.0178 1.0131 1.0292 1.0246 1.0207 1.0393 1.0328 1.0837 1.0509 1.0474
PMEA 1.0163 1.0135 1.0303 1.0280 1.0198 1.0366 1.0287 1.0685 1.0387 1.0455
2022
PMPBG 1.0513 1.0577 1.1268 1.0844 1.0604 1.0935 1.0394 1.1108 1.1191 1.0733
PMPBD 1.0534 1.0595 1.1294 1.0849 1.0617 1.0895 1.0405 1.0886 1.1044 1.0649
PMEB 1.0575 1.0623 1.1345 1.0921 1.0697 1.1033 1.0463 1.1143 1.1176 1.0866
PMPAG 1.0165 1.0138 1.0293 1.0272 1.0179 1.0313 1.0297 1.0531 1.0216 1.0356
PMPAD 1.0177 1.0129 1.0293 1.0246 1.0209 1.0384 1.0317 1.0847 1.0508 1.0491
PMEA 1.0162 1.0133 1.0303 1.0278 1.0199 1.0357 1.0275 1.0691 1.0386 1.0467
2023
PMPBG 1.0511 1.0576 1.1249 1.0834 1.0600 1.0927 1.0392 1.1113 1.1167 1.0724
PMPBD 1.0532 1.0594 1.1277 1.0844 1.0615 1.0892 1.0404 1.0888 1.1032 1.0648
PMEB 1.0571 1.0621 1.1325 1.0911 1.0692 1.1025 1.0457 1.1146 1.1158 1.0855
PMPAG 1.0164 1.0138 1.0297 1.0267 1.0180 1.0317 1.0290 1.0538 1.0213 1.0367
PMPAD 1.0177 1.0130 1.0299 1.0243 1.0212 1.0395 1.0310 1.0865 1.0502 1.0513
PMEA 1.0161 1.0133 1.0306 1.0274 1.0201 1.0362 1.0268 1.0702 1.0381 1.0482
2024
PMPBG 1.0503 1.0575 1.1231 1.0821 1.0588 1.0905 1.0388 1.1114 1.1122 1.0710
PMPBD 1.0526 1.0594 1.1262 1.0835 1.0607 1.0878 1.0401 1.0888 1.1002 1.0644
PMEB 1.0563 1.0619 1.1306 1.0897 1.0681 1.1004 1.0450 1.1147 1.1121 1.0839
11 12

1.0387 1.0373

1.0429 1.0463

1.0369 1.0427

1.0615 1.1099

1.0613 1.0965

1.0765 1.1285

1.0395 1.0412

1.0434 1.0516

1.0381 1.0470

1.0694 1.1187

1.0690 1.1070

1.0849 1.1372

1.0382 1.0405

1.0423 1.0513

1.0363 1.0463

1.0623 1.1018

1.0620 1.0904

1.0777 1.1196

1.0379 1.0406

1.0420 1.0517

1.0359 1.0464

1.0612 1.0985

1.0611 1.0877

1.0762 1.1160

1.0376 1.0408

1.0418 1.0524

1.0357 1.0467

1.0612 1.0974

1.0612 1.0869

1.0759 1.1146

1.0377 1.0412

1.0418 1.0534

1.0357 1.0472

1.0609 1.0955

1.0612 1.0856

1.0752 1.1125
 Horas de uso
ID Empresa
NHUDB NHUNB NHUDV FNDPB FDDPB
6 CHILQUINTA 499 457 0 0.5839 0.4272
8 EMELCA 446 597 0 0.3093 0.2409
9 LITORAL 442 449 293 0.4728 0.8801
10 ENEL 418 480 0 0.4733 0.4410
12 EEC 444 394 0 0.5413 0.5456
13 TILTIL 690 727 0 0.0090 0.1012
14 EEPA 443 383 0 0.6096 0.5896
18 CGED 535 435 0 0.5288 0.5042
20 COOPERSOL 340 380 0 0.7000 0.7000
21 COOPELAN 350 378 0 0.4286 0.6933
22 FRONTEL 464 462 0 0.5703 0.5958
23 SAESA 468 407 0 0.4713 0.4857
24 EDELAYSEN 434 559 0 0.8421 0.5065
25 EDELMAG 393 438 0 0.3280 0.4828
26 CODINER 401 456 0 0.5926 0.5857
28 EDECSA 403 484 0 0.4088 0.8191
29 CEC 468 429 0 0.3696 0.4161
31 LUZLINARES 331 404 0 0.7793 0.5851
32 LUZPARRAL 304 465 0 0.7737 0.6012
33 COPELEC 398 443 0 0.5687 0.6924
34 COELCHA 318 471 0 0.6299 0.4576
35 SOCOEPA 690 690 0 0.0116 0.1248
36 COOPREL 305 442 0 0.3619 0.5339
39 LUZOSORNO 414 546 0 0.5644 0.5277
40 CRELL 405 464 0 0.5111 0.6207
44 SASIPA 400 415 0 0.5000 0.6000
45 MATAQUITO 500 500 0 0.4500 0.7500
46 DESA 230 230 0 0.7000 0.7000
 Factores de coincidencia
FNPPB FDPPB FDFPB FNDPA FDDPA FNPPA FDPPA FDFPA
0.8561 0.6515 0.3739 0.5031 0.9676 0.7451 0.9672 0.7450
0.3878 0.3901 0.3751 0.2302 0.2304 0.3568 0.5251 0.0750
0.8455 0.8797 0.8801 0.5674 0.8801 0.8636 0.8801 0.8801
0.8412 0.7550 0.4900 0.5049 0.4901 0.8408 0.7644 0.6370
0.7972 0.7991 0.5953 0.4923 0.4960 0.7856 0.4762 0.2381
0.0165 0.1855 0.1012 0.0105 0.1340 0.0147 0.1350 0.0607
0.8534 0.8866 0.6149 0.5543 0.6993 0.7962 0.8889 0.8784
0.6869 0.7666 0.4337 0.6446 0.6151 0.7499 0.8553 0.5144
0.7500 0.7500 0.4500 0.4000 0.5000 0.7500 0.8000 0.5000
0.4762 0.9797 0.8634 0.1905 0.6541 0.5903 0.9549 0.2876
0.8498 0.7991 0.3936 0.8731 0.5417 0.9306 0.7854 0.3653
0.8066 0.7065 0.3971 0.5708 0.8083 0.7063 0.9616 0.5661
0.8970 0.7010 0.7035 0.8423 0.3235 0.9421 0.5065 0.3799
0.5964 0.6217 0.3403 0.4474 0.4900 0.6170 0.6858 0.2939
0.8549 0.9371 0.6561 0.2279 0.5857 0.8537 0.8903 0.2927
0.7722 0.8300 0.4915 0.4635 0.6011 0.6721 0.9284 0.5242
0.3880 0.6242 0.4022 0.4324 0.6282 0.5725 0.8138 0.6243
0.8220 0.9860 0.9785 0.7793 0.6931 0.8195 0.9785 0.4242
0.8704 0.9799 0.8055 0.5319 0.7933 0.6846 0.9799 0.4886
0.7107 0.7413 0.5156 0.8648 0.6442 0.8042 0.8052 0.2556
0.6297 0.5174 0.3590 0.3999 0.3238 0.5943 0.6336 0.1690
0.0281 0.1742 0.1539 0.0148 0.1016 0.0273 0.1249 0.0639
0.7692 0.7762 0.7426 0.3167 0.6922 0.6334 0.9781 0.4405
0.7292 0.9392 0.3925 0.5441 0.7849 0.6772 0.8118 0.2841
0.8442 0.9784 0.4789 0.5344 0.5517 0.6362 0.7887 0.3585
0.8500 0.8000 0.4000 0.6000 0.8000 0.7500 0.6500 0.3500
0.6000 0.8500 0.5000 0.4500 0.8500 0.9000 0.9500 0.4000
0.7500 0.7500 0.4500 0.4000 0.5000 0.7500 0.8000 0.5000
CDAT CDBT

Año Área Típica IA1 OA1 AA1 IA2 OA2 AA2 Año

1 0.2512 0.3703 0.0445 0.2613 0.0311 0.0416

2 0.1392 0.6258 0.0238 0.1647 0.0189 0.0276
3 0.1052 0.5005 0.0180 0.3064 0.0232 0.0467
4 0.1025 0.4633 0.0180 0.3252 0.0389 0.0521
5 0.1132 0.4223 0.0192 0.3385 0.0525 0.0543
6 0.1084 0.3802 0.0178 0.3845 0.0522 0.0569
2019 2019
7 0.0823 0.6814 0.0140 0.1747 0.0197 0.0279
8 0.0939 0.5655 0.0149 0.2560 0.0284 0.0413
9 0.0554 0.7106 0.0089 0.1800 0.0153 0.0298
10 0.1028 0.4370 0.0164 0.3432 0.0461 0.0545
11 0.1076 0.5101 0.0173 0.2870 0.0321 0.0459
12 0.1055 0.5075 0.0168 0.2938 0.0321 0.0443
1 0.2458 0.3759 0.0435 0.2617 0.0307 0.0424
2 0.1330 0.6408 0.0227 0.1587 0.0182 0.0266
3 0.1011 0.5091 0.0173 0.3040 0.0225 0.0460
4 0.1037 0.4602 0.0181 0.3285 0.0375 0.0520
5 0.1092 0.4410 0.0185 0.3279 0.0506 0.0528
6 0.0962 0.4436 0.0158 0.3471 0.0462 0.0511
2020 2020
7 0.0813 0.6794 0.0137 0.1770 0.0206 0.0280
8 0.0939 0.5655 0.0149 0.2560 0.0284 0.0413
9 0.0557 0.7057 0.0089 0.1837 0.0155 0.0305
10 0.1027 0.4366 0.0163 0.3437 0.0461 0.0546
11 0.0943 0.5690 0.0151 0.2530 0.0280 0.0406
12 0.0763 0.6412 0.0122 0.2148 0.0231 0.0324
1 0.2424 0.3794 0.0431 0.2621 0.0304 0.0426
2 0.1330 0.6398 0.0229 0.1592 0.0184 0.0267
3 0.1006 0.5077 0.0172 0.3059 0.0224 0.0462
4 0.1034 0.4545 0.0181 0.3350 0.0368 0.0522
5 0.1081 0.4436 0.0184 0.3271 0.0502 0.0526
6 0.0949 0.4462 0.0156 0.3469 0.0456 0.0508
2021 2021
7 0.0795 0.6741 0.0135 0.1837 0.0203 0.0289
8 0.0904 0.5807 0.0144 0.2472 0.0274 0.0399
9 0.0557 0.7052 0.0091 0.1840 0.0155 0.0305
10 0.1025 0.4364 0.0164 0.3439 0.0461 0.0547
11 0.0939 0.5673 0.0152 0.2547 0.0282 0.0407
12 0.0763 0.6385 0.0122 0.2173 0.0231 0.0326
1 0.2421 0.3768 0.0431 0.2648 0.0301 0.0431
2 0.1330 0.6393 0.0230 0.1595 0.0184 0.0268
3 0.1000 0.5083 0.0171 0.3058 0.0226 0.0462
4 0.1020 0.4520 0.0179 0.3392 0.0364 0.0525
5 0.1077 0.4437 0.0183 0.3274 0.0502 0.0527
6 0.0937 0.4431 0.0154 0.3518 0.0450 0.0510
2022 2022
7 0.0795 0.6684 0.0136 0.1886 0.0200 0.0299
8 0.0904 0.5808 0.0144 0.2471 0.0274 0.0399
2022 2022

9 0.0556 0.7045 0.0091 0.1845 0.0156 0.0307

10 0.1023 0.4371 0.0164 0.3435 0.0461 0.0546
11 0.0939 0.5674 0.0152 0.2546 0.0282 0.0407
12 0.0762 0.6382 0.0122 0.2177 0.0231 0.0326
1 0.2411 0.3767 0.0430 0.2657 0.0302 0.0433
2 0.1323 0.6396 0.0229 0.1597 0.0187 0.0268
3 0.0997 0.5080 0.0171 0.3063 0.0226 0.0463
4 0.1010 0.4512 0.0178 0.3411 0.0363 0.0526
5 0.1073 0.4440 0.0183 0.3274 0.0503 0.0527
6 0.0933 0.4430 0.0154 0.3523 0.0450 0.0510
2023 2023
7 0.0804 0.6635 0.0138 0.1919 0.0199 0.0305
8 0.0902 0.5810 0.0144 0.2471 0.0274 0.0399
9 0.0551 0.7052 0.0091 0.1842 0.0157 0.0307
10 0.1020 0.4377 0.0163 0.3432 0.0462 0.0546
11 0.0937 0.5677 0.0152 0.2545 0.0282 0.0407
12 0.0758 0.6372 0.0122 0.2190 0.0231 0.0327
1 0.2408 0.3748 0.0429 0.2675 0.0304 0.0436
2 0.1320 0.6399 0.0228 0.1597 0.0188 0.0268
3 0.0989 0.5063 0.0169 0.3086 0.0227 0.0466
4 0.1261 0.4345 0.0220 0.3317 0.0350 0.0507
5 0.1069 0.4443 0.0182 0.3276 0.0503 0.0527
6 0.0929 0.4424 0.0153 0.3534 0.0449 0.0511
2024 2024
7 0.0802 0.6628 0.0138 0.1926 0.0199 0.0307
8 0.0901 0.5811 0.0144 0.2470 0.0275 0.0399
9 0.0549 0.7056 0.0090 0.1840 0.0158 0.0307
10 0.1015 0.4376 0.0163 0.3438 0.0462 0.0546
11 0.0936 0.5677 0.0152 0.2545 0.0283 0.0407
12 0.0757 0.6374 0.0122 0.2189 0.0231 0.0327
Área Típica IB1 OB1 AB1 IB2 OB2 AB2

1 0.2166 0.3647 0.0380 0.3098 0.0272 0.0437

2 0.1116 0.6490 0.0189 0.1744 0.0187 0.0274
3 0.1356 0.4938 0.0231 0.2870 0.0188 0.0417
4 0.1009 0.4917 0.0176 0.3080 0.0355 0.0463
5 0.1099 0.4763 0.0186 0.3029 0.0467 0.0456
6 0.1065 0.4124 0.0175 0.3594 0.0525 0.0517
7 0.1125 0.6477 0.0189 0.1809 0.0133 0.0267
8 0.0965 0.5519 0.0153 0.2670 0.0292 0.0401
9 0.0620 0.6691 0.0098 0.2104 0.0170 0.0317
10 0.1106 0.4430 0.0176 0.3342 0.0450 0.0496
11 0.1071 0.5084 0.0172 0.2912 0.0325 0.0436
12 0.1066 0.5164 0.0169 0.2854 0.0333 0.0414
1 0.2200 0.3541 0.0386 0.3173 0.0252 0.0448
2 0.1134 0.6474 0.0191 0.1775 0.0147 0.0279
3 0.1377 0.4853 0.0234 0.2948 0.0162 0.0426
4 0.1077 0.4707 0.0187 0.3242 0.0306 0.0481
5 0.1111 0.4756 0.0188 0.3053 0.0433 0.0459
6 0.0995 0.4484 0.0163 0.3396 0.0476 0.0486
7 0.1106 0.6509 0.0184 0.1812 0.0124 0.0265
8 0.0965 0.5521 0.0153 0.2668 0.0292 0.0401
9 0.0627 0.6636 0.0099 0.2150 0.0167 0.0321
10 0.1101 0.4430 0.0175 0.3345 0.0452 0.0497
11 0.0983 0.5477 0.0157 0.2688 0.0293 0.0402
12 0.0862 0.6064 0.0138 0.2330 0.0268 0.0338
1 0.2219 0.3490 0.0390 0.3209 0.0237 0.0455
2 0.1133 0.6483 0.0191 0.1778 0.0136 0.0279
3 0.1380 0.4836 0.0234 0.2968 0.0154 0.0428
4 0.1088 0.4637 0.0189 0.3308 0.0290 0.0488
5 0.1116 0.4746 0.0189 0.3067 0.0422 0.0460
6 0.0984 0.4507 0.0162 0.3394 0.0469 0.0484
7 0.1096 0.6501 0.0183 0.1834 0.0117 0.0269
8 0.0927 0.5690 0.0147 0.2569 0.0281 0.0386
9 0.0608 0.6751 0.0095 0.2076 0.0160 0.0310
10 0.1095 0.4455 0.0174 0.3331 0.0449 0.0496
11 0.0973 0.5494 0.0156 0.2685 0.0291 0.0401
12 0.0855 0.6079 0.0136 0.2329 0.0264 0.0337
1 0.2141 0.3539 0.0377 0.3137 0.0360 0.0446
2 0.1125 0.6481 0.0191 0.1767 0.0158 0.0278
3 0.1355 0.4895 0.0230 0.2925 0.0172 0.0423
4 0.1055 0.4720 0.0183 0.3250 0.0312 0.0480
5 0.1101 0.4793 0.0186 0.3027 0.0438 0.0455
6 0.0971 0.4502 0.0159 0.3413 0.0471 0.0484
7 0.1097 0.6440 0.0185 0.1870 0.0132 0.0276
8 0.0943 0.5618 0.0149 0.2612 0.0286 0.0392
9 0.0630 0.6629 0.0099 0.2152 0.0167 0.0323
10 0.1098 0.4433 0.0175 0.3343 0.0453 0.0498
11 0.0980 0.5457 0.0158 0.2706 0.0295 0.0404
12 0.0862 0.6042 0.0137 0.2352 0.0267 0.0340
1 0.2069 0.3575 0.0364 0.3072 0.0484 0.0436
2 0.1103 0.6463 0.0185 0.1717 0.0263 0.0269
3 0.1309 0.4910 0.0221 0.2857 0.0292 0.0411
4 0.1008 0.4726 0.0175 0.3153 0.0475 0.0463
5 0.1049 0.4696 0.0177 0.2912 0.0732 0.0434
6 0.0933 0.4360 0.0153 0.3300 0.0788 0.0466
7 0.1084 0.6324 0.0180 0.1822 0.0321 0.0269
8 0.0945 0.5434 0.0146 0.2531 0.0568 0.0376
9 0.0660 0.6200 0.0100 0.1982 0.0763 0.0295
10 0.1075 0.4280 0.0169 0.3267 0.0727 0.0482
11 0.0973 0.5322 0.0155 0.2648 0.0509 0.0393
12 0.0848 0.5785 0.0133 0.2286 0.0621 0.0327
1 0.2022 0.3497 0.0355 0.3058 0.0635 0.0433
2 0.1098 0.6372 0.0184 0.1730 0.0346 0.0270
3 0.1289 0.4814 0.0218 0.2865 0.0403 0.0411
4 0.1203 0.4497 0.0207 0.3063 0.0585 0.0445
5 0.1018 0.4512 0.0171 0.2863 0.1012 0.0424
6 0.0905 0.4179 0.0147 0.3229 0.1087 0.0453
7 0.1068 0.6135 0.0178 0.1823 0.0528 0.0268
8 0.0932 0.5187 0.0143 0.2518 0.0850 0.0370
9 0.0638 0.5740 0.0096 0.1937 0.1303 0.0286
10 0.1050 0.4097 0.0164 0.3228 0.0989 0.0472
11 0.0961 0.5147 0.0152 0.2634 0.0718 0.0388
12 0.0827 0.5522 0.0129 0.2253 0.0949 0.0320
ID Empresa Beta
6 CHILQUINTA 0.986
8 EMELCA 1.000
9 LITORAL 0.981
10 ENEL 0.974
12 EEC 0.997
13 TILTIL 1.000
14 EEPA 0.981
15 LUZANDES 0.992
18 CGED 0.984
20 COOPERSOL 1.000
21 COOPELAN 1.000
22 FRONTEL 0.996
23 SAESA 0.994
24 EDELAYSEN 0.995
25 EDELMAG 0.964
26 CODINER 1.000
28 EDECSA 1.000
29 CEC 1.000
31 LUZLINARES 1.000
32 LUZPARRAL 1.000
33 COPELEC 1.000
34 COELCHA 1.000
35 SOCOEPA 1.000
36 COOPREL 1.000
39 LUZOSORNO 1.000
40 CRELL 1.000
44 SASIPA 1.000
45 MATAQUITO 1.000
46 DESA 1.000
 Resultados ITD VAD Ingresos con estructura tarifaria propuesta
Año Empresa ATD 2020-2024 (MM CLP)
(MM CLP)
Ingresos CD Ingresos CF Total Ingresos
Enel 1 147,993 137,784 10,209 147,993
Edelmag 2 8,619 7,596 1,023 8,619
Chilquinta 3 57,420 51,840 5,580 57,420
CGE 4 261,645 238,932 22,713 261,645
Saesa 5 64,440 60,255 4,185 64,440
Frontel 6 66,584 62,992 3,592 66,584
2019 EEPA 7 6,419 5,551 868 6,419
Cooprel 8 5,638 5,380 258 5,638
CEC 9 4,513 4,063 450 4,513
Copelec 10 17,862 16,022 1,840 17,862
Crell 11 7,913 7,312 601 7,913
Coelcha 12 7,386 6,766 620 7,386
Enel 1 149,745 139,276 10,469 149,745
Edelmag 2 8,690 7,661 1,029 8,690
Chilquinta 3 58,675 52,989 5,686 58,675
CGE 4 263,653 240,393 23,260 263,653
Saesa 5 64,132 59,892 4,240 64,132
Frontel 6 71,906 68,250 3,656 71,906
2020 EEPA 7 6,667 5,784 883 6,667
Cooprel 8 5,644 5,387 257 5,644
CEC 9 4,559 4,105 454 4,559
Copelec 10 17,917 16,063 1,854 17,917
Crell 11 8,668 8,067 601 8,668
Coelcha 12 9,221 8,595 626 9,221
Enel 1 150,790 140,151 10,639 150,790
Edelmag 2 8,718 7,686 1,032 8,718
Chilquinta 3 59,487 53,680 5,807 59,487
CGE 4 266,027 242,260 23,767 266,027
Saesa 5 64,292 59,978 4,314 64,292
Frontel 6 72,758 69,051 3,707 72,758
2021 EEPA 7 6,741 5,857 884 6,741
Cooprel 8 5,866 5,610 256 5,866
CEC 9 4,645 4,186 459 4,645
Copelec 10 18,000 16,144 1,856 18,000
Crell 11 8,821 8,215 607 8,821
Coelcha 12 9,300 8,667 633 9,300
Enel 1 157,979 147,207 10,772 157,979
Edelmag 2 8,798 7,758 1,040 8,798
Chilquinta 3 60,840 54,962 5,878 60,840
CGE 4 275,682 251,353 24,329 275,682
Saesa 5 65,281 60,928 4,353 65,281
Frontel 6 73,935 70,199 3,737 73,935
2022 EEPA 7 6,803 5,926 877 6,803
Cooprel 8 5,801 5,544 257 5,801
CEC 9 4,592 4,131 462 4,592
Copelec 10 18,001 16,112 1,889 18,001
Crell 11 8,774 8,165 609 8,774
Coelcha 12 9,257 8,618 638 9,257
Código Empresa AT_A AT_S BT_AA BT_SA
6 Chilquinta 0.9810 1.6677 0.9810 1.2386
10 Enel 0.9123 1.5509 0.9123 1.0977
18 CGE 0.9925 1.6873 0.9925 1.2748

ATD AT_A AT_S BT_AA BT_SA BT_AS

1 1.0000 1.7000 1.0000 1.2032 1.2129
2 1.0000 1.7000 1.0000 1.2617 1.1878
3 1.0000 1.7000 1.0000 1.2626 1.1874
4 1.0000 1.7000 1.0000 1.2844 1.1781
5 1.0000 1.7000 1.0000 1.3065 1.1686
6 1.0000 1.7000 1.0000 1.4306 1.1154
7 1.0000 1.7000 1.0000 1.1855 1.2205
8 1.0000 1.7000 1.0000 1.4436 1.1099
9 1.0000 1.7000 1.0000 1.2369 1.1985
10 1.0000 1.7000 1.0000 1.3649 1.1436
11 1.0000 1.7000 1.0000 1.4529 1.1059
12 1.0000 1.7000 1.0000 1.4288 1.1162
BT_AS BT_SS
1.1649 1.4226
1.1065 1.2919
1.1693 1.4516

BT_SS
1.4161
1.4496
1.4501
1.4625
1.4751
1.5461
1.4060
1.5535
1.4354
1.5085
1.5588
1.5450
 FSTCD
Código Empresa Código Comuna (CUT) Comuna

CDAT
6 CHILQUINTA 05101 Valparaíso 1.0000
6 CHILQUINTA 05102 Casablanca 1.0000
6 CHILQUINTA 05103 Concón 1.0000
6 CHILQUINTA 05105 Puchuncaví 1.0000
6 CHILQUINTA 05107 Quintero 1.0000
6 CHILQUINTA 05109 Viña del Mar 1.0000
6 CHILQUINTA 05301 Los Andes 1.0000
6 CHILQUINTA 05302 Calle Larga 1.0000
6 CHILQUINTA 05303 Rinconada 1.0000
6 CHILQUINTA 05304 San Esteban 1.0000
6 CHILQUINTA 05501 Quillota 1.0000
6 CHILQUINTA 05502 Calera 1.0000
6 CHILQUINTA 05503 Hijuelas 1.0000
6 CHILQUINTA 05504 La Cruz 1.0000
6 CHILQUINTA 05506 Nogales 1.0000
6 CHILQUINTA 05601 San Antonio 1.0000
6 CHILQUINTA 05603 Cartagena 1.0000
6 CHILQUINTA 05605 El Tabo 1.0000
6 CHILQUINTA 05606 Santo Domingo 1.0000
6 CHILQUINTA 05701 San Felipe 1.0000
6 CHILQUINTA 05702 Catemu 1.0000
6 CHILQUINTA 05703 Llaillay 1.0000
6 CHILQUINTA 05704 Panquehue 1.0000
6 CHILQUINTA 05705 Putaendo 1.0000
6 CHILQUINTA 05706 Santa María 1.0000
6 CHILQUINTA 05801 Quilpué 1.0000
6 CHILQUINTA 05802 Limache 1.0000
6 CHILQUINTA 05803 Olmué 1.0000
6 CHILQUINTA 05804 Villa Alemana 1.0000
8 EMELCA 05102 Casablanca 1.0000
9 LITORAL 05102 Casablanca 1.0000
9 LITORAL 05602 Algarrobo 1.0000
9 LITORAL 05603 Cartagena 1.0000
9 LITORAL 05604 El Quisco 1.0000
9 LITORAL 05605 El Tabo 1.0000
10 ENEL 13101 Santiago 0.9863
10 ENEL 13102 Cerrillos 0.9863
10 ENEL 13103 Cerro Navia 0.9863
10 ENEL 13104 Conchalí 0.9863
10 ENEL 13106 Estación Central 0.9863
10 ENEL 13107 Huechuraba 0.9863
10 ENEL 13108 Independencia 0.9863
10 ENEL 13109 La Cisterna 0.9863
10 ENEL 13110 La Florida 0.9863
10 ENEL 13111 La Granja 0.9863
10 ENEL 13113 La Reina 0.9863
10 ENEL 13114 Las Condes 0.9863
10 ENEL 13115 Lo Barnechea 0.9863
10 ENEL 13116 Lo Espejo 0.9863
10 ENEL 13117 Lo Prado 0.9863
10 ENEL 13118 Macul 0.9863
10 ENEL 13119 Maipú 0.9863
10 ENEL 13120 Ñuñoa 0.9863
10 ENEL 13121 Pedro Aguirre Cerda 0.9863
10 ENEL 13122 Peñalolén 0.9863
10 ENEL 13123 Providencia 0.9863
10 ENEL 13124 Pudahuel 0.9863
10 ENEL 13125 Quilicura 0.9863
10 ENEL 13126 Quinta Normal 0.9863
10 ENEL 13127 Recoleta 0.9863
10 ENEL 13128 Renca 0.9863
10 ENEL 13129 San Joaquín 0.9863
10 ENEL 13130 San Miguel 0.9863
10 ENEL 13131 San Ramón 0.9863
10 ENEL 13132 Vitacura 0.9863
10 ENEL 13301 Colina 1.0028
10 ENEL 13302 Lampa 0.9863
10 ENEL 13303 Tiltil 1.0028
10 ENEL 13401 San Bernardo 1.0028
10 ENEL 13605 Peñaflor 1.0028
12 EEC 13301 Colina 1.0000
13 TILTIL 05703 Llaillay 1.0000
13 TILTIL 13303 Tiltil 1.0000
14 EEPA 13201 Puente Alto 1.0000
18 CGE 01101 Iquique 0.9277
18 CGE 01107 Alto Hospicio 0.9277
18 CGE 01401 Pozo Almonte 0.9277
18 CGE 01403 Colchane 1.0000
18 CGE 01404 Huara 0.9277
18 CGE 01405 Pica 0.9277
18 CGE 02101 Antofagasta 0.9277
18 CGE 02102 Mejillones 0.9277
18 CGE 02103 Sierra Gorda 0.9277
18 CGE 02104 Taltal 0.9277
18 CGE 02201 Calama 0.9277
18 CGE 02301 Tocopilla 0.9277
18 CGE 03101 Copiapó 0.9277
18 CGE 03102 Caldera 0.9277
18 CGE 03103 Tierra Amarilla 0.9277
18 CGE 03201 Chañaral 0.9277
18 CGE 03202 Diego de Almagro 0.9277
18 CGE 03301 Vallenar 0.9277
18 CGE 03302 Alto del Carmen 0.9277
18 CGE 03303 Freirina 0.9277
18 CGE 03304 Huasco 0.9277
18 CGE 04101 La Serena 0.9277
18 CGE 04102 Coquimbo 0.9277
18 CGE 04103 Andacollo 0.9277
18 CGE 04104 La Higuera 0.9277
18 CGE 04105 Paiguano 0.9277
18 CGE 04106 Vicuña 0.9277
18 CGE 04201 Illapel 0.9277
18 CGE 04202 Canela 0.9277
18 CGE 04203 Los Vilos 0.9277
18 CGE 04204 Salamanca 0.9277
18 CGE 04301 Ovalle 0.9277
18 CGE 04302 Combarbalá 0.9277
18 CGE 04303 Monte Patria 0.9277
18 CGE 04304 Punitaqui 0.9277
18 CGE 04305 Río Hurtado 0.9277
18 CGE 05101 Valparaíso 0.9972
18 CGE 05105 Puchuncaví 0.9277
18 CGE 05109 Viña del Mar 0.9277
18 CGE 05401 La Ligua 0.9277
18 CGE 05402 Cabildo 0.9277
18 CGE 05403 Papudo 0.9277
18 CGE 05404 Petorca 0.9277
18 CGE 05405 Zapallar 0.9277
18 CGE 05601 San Antonio 0.9277
18 CGE 05603 Cartagena 0.9972
18 CGE 05606 Santo Domingo 0.9277
18 CGE 05801 Quilpué 0.9277
18 CGE 06101 Rancagua 0.9277
18 CGE 06102 Codegua 0.9277
18 CGE 06103 Coinco 0.9277
18 CGE 06104 Coltauco 0.9277
18 CGE 06105 Doñihue 0.9277
18 CGE 06106 Graneros 0.9277
18 CGE 06107 Las Cabras 0.9277
18 CGE 06108 Machalí 0.9277
18 CGE 06109 Malloa 0.9277
18 CGE 06110 Mostazal 0.9277
18 CGE 06111 Olivar 0.9277
18 CGE 06112 Peumo 0.9277
18 CGE 06113 Pichidegua 0.9277
18 CGE 06114 Quinta de Tilcoco 0.9277
18 CGE 06115 Rengo 0.9277
18 CGE 06116 Requínoa 0.9277
18 CGE 06117 San Vicente 0.9277
18 CGE 06201 Pichilemu 0.9277
18 CGE 06202 La Estrella 0.9277
18 CGE 06203 Litueche 0.9277
18 CGE 06204 Marchihue 0.9277
18 CGE 06205 Navidad 0.9277
18 CGE 06206 Paredones 0.9277
18 CGE 06301 San Fernando 0.9277
18 CGE 06302 Chépica 0.9277
18 CGE 06303 Chimbarongo 0.9277
18 CGE 06304 Lolol 0.9277
18 CGE 06305 Nancagua 0.9277
18 CGE 06306 Palmilla 0.9277
18 CGE 06307 Peralillo 0.9277
18 CGE 06308 Placilla 0.9277
18 CGE 06309 Pumanque 0.9277
18 CGE 06310 Santa Cruz 0.9277
18 CGE 07101 Talca 0.9277
18 CGE 07102 Constitución 0.9972
18 CGE 07103 Curepto 0.9277
18 CGE 07104 Empedrado 0.9277
18 CGE 07105 Maule 0.9277
18 CGE 07106 Pelarco 0.9277
18 CGE 07107 Pencahue 0.9277
18 CGE 07108 Río Claro 0.9277
18 CGE 07109 San Clemente 0.9277
18 CGE 07110 San Rafael 0.9277
18 CGE 07201 Cauquenes 0.9972
18 CGE 07202 Chanco 0.9277
18 CGE 07203 Pelluhue 0.9277
18 CGE 07301 Curicó 0.9277
18 CGE 07302 Hualañé 0.9277
18 CGE 07303 Licantén 0.9277
18 CGE 07304 Molina 0.9277
18 CGE 07305 Rauco 0.9277
18 CGE 07306 Romeral 0.9277
18 CGE 07307 Sagrada Familia 0.9277
18 CGE 07308 Teno 0.9277
18 CGE 07309 Vichuquén 0.9277
18 CGE 07401 Linares 0.9972
18 CGE 07402 Colbún 0.9972
18 CGE 07403 Longaví 0.9972
18 CGE 07404 Parral 0.9972
18 CGE 07405 Retiro 0.9972
18 CGE 07406 San Javier 0.9972
18 CGE 07407 Villa Alegre 0.9972
18 CGE 07408 Yerbas Buenas 0.9972
18 CGE 08101 Concepción 0.9277
18 CGE 08102 Coronel 0.9972
18 CGE 08103 Chiguayante 0.9277
18 CGE 08104 Florida 0.9972
18 CGE 08105 Hualqui 0.9972
18 CGE 08107 Penco 0.9277
18 CGE 08108 San Pedro de la Paz 0.9277
18 CGE 08110 Talcahuano 0.9277
18 CGE 08111 Tomé 0.9972
18 CGE 08112 Hualpén 0.9277
18 CGE 08301 Los Angeles 0.9972
18 CGE 08305 Mulchén 0.9972
18 CGE 09101 Temuco 0.9972
18 CGE 09104 Curarrehue 0.9277
18 CGE 09105 Freire 0.9972
18 CGE 09108 Lautaro 0.9972
18 CGE 09109 Loncoche 0.9972
18 CGE 09112 Padre Las Casas 0.9972
18 CGE 09114 Pitrufquén 0.9972
18 CGE 09115 Pucón 0.9277
18 CGE 09119 Vilcún 0.9972
18 CGE 09120 Villarrica 0.9972
18 CGE 13105 El Bosque 0.9277
18 CGE 13112 La Pintana 0.9277
18 CGE 13201 Puente Alto 0.9972
18 CGE 13202 Pirque 0.9277
18 CGE 13203 San José de Maipo 0.9277
18 CGE 13401 San Bernardo 0.9277
18 CGE 13402 Buin 0.9277
18 CGE 13403 Calera de Tango 0.9277
18 CGE 13404 Paine 0.9277
18 CGE 13501 Melipilla 0.9277
18 CGE 13502 Alhué 0.9277
18 CGE 13503 Curacaví 0.9972
18 CGE 13504 María Pinto 0.9277
18 CGE 13505 San Pedro 0.9277
18 CGE 13601 Talagante 0.9277
18 CGE 13602 El Monte 0.9277
18 CGE 13603 Isla de Maipo 0.9277
18 CGE 13604 Padre Hurtado 0.9277
18 CGE 13605 Peñaflor 0.9277
18 CGE 15101 Arica 0.9277
18 CGE 15102 Camarones 0.9277
18 CGE 16101 Chillán 0.9972
18 CGE 16103 Chillán Viejo 0.9972
18 CGE 16106 Pinto 0.9972
18 CGE 16201 Quirihue 0.9972
18 CGE 16202 Cobquecura 0.9972
18 CGE 16203 Coelemu 0.9972
18 CGE 16204 Ninhue 0.9972
18 CGE 16205 Portezuelo 0.9972
18 CGE 16206 Ranquil 0.9972
18 CGE 16207 Treguaco 0.9972
18 CGE 16301 San Carlos 0.9972
18 CGE 16302 Coihueco 0.9972
18 CGE 16303 Ñiquén 0.9972
18 CGE 16304 San Fabián 0.9972
18 CGE 16305 San Nicolás 0.9972
20 COOPERSOL 15201 Putre 1.0000
21 COOPELAN 08301 Los Angeles 1.0000
21 COOPELAN 08304 Laja 1.0000
21 COOPELAN 08305 Mulchén 1.0000
21 COOPELAN 08309 Quilleco 1.0000
21 COOPELAN 08311 Santa Bárbara 1.0000
22 FRONTEL 08102 Coronel 0.9962
22 FRONTEL 08104 Florida 0.9962
22 FRONTEL 08105 Hualqui 0.9962
22 FRONTEL 08106 Lota 0.9597
22 FRONTEL 08109 Santa Juana 0.9597
22 FRONTEL 08111 Tomé 0.9962
22 FRONTEL 08201 Lebu 0.9597
22 FRONTEL 08202 Arauco 0.9597
22 FRONTEL 08203 Cañete 0.9597
22 FRONTEL 08204 Contulmo 0.9597
22 FRONTEL 08205 Curanilahue 0.9597
22 FRONTEL 08206 Los Alamos 0.9597
22 FRONTEL 08207 Tirúa 0.9597
22 FRONTEL 08301 Los Angeles 0.9962
22 FRONTEL 08302 Antuco 0.9597
22 FRONTEL 08303 Cabrero 0.9962
22 FRONTEL 08304 Laja 0.9962
22 FRONTEL 08305 Mulchén 0.9962
22 FRONTEL 08306 Nacimiento 0.9962
22 FRONTEL 08307 Negrete 0.9962
22 FRONTEL 08308 Quilaco 0.9597
22 FRONTEL 08309 Quilleco 0.9962
22 FRONTEL 08310 San Rosendo 0.9597
22 FRONTEL 08311 Santa Bárbara 0.9962
22 FRONTEL 08312 Tucapel 0.9962
22 FRONTEL 08313 Yumbel 0.9962
22 FRONTEL 08314 Alto Biobío 0.9962
22 FRONTEL 09101 Temuco 0.9962
22 FRONTEL 09102 Carahue 0.9597
22 FRONTEL 09103 Cunco 0.9597
22 FRONTEL 09105 Freire 0.9962
22 FRONTEL 09106 Galvarino 0.9597
22 FRONTEL 09107 Gorbea 0.9962
22 FRONTEL 09108 Lautaro 0.9962
22 FRONTEL 09110 Melipeuco 0.9597
22 FRONTEL 09111 Nueva Imperial 0.9962
22 FRONTEL 09112 Padre Las Casas 0.9962
22 FRONTEL 09113 Perquenco 0.9597
22 FRONTEL 09114 Pitrufquén 0.9962
22 FRONTEL 09116 Saavedra 0.9597
22 FRONTEL 09117 Teodoro Schmidt 0.9597
22 FRONTEL 09118 Toltén 0.9962
22 FRONTEL 09119 Vilcún 0.9962
22 FRONTEL 09120 Villarrica 0.9962
22 FRONTEL 09121 Cholchol 0.9597
22 FRONTEL 09201 Angol 0.9597
22 FRONTEL 09202 Collipulli 0.9597
22 FRONTEL 09203 Curacautín 0.9597
22 FRONTEL 09204 Ercilla 0.9597
22 FRONTEL 09205 Lonquimay 0.9597
22 FRONTEL 09206 Los Sauces 0.9597
22 FRONTEL 09207 Lumaco 0.9597
22 FRONTEL 09208 Purén 0.9597
22 FRONTEL 09209 Renaico 0.9962
22 FRONTEL 09210 Traiguén 0.9597
22 FRONTEL 09211 Victoria 0.9597
22 FRONTEL 16102 Bulnes 0.9597
22 FRONTEL 16103 Chillán Viejo 1.0000
22 FRONTEL 16104 El Carmen 0.9597
22 FRONTEL 16105 Pemuco 0.9962
22 FRONTEL 16106 Pinto 0.9962
22 FRONTEL 16107 Quillón 0.9962
22 FRONTEL 16108 San Ignacio 0.9597
22 FRONTEL 16109 Yungay 0.9962
22 FRONTEL 16206 Ranquil 0.9962
23 SAESA 02101 Antofagasta 0.9220
23 SAESA 02104 Taltal 0.9220
23 SAESA 08301 Los Angeles 1.0000
23 SAESA 08307 Negrete 1.0000
23 SAESA 09105 Freire 1.0000
23 SAESA 09107 Gorbea 0.9898
23 SAESA 09108 Lautaro 1.0000
23 SAESA 09109 Loncoche 0.9898
23 SAESA 09111 Nueva Imperial 1.0000
23 SAESA 09118 Toltén 0.9898
23 SAESA 09120 Villarrica 0.9898
23 SAESA 09209 Renaico 1.0000
23 SAESA 10101 Puerto Montt 0.9898
23 SAESA 10102 Calbuco 0.9220
23 SAESA 10103 Cochamó 0.9220
23 SAESA 10104 Fresia 0.9898
23 SAESA 10105 Frutillar 0.9898
23 SAESA 10106 Los Muermos 0.9898
23 SAESA 10107 Llanquihue 0.9898
23 SAESA 10108 Maullín 0.9898
23 SAESA 10109 Puerto Varas 0.9898
23 SAESA 10201 Castro 0.9220
23 SAESA 10202 Ancud 0.9220
23 SAESA 10203 Chonchi 0.9220
23 SAESA 10204 Curaco de Vélez 0.9220
23 SAESA 10205 Dalcahue 0.9220
23 SAESA 10206 Puqueldón 0.9220
23 SAESA 10207 Queilén 0.9220
23 SAESA 10208 Quellón 0.9220
23 SAESA 10209 Quemchi 0.9220
23 SAESA 10210 Quinchao 0.9220
23 SAESA 10301 Osorno 0.9898
23 SAESA 10302 Puerto Octay 0.9898
23 SAESA 10303 Purranque 0.9898
23 SAESA 10304 Puyehue 0.9898
23 SAESA 10305 Río Negro 0.9898
23 SAESA 10306 San Juan de la Costa 0.9898
23 SAESA 10307 San Pablo 0.9898
23 SAESA 10403 Hualaihué 0.9220
23 SAESA 14101 Valdivia 0.9220
23 SAESA 14102 Corral 0.9220
23 SAESA 14103 Lanco 0.9220
23 SAESA 14104 Los Lagos 0.9898
23 SAESA 14105 Máfil 0.9898
23 SAESA 14106 Mariquina 0.9220
23 SAESA 14107 Paillaco 0.9898
23 SAESA 14108 Panguipulli 0.9898
23 SAESA 14201 La Unión 0.9898
23 SAESA 14202 Futrono 0.9898
23 SAESA 14203 Lago Ranco 0.9898
23 SAESA 14204 Río Bueno 0.9898
24 EDELAYSEN 10401 Chaitén 1.0000
24 EDELAYSEN 10402 Futaleufú 1.0000
24 EDELAYSEN 10404 Palena 1.0000
24 EDELAYSEN 11101 Coihaique 1.0000
24 EDELAYSEN 11102 Lago Verde 1.0000
24 EDELAYSEN 11201 Aisén 1.0000
24 EDELAYSEN 11202 Cisnes 1.0000
24 EDELAYSEN 11301 Cochrane 1.0000
24 EDELAYSEN 11401 Chile Chico 1.0000
24 EDELAYSEN 11402 Río Ibáñez 1.0000
25 EDELMAG 12101 Punta Arenas 1.0000
25 EDELMAG 12201 Cabo de Hornos 1.0000
25 EDELMAG 12301 Porvenir 1.0000
25 EDELMAG 12401 Natales 1.0000
25 EDELMAG 12402 Torres del Paine 1.0000
26 CODINER 09101 Temuco 1.0000
26 CODINER 09103 Cunco 1.0000
26 CODINER 09105 Freire 1.0000
26 CODINER 09106 Galvarino 1.0000
26 CODINER 09107 Gorbea 1.0000
26 CODINER 09108 Lautaro 1.0000
26 CODINER 09109 Loncoche 1.0000
26 CODINER 09111 Nueva Imperial 1.0000
26 CODINER 09112 Padre Las Casas 1.0000
26 CODINER 09113 Perquenco 1.0000
26 CODINER 09114 Pitrufquén 1.0000
26 CODINER 09119 Vilcún 1.0000
26 CODINER 09120 Villarrica 1.0000
26 CODINER 09203 Curacautín 1.0000
26 CODINER 09204 Ercilla 1.0000
26 CODINER 09210 Traiguén 1.0000
26 CODINER 09211 Victoria 1.0000
28 EDECSA 05101 Valparaíso 1.0000
28 EDECSA 05102 Casablanca 1.0000
28 EDECSA 05602 Algarrobo 1.0000
28 EDECSA 05603 Cartagena 1.0000
28 EDECSA 13503 Curacaví 1.0000
29 CEC 06303 Chimbarongo 1.0000
29 CEC 07301 Curicó 1.0000
29 CEC 07304 Molina 1.0000
29 CEC 07306 Romeral 1.0000
29 CEC 07308 Teno 1.0000
31 LUZLINARES 07102 Constitución 1.0000
31 LUZLINARES 07401 Linares 1.0000
31 LUZLINARES 07402 Colbún 1.0000
31 LUZLINARES 07403 Longaví 1.0000
31 LUZLINARES 07406 San Javier 1.0000
31 LUZLINARES 07407 Villa Alegre 1.0000
31 LUZLINARES 07408 Yerbas Buenas 1.0000
32 LUZPARRAL 07201 Cauquenes 1.0000
32 LUZPARRAL 07403 Longaví 1.0000
32 LUZPARRAL 07404 Parral 1.0000
32 LUZPARRAL 07405 Retiro 1.0000
32 LUZPARRAL 07406 San Javier 1.0000
32 LUZPARRAL 16301 San Carlos 1.0000
32 LUZPARRAL 16303 Ñiquén 1.0000
33 COPELEC 08104 Florida 1.0000
33 COPELEC 08111 Tomé 1.0000
33 COPELEC 16101 Chillán 1.0000
33 COPELEC 16102 Bulnes 1.0000
33 COPELEC 16103 Chillán Viejo 1.0000
33 COPELEC 16104 El Carmen 1.0000
33 COPELEC 16105 Pemuco 1.0000
33 COPELEC 16106 Pinto 1.0000
33 COPELEC 16107 Quillón 1.0000
33 COPELEC 16108 San Ignacio 1.0000
33 COPELEC 16201 Quirihue 1.0000
33 COPELEC 16202 Cobquecura 1.0000
33 COPELEC 16203 Coelemu 1.0000
33 COPELEC 16204 Ninhue 1.0000
33 COPELEC 16205 Portezuelo 1.0000
33 COPELEC 16206 Ranquil 1.0000
33 COPELEC 16207 Treguaco 1.0000
33 COPELEC 16301 San Carlos 1.0000
33 COPELEC 16302 Coihueco 1.0000
33 COPELEC 16303 Ñiquén 1.0000
33 COPELEC 16304 San Fabián 1.0000
33 COPELEC 16305 San Nicolás 1.0000
34 COELCHA 08104 Florida 1.0000
34 COELCHA 08105 Hualqui 1.0000
34 COELCHA 08301 Los Angeles 1.0000
34 COELCHA 08303 Cabrero 1.0000
34 COELCHA 08306 Nacimiento 1.0000
34 COELCHA 08309 Quilleco 1.0000
34 COELCHA 08312 Tucapel 1.0000
34 COELCHA 08313 Yumbel 1.0000
34 COELCHA 08314 Alto Biobío 1.0000
34 COELCHA 16105 Pemuco 1.0000
34 COELCHA 16107 Quillón 1.0000
34 COELCHA 16109 Yungay 1.0000
35 SOCOEPA 14104 Los Lagos 1.0000
35 SOCOEPA 14105 Máfil 1.0000
35 SOCOEPA 14107 Paillaco 1.0000
35 SOCOEPA 14108 Panguipulli 1.0000
35 SOCOEPA 14201 La Unión 1.0000
35 SOCOEPA 14202 Futrono 1.0000
36 COOPREL 10307 San Pablo 1.0000
36 COOPREL 14201 La Unión 1.0000
36 COOPREL 14203 Lago Ranco 1.0000
36 COOPREL 14204 Río Bueno 1.0000
39 LUZOSORNO 10105 Frutillar 1.0000
39 LUZOSORNO 10109 Puerto Varas 1.0000
39 LUZOSORNO 10301 Osorno 1.0000
39 LUZOSORNO 10302 Puerto Octay 1.0000
39 LUZOSORNO 10303 Purranque 1.0000
39 LUZOSORNO 10304 Puyehue 1.0000
39 LUZOSORNO 10305 Río Negro 1.0000
39 LUZOSORNO 10306 San Juan de la Costa 1.0000
39 LUZOSORNO 10307 San Pablo 1.0000
39 LUZOSORNO 14201 La Unión 1.0000
39 LUZOSORNO 14204 Río Bueno 1.0000
40 CRELL 10101 Puerto Montt 1.0000
40 CRELL 10104 Fresia 1.0000
40 CRELL 10105 Frutillar 1.0000
40 CRELL 10106 Los Muermos 1.0000
40 CRELL 10107 Llanquihue 1.0000
40 CRELL 10108 Maullín 1.0000
40 CRELL 10109 Puerto Varas 1.0000
40 CRELL 10303 Purranque 1.0000
44 SASIPA 05201 Isla de Pascua 1.0000
45 MATAQUITO 03304 Huasco 1.0000
45 MATAQUITO 03101 Copiapó 1.0000
46 DESA 15101 Arica 1.0000
46 DESA 15102 Camarones 1.0000
FSTCD

CDBT
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
0.9863
1.8050
0.9863
1.8050
1.0028
1.0028
1.0000
1.0000
1.0000
1.0000
0.9277
0.9277
0.9277
1.0000
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
1.1967
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
1.1967
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
1.1967
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
1.4958
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
1.1967
1.1967
1.1967
1.4958
1.4958
1.1967
1.1967
1.1967
0.9277
1.4958
0.9277
1.9944
1.9944
0.9277
0.9277
0.9277
1.4958
0.9277
1.9944
1.4958
1.4958
0.9277
1.4958
1.4958
1.4958
1.4958
1.4958
0.9277
1.4958
1.4958
0.9277
0.9277
0.7978
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
1.1967
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
0.9277
1.4958
1.4958
1.4958
1.4958
1.4958
1.4958
1.4958
1.4958
1.4958
1.4958
1.4958
1.4958
1.4958
1.4958
1.4958
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.7970
1.4943
0.9962
0.9597
0.9597
0.9962
0.9597
0.9597
0.9597
0.9597
0.9597
0.9597
0.9597
0.9962
0.9597
1.3947
1.1954
0.7970
1.3947
0.5977
0.9597
1.1954
0.9597
1.1954
1.3947
1.3947
1.3947
0.7970
0.9597
0.9597
0.9962
0.9597
0.9962
0.9962
0.9597
0.9962
0.7970
0.9597
0.7970
0.9597
0.9597
0.5977
0.7970
0.9962
0.9597
0.9597
0.9597
0.9597
0.9597
0.9597
0.9597
0.9597
0.9597
0.5977
0.9597
0.9597
0.9597
1.0000
0.9597
1.3947
0.9962
1.3947
0.9597
1.3947
0.9962
0.9220
0.9220
1.0000
1.0000
1.0000
1.4846
1.0000
1.1877
1.0000
0.9898
0.9898
1.0000
0.9898
0.9220
0.9220
1.1877
1.1877
1.1877
1.1877
1.1877
0.9898
0.9220
0.9220
0.9220
0.9220
0.9220
0.9220
0.9220
0.9220
0.9220
0.9220
0.9898
1.1877
1.1877
1.1877
1.1877
1.1877
1.1877
0.9220
0.9220
0.9220
0.9220
1.4846
1.4846
0.9220
1.4846
1.4846
1.1877
1.4846
1.1877
1.1877
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
VNR CEXP
ID Empresa VNR Fijado $dic 19 ID Empresa
6 CHILQUINTA 353,523,431,314 6 Chilquinta
8 EMELCA 2,466,650,578 8 Emelca
9 LITORAL 30,262,135,994 9 Litoral
10 ENEL 1,097,508,285,738 10 ENEL
12 EEC 13,104,623,614 12 EEC
13 TILTIL 3,341,986,538 13 Til-Til
14 EEPA 22,735,559,297 14 EEPA
18 CGE 1,247,357,590,493 18 CGE
20 COOPERSOL 1,748,275,073 20 Coopersol
21 COOPELAN 36,664,372,493 21 Coopelan
22 FRONTEL 300,765,592,511 22 Frontel
23 SAESA 324,662,378,410 23 Saesa
24 EDELAYSEN 33,988,456,100 24 Edelaysen
25 EDELMAG 31,718,941,454 25 Edelmag
26 CODINER 26,312,435,413 26 Codiner
28 EDECSA 12,554,371,249 28 Edecsa
29 CEC 11,233,838,913 29 CEC
31 LUZLINARES 33,520,024,551 31 LuzLinares
32 LUZPARRAL 36,257,340,696 32 LuzParral
33 COPELEC 69,187,822,848 33 Copelec
34 COELCHA 21,782,577,868 34 Coelcha
35 SOCOEPA 13,670,163,874 35 Socoepa
36 COOPREL 13,214,781,195 36 Cooprel
39 LUZOSORNO 40,737,662,702 39 Luz Osorno
40 CRELL 24,107,154,039 40 CRELL
43 SASIPA 5,540,668,142 43 Sasipa
Total 3,807,967,121,097 Total
 IEXP
CExp Fijado $dic19 ID Empresa IExp Calculado $dic19
244,587,726,596 6 Chilquinta 261,241,974,937
2,257,015,038 8 Emelca -
12,551,520,516 9 Litoral 14,006,677,455
895,272,638,324 10 ENEL 950,473,144,912
8,231,566,954 12 EEC 10,084,040,943
1,349,655,664 13 Til-Til 3,569,140,907
18,322,959,458 14 EEPA 20,937,361,110
1,182,118,415,612 18 CGE 1,251,831,768,900
277,713,909 20 Coopersol -
11,053,343,457 21 Coopelan 16,279,215,547
104,754,860,314 22 Frontel 136,832,132,269
172,393,862,050 23 Saesa 200,391,725,801
19,595,488,591 24 Edelaysen 24,905,674,927
28,460,073,302 25 Edelmag 32,995,391,721
7,302,093,428 26 Codiner 9,632,711,742
5,292,526,204 28 Edecsa 6,547,622,805
7,844,652,006 29 CEC 10,905,803,164
11,778,545,482 31 LuzLinares 19,310,939,749
9,213,208,112 32 LuzParral 15,488,200,678
22,360,822,698 33 Copelec 31,353,957,791
6,178,528,088 34 Coelcha 10,466,084,189
4,556,072,883 35 Socoepa 3,893,184,476
4,826,947,359 36 Cooprel 8,695,550,591
13,008,667,724 39 Luz Osorno 20,602,959,861
10,044,103,940 40 CRELL 14,972,117,291
3,294,818,719 43 Sasipa -
2,806,927,826,427 Total 3,075,417,381,764
Montos totales
Ítem Monto
Valor Nuevo de Remplazo ($) 3,807,967,121,097
Costos de Explotación ($) 2,806,927,826,427
Ingresos de Explotación ($) 3,075,417,381,764

Montos sin Emelca, Coopersol, Sasipa

Ítem Monto
Valor Nuevo de Remplazo ($) 3,798,211,527,304
Costos de Explotación ($) 2,801,098,278,761
Ingresos de Explotación ($) 3,075,417,381,764
Parámetro Valor base Mes
103.47 Oct-19
257.346 Oct-19
721.03 Oct-19
Código Sigla
6 CHILQUINTA
8 EMELCA
9 LITORAL
10 ENEL
12 EEC
13 TIL-TIL
14 EEPA
18 CGE
20 COOPERSOL
21 COOPELAN
22 FRONTEL
23 SAESA
24 EDELAYSEN
25 EDELMAG
26 CODINER
28 EDECSA
29 CEC
31 LUZLINARES
32 LUZPARRAL
33 COPELEC
34 COELCHA
35 SOCOEPA
36 COOPREL
39 LUZ OSORNO
40 CRELL
44 SASIPA
45 MATAQUITO
46 DESA
 Empresa
Chilquinta Energía S.A.
Empresa Eléctrica de Casablanca S.A.
Compañía Eléctrica del Litoral S.A.
Enel Distribución Chile S.A.
Empresa Eléctrica de Colina Ltda.
Empresa Eléctrica Municipal de Til-Til
Empresa Eléctrica Puente Alto Ltda.
Compañía General de Electricidad S.A.
Cooperativa de Abastecimiento de Energía Eléctrica Socoroma Ltda.
Cooperativa Eléctrica Los Ángeles Ltda.
Empresa Eléctrica de la Frontera S.A.
Sociedad Austral de Electricidad S.A.
Empresa Eléctrica de Aisén S.A.
Empresa Eléctrica de Magallanes S.A.
Compañía Distribuidora de Energía Eléctrica CODINER Ltda.
Energía de Casablanca S.A.
Cooperativa Eléctrica Curicó Ltda.
Luzlinares S.A.
Luzparral S.A.
Cooperativa de Consumo de Energía Eléctrica Chillán Ltda.
Sociedad Cooperativa de Consumo de Energía Eléctrica Charrúa Ltda.
Cooperativa Eléctrica Paillaco Ltda.
Cooperativa Rural Eléctrica Río Bueno Ltda.
Compañía Eléctrica Osorno S.A.
Cooperativa Regional Eléctrica de Llanquihue Ltda.
Sociedad Agrícola y Servicios Isla de pascua SpA
Sociedad de Ingeniería Eléctrica Mataquito Ltda.
DISTRIBUIDORA ELECTRICA S.A.