{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["TOTAL ","NOA"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":1,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"TOTAL ","index":0,"n_rows":30,"n_cols":10,"rows_kept":30,"cut":false,"hidden":false,"merged":[[29,1,29,10],[27,6,27,7]]}
[]
[null,"ANEXO IX  al Memorandum  D.T.E.E.  N°     356     /2017"]
[]
["ENTE NACIONAL REGULADOR "]
["DE LA ELECTRICIDAD"]
[]
[null,"SISTEMA DE TRANSPORTE DE ENERGÍA ELÉCTRICA POR DISTRIBUCIÓN TRONCAL"]
[]
[null,"TRANSNOA S.A."]
[]
[null,"INCENTIVO MENSUAL A APLICAR"]
[]
[null,null,false]
[null,"Asociado al desempeño durante los doce meses anteriores al mes de Diciembre 2015"]
[]
[null,null,null,null,null,null,null,null,null,"Incremento (1)"]
[]
[null,null,"1.-","LÍNEAS",null,null,null,{"$f":"+[1]NOA!G31","v":0},null,"----"]
[]
[null,null,"2.-","CONEXIÓN"]
[]
[null,null,null,"2.1.-","Transformación",null,null,{"$f":"+[1]NOA!I31","v":0},null,"----"]
[]
[null,null,null,"2.2.-","Salidas",null,null,{"$f":"NOA!K31","v":17886.91},null,{"$f":"+H24*0.5","v":8943.4549999999999}]
[]
[]
[]
[null,null,null,null,null,"TOTAL ",{"$f":"+H24+J24","v":26830.364999999998}]
[]
[null,"(1) Incremento del 50% del Incentivo mensual conforme lo establecido en el Acta Acuerdo - Punto 5.1.8."]

{"sheet":"NOA","index":1,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[[30,3,30,4],[14,3,14,4],[22,2,24,2],[17,2,20,2],[26,2,28,2],[15,3,15,4]]}
[]
[null,{"$f":"'TOTAL '!B2","v":"ANEXO IX  al Memorandum  D.T.E.E.  N°     356     /2017"}]
[]
["ENTE NACIONAL REGULADOR "]
["DE LA ELECTRICIDAD"]
[]
[]
[null,null,"SISTEMA DE TRANSPORTE DE ENERGÍA ELÉCTRICA POR DISTRIBUCIÓN TRONCAL - TRANSNOA S.A."]
[]
[null,null,"PARÁMETROS DE CÁLCULO"]
[]
[null,{"$f":"'TOTAL '!B14","v":"Asociado al desempeño durante los doce meses anteriores al mes de Diciembre 2015"}]
[]
[]
[null,null,null,"EQUIPO",null,null,"LINEAS",null,"TRAFOS",null,"SALIDAS"]
[null,null,null,"UNIDAD",null,null,"[km]",null,"[MVA]",null,"[salida]"]
[]
[null,null,"Parámetros\nFijos","a"," [$]",null,-15813.77,null,-5602.49,null,-16424.650000000001]
[null,null,null,"b"," [$]",null,45262.16,null,7332.71,null,17886.91]
[null,null,null,"dpsf valor ref"," [hs / salida forzada]",null,1.1399999999999999,null,1.03,null,2.27]
[null,null,null,"tf ref"," [fallas / 100 km - año]",null,2.0299999999999998,null,"--",null,"--"]
[]
[null,null,"Datos\nCalculados","åj=12 hf j"," [hs / año móvil]",null,1285.333333,null,5586.8666670000002,null,1]
[null,null,null,"å "," [salidas forzadas año móvil]",null,142,null,114,null,1]
[null,null,null,"l"," [km]",null,5184.51,null,"--",null,"--"]
[]
[null,null,"Índices","dpsf"," [hs / salida forzada]",null,{"$f":"ROUND(G23/G24,2)","v":9.0500000000000007},null,{"$f":"ROUND(I23/I24,2)","v":49.01},null,0]
[]
[null,null,null,"tf"," [fallas / 100 km - año móvil]",null,{"$f":"ROUND(G24/G25*100,2)","v":2.74},null,"--",null,"--"]
[]
[null,null,null,"PREMIO",null,null,{"$f":"ROUND((G27/G20+G29/G21)*G18+G19,2)*IF(AND(G27<G20,G29<G21),1,0)","v":0},null,{"$f":"ROUND(I27/I20*I18+I19,2)*IF(I27<I20,1,0)","v":0},null,{"$f":"ROUND(K27/K20*K18+K19,2)*IF(K27<K20,1,0)","v":17886.91}]
[]
[null,null,null,"Parámetros definidos por Resolución ENRE N° 182/2000"]
[]
[null,null,null,"a = Valor fijo ajustable a los índices CPI y PPI",null,null,null,null,"dpsf = Duración Promedio por Salida Forzada"]
[null,null,null,"b  = Valor fijo ajustable a los índices CPI y PPI",null,null,null,null,"tf = Tasa de Falla"]
[null,null,null,"dpsf valor ref = Valor de Referencia de la Duración Promedio por Salida Forzada",null,null,null,null,"hf j = Horas de Salidas Forzadas del mes j"]
[null,null,null,"tf ref = Tasa de Falla de Referencia",null,null,null,null,"l = Longitud mensual de todas las líneas de TRANSNOA S.A."]
[null,null,null,"X = relación de índices determinada como dpsf / dpsf valor ref con excepcion de lineas donde es (dpsf / dpsf valor ref + tf / tf ref)"]
[null,null,null,"Premio NULO = Cuando dpsf ref < dpsf o tf ref < tf"]