{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["INDICE","PREPARACION","ALTERNATIVAS","EVALUACIÓN PRIVADA","EVALUACIÓN SOCIOECONÓMICA","INDICADORES","FINANCIACIÓN","ANÁLISIS DE SENSIBILIDAD","CONCLUSIONES"],"not_rendered":{"images":23,"macros":1,"external_links":1,"defined_names":462,"comments":55},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"INDICE","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"PREPARACION","index":1,"n_rows":160,"n_cols":13,"rows_kept":160,"merged":[[5,1,5,3],[10,1,10,4],[11,1,11,4],[12,1,13,10],[14,1,14,10],[18,7,18,8],[18,9,18,10],[21,7,21,8],[24,1,24,4],[31,1,31,3],[67,1,68,2],[67,3,68,3],[67,4,68,4],[67,5,68,5],[67,6,68,6],[67,7,67,8],[67,10,68,10],[69,1,69,2],[69,10,70,10],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[84,1,85,2],[84,3,85,3],[84,4,85,4],[84,5,84,8],[84,9,84,12],[86,1,86,2],[87,1,87,2],[88,1,88,2],[90,1,91,2],[90,3,91,3],[90,4,91,4],[90,5,91,5],[90,6,91,6],[90,7,90,10],[90,11,92,12],[92,1,92,2],[95,1,97,2],[95,3,95,5],[96,5,97,5],[102,1,102,2],[105,1,107,2],[105,3,105,5],[106,5,107,5],[112,1,112,2],[115,1,117,2],[115,3,115,5],[116,5,117,5],[122,1,122,2],[125,1,126,1],[125,2,126,2],[125,3,126,3],[125,4,126,4],[125,5,126,5],[134,6,135,9],[135,1,135,4],[138,1,139,1],[138,2,139,5],[138,6,139,6],[138,7,139,7],[140,2,140,5],[140,8,146,10],[141,2,141,5],[142,2,142,5],[143,2,143,5],[144,2,144,5],[145,2,145,5],[146,2,146,5],[147,2,147,5],[154,2,154,5],[154,8,154,11]],"flags":["formulas_cached_only"]}
[null,"REGIÓN",{"v":0,"d":"0.00"},"Max","Generación y Distribución con Microcentrales Hidroeléctricas"]
[null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"PREPARACIÓN DEL PROYECTO",{"$nulls":4},2,{"$nulls":4},"Extensión de Redes"]
[]
[null," NOMBRE DEL PROYECTO"]
[]
[{"$nulls":11},2]
[]
[]
[null,"NUMERO DE AÑOS QUE DURA EL PROYECTO",{"$nulls":3},1,null,null,"AÑO BASE",2008]
[null,"NUMERO DE AÑOS QUE DURA LA INVERSIÓN",{"$nulls":3},1]
[null,"LLENE ESTA SECCIÖN ANTES DE COMENZAR A INTRODUCIR INFORMACIÓN EN LA HOJA Y PULSE EL BOTÓN"]
[]
[]
[]
[null,"TIPO DE PROYECTO",{"$nulls":5},"CARACTERÍSTICAS GEOGRÁFICAS"]
[]
[{"$nulls":7},"REGIÓN",null,"AREA"]
[]
[]
[{"$nulls":7},"TOPOGRAFÍA",null,"SUELO","DIFICULTAD"]
[{"$nulls":10},"B"]
[]
[null,"DIAGNÓSTICO DE LA SITUACIÓN ACTUAL"]
[]
[]
[]
[]
[]
[]
[null,"PROBLEMA O NECESIDAD"]
[]
[]
[]
[]
[]
[null,"ANÁLISIS DE MERCADO"]
[]
[]
[]
[]
[]
[null,"TAMAÑO Y LOCALIZACIÓN DEL PROYECTO"]
{"$rows_empty":7}
[null,"OBJETIVOS DEL PROYECTO"]
{"$rows_empty":7}
[null,"ESTRUCTURA ORGANIZACIONAL Y DE GESTIÓN"]
[]
[]
[]
[]
[]
[]
[null,"ESTIMACIÓN PRELIMINAR DEL IMPACTO AMBIENTAL"]
[null,"IMPACTO AMBIENTAL",null,"Ninguno","Bajo","Medio","Alto","Tipo de Impacto",null,null,"Categoría del Impacto"]
[{"$nulls":7},"Transitorio","Permanent"]
[null,"Bosque",null,false,false,false,false,false,false,null,4]
[null,"Suelo",null,false,false,false,false,false,false]
[null,"Agua",null,false,false,false,false,false,false]
[null,"Aire",null,false,false,false,false,false,false]
[null,"Biodiversidad",null,false,false,false,false,false,false]
[]
[null,"RELACIÓN DEL PROYECTO CON PLANES Y PROGRAMAS"]
{"$rows_empty":7}
[null,"ESTRUCTURA DEL CONSUMO"]
[null,"CATEGORÍA",null,"Número de Usuarios","Consumo kWh / mes / usuario","Tasas de Crecimiento de los Usuarios",{"$nulls":3},"Tasas de Crecimiento del Consumo"]
[{"$nulls":5},"1 a 5","6 a 10","11 a 15","16 a 20","1 a 5","6 a 10","11 a 15","16 a 20"]
[null,"Categoría Doméstica"]
[null,"Categoría General"]
[null,"Categoría Industrial"]
[]
[null,"CATEGORÍA",null,"Número de Luminarias","Potencia de las Luminar.  kW","Horas Diarias de Uso","Consumo kWh / año","Tasas de Crecimiento de las Luminarias",{"$nulls":3},"La Tasa de Crecimiento de las Luminarias debe oscilar entre   2 y 5 %"]
[{"$nulls":7},"1 a 5","6 a 10","11 a 15","16 a 20"]
[null,"Alumbrado Público",{"$nulls":4},0]
[]
[null,"PROYECCIÓN DE LOS USUARIOS POR CATEGORÍAS"]
[null,"Categoría",null,"Años"]
[{"$nulls":3},0,1,"Total"]
[{"$nulls":3},2008,2009]
[null,"Usuarios Domésticos",null,0,0,0]
[null,"Usuarios Generales",null,0,0,0]
[null,"Usuarios Industriales",null,0,0,0]
[null,"Luminarias Públicas",null,0,0,0]
[null,"USUARIOS TOTALES",null,0,0,0]
[]
[null,"PROYECCIÓN DEL CONSUMO ESPECÍFICO POR CATEGORÍAS (kWh)"]
[null,"Categoría",null,"Años"]
[{"$nulls":3},0,1,"Total"]
[{"$nulls":3},2008,2009]
[null,"Consumo Doméstico",null,0,0,0]
[null,"Consumo General",null,0,0,0]
[null,"Consumo Industrial",null,0,0,0]
[null,"Alumbrado Público",null,0,0,0]
[null,"CONSUMO TOTAL",null,0,0,0]
[]
[null,"PROYECCIÓN DE LA DEMANDA POR CATEGORÍAS"]
[null,"Categoría",null,"Años"]
[{"$nulls":3},0,1,"Total"]
[{"$nulls":3},2008,2009]
[null,"Demanda Doméstica",null,0,0,0]
[null,"Demanda General",null,0,0,0]
[null,"Demanda Industrial",null,0,0,0]
[null,"Alumbrado Público",null,0,0,0]
[null,"DEMANDA TOTAL",null,0,0,0]
[]
[null,"COSTO DE LA DEMANDA SUSTITUTA (Mensual por familia)"]
[null,"Energético","Uso","Cantidad Mensual","Costo Unitario Bs","TOTAL"]
[]
[null,"Velas",{"$nulls":3},0,"Unidades"]
[null,"Baterías",{"$nulls":3},0,"Unidades"]
[null,"Pilas",{"$nulls":3},0,"Unidades"]
[null,"Carbón",{"$nulls":3},0,"Kilos"]
[null,"Diesel",{"$nulls":3},0,"Litros"]
[null,"Kerosene",{"$nulls":3},0,"Litros"]
[null,"GLP",{"$nulls":3},0,"Garrafas"]
[null,"Otros",{"$nulls":3},0,"Si llena el campo \"Otros\" debe especificar un Factor de Conversión en el cuadro siguiente"]
[null,"GASTO/MES ENERGÉTICOS TRADICIONALES",{"$nulls":3},0]
[]
[null,"FACTORES DE CONVERSIÓN A ENERGÍA ELÉCTRICA"]
[null,"Energético","Supuestos de Cálculo",{"$nulls":3},"Factor de Conversión","Unidad de Medida"]
[]
[null,"Velas","Capacidad 18W Duración 2.5 horas",{"$nulls":3},0.045,"kWh/Vela","Los Factores de Conversión son calculados por diferentes procedimientos, pero no existe un consenso total sobre su exactitud. Si lo desea puede cambiar los valores"]
[null,"Baterías","Bateria de 12 Voltios  16 Amperios hora",{"$nulls":3},0.192,"kWh/Bat."]
[null,"Pilas","Aparato de 3 W, 4 Pilas Duración 5 horas",{"$nulls":3},0.056,"kWh/Pila"]
[null,"Carbón","Carbón calidad promedio rendimiento de 35%",{"$nulls":3},2,"kWh/kilo"]
[null,"Diesel","Equipo de 10 kVA con 225 lt/h de rendimiento",{"$nulls":3},3.33,"kWh/lt"]
[null,"Kerosene","Consumo de 0.5 Litros cada 4 horas",{"$nulls":3},0.8,"kWh/litro"]
[null,"GLP","Garrafas de 10 Kilos",{"$nulls":3},127.11,"kWh/Garr."]
[null,"Otros","(especificar)",{"$nulls":3},1]
[]
[null,"Qo",0,"kWh",null,"Cantidad Mensual Consumida * Factor de Conversión"]
[null,"Po",0,"Bs/kWh",null,"Costo Total Mensual / Qo"]
[]
[null,"Participación de los COSTOS de EEIA según Categoría y Monto del",{"$nulls":5},"Participación de los Costos Ambientales por Categoría y Monto en "]
[null,"Proyecto dentro de los Costos del Proyecto",{"$nulls":5},"el Costo Total del Proyecto"]
[null,"Costo del Proyecto","Categoría del Proyecto",{"$nulls":4},"Costo del Proyecto","Categoría del Proyecto"]
[null,"millones de $ Bol.",1,2,3,4,null,"millones de $ Bol.",1,2,3,4]
[null,"< 30",0.01,0.007,0.005,0,null,"< 30",0.025,0.0175,0.0125,0]
[null,"30-60",0.009,0.006,0.004,0,null,"30-60",0.0225,0.015,0.01,0]
[null,"60-120",0.008,0.005,0,0,null,"60-120",0.02,0.0125,0,0]
[null,">120",0.007,0,0,0,null,">120",0.0175,0,0,0]

{"sheet":"ALTERNATIVAS","index":2,"n_rows":29,"n_cols":2,"rows_kept":29,"merged":[[113,1,114,9]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"ALTERNATIVA DE SOLUCIÓN - INGENIERÍA DEL PROYECTO"]
[null,"DESCRIPCION"]
{"$rows_empty":7}
[null,"ASPECTOS TÉCNICOS"]
{"$rows_empty":7}
[null,"ASPECTOS OPERATIVOS"]
{"$rows_empty":7}
[null,"ASPECTOS AMBIENTALES"]

{"sheet":"EVALUACIÓN PRIVADA","index":3,"n_rows":135,"n_cols":9,"rows_kept":135,"merged":[[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,5,5,7],[4,8,5,8],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,5,7,7],[6,8,7,8],[10,1,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,1,17,4],[18,1,18,4],[19,1,19,4],[20,3,20,4],[22,1,24,3],[22,4,22,5],[23,5,24,5],[25,1,25,3],[26,1,26,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[35,2,35,3],[37,1,39,2],[37,3,37,4],[38,4,39,4],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[46,1,46,2],[47,1,47,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[54,1,54,2],[55,1,55,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[62,1,62,2],[63,1,63,2],[65,1,65,2],[66,1,66,2],[67,1,67,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[77,1,77,2],[78,1,78,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[85,1,85,2],[86,1,86,2],[88,1,88,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[93,1,93,2],[94,1,94,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[102,1,102,2],[104,1,104,2],[104,5,104,6],[105,1,105,2],[106,1,106,2],[106,5,106,6],[107,1,107,2],[108,1,108,2],[108,5,108,6],[112,1,114,2],[112,3,112,4],[113,4,114,4],[115,1,115,2],[117,1,117,2],[118,1,118,2],[119,1,119,2],[120,1,120,2],[124,1,124,2],[125,1,125,2],[126,1,126,2],[127,1,127,2],[128,1,128,2],[130,1,130,2],[132,1,132,2],[133,1,133,2],[134,1,134,2]],"flags":["formulas_cached_only"]}
[null,false]
[]
[]
[null,"EVALUACIÓN PRIVADA"]
[null,null,"kWh          (Qo)","Bs/kWh (Po)",null,"Tasa de Crecimiento de la Energía Sustituta - Tasa de Crec. Poblacional"]
[]
[null,"Energía Sustituta",0,0,null,"Tasa de Crecimiento real de la Energía Eléctrica Vendida",null,null,{"v":0,"d":"0.00%"}]
[]
[]
[null,"PARAMETROS PARA LA EVALUACIÓN"]
[null,"Tasa de Descuento Privada",{"$nulls":3},{"v":0.1281,"d":"12.81%"}]
[null,"Potencia Instalada - kW (Con Proyecto)"]
[null,"Kilómetros de Red Instalada Media Tensión (Con Proyecto)"]
[null,"Kilómetros de Red Instalada Baja Tensión (Con Proyecto)"]
[null,"Número de Familias a Beneficiar (año 0)"]
[null,"Costo por Conexión Nueva"]
[null,"Tarifa de Compra de Energía para Proyectos de Ext. de Redes (por kWh)"]
[null,"Porcentaje de Pérdidas de la Energía Comprada",{"$nulls":3},{"v":0.05,"d":"5.00%"}]
[null,"Tarifa de Venta de Energía - Bs./kWh (Calculada)",{"$nulls":3},0]
[null,"Tarifa de Venta de Energía de Referencia (Proporcionada)"]
[{"$nulls":3},"TARIFA SELECCIONADA",null,0]
[null,"DEMANDA DE ENERGÍA"]
[null,"Componentes",null,null,"Años"]
[{"$nulls":4},0,"Total"]
[{"$nulls":4},2008]
[null,"Demanda Cubierta por el Proyecto - kWh",null,null,0,0]
[null,"Demanda de Energía Sustituta - kWh",{"$nulls":3},0]
[]
[null,"INGRESOS DEL PROYECTO"]
[null,"Venta de Energía",null,null,0,0]
[null,"Ingresos por Conexiones Nuevas",{"$nulls":3},0]
[null,"Otros",{"$nulls":3},0]
[null,"Total Ingresos",null,null,0,0]
[]
[null,"COSTOS DEL PROYECTO"]
[null,"Unidad Monetaria","Dólares",null,"Tipo de Cambio (Bs. por Dólar)"]
[{"$nulls":3},{"v":1,"d":"100.00%"}]
[null,"Componentes",null,"Años"]
[{"$nulls":3},0,"Total"]
[{"$nulls":3},2008]
[null,"Operación"]
[null,"Bienes Transables",null,null,0]
[null,"Materiales Locales",null,null,0]
[null,"Mano de Obra Calificada",null,null,0]
[null,"Mano de Obra Semicalificada",null,null,0]
[null,"M. De O. No Calificada Urbana",null,null,0]
[null,"M.de O. No Calificada Rural",null,null,0]
[null,"Subtotal",null,0,0]
[null,"Mantenimiento"]
[null,"Bienes Transables",null,null,0]
[null,"Materiales Locales",null,null,0]
[null,"Mano de Obra Calificada",null,null,0]
[null,"Mano de Obra Semicalificada",null,null,0]
[null,"M. De O. No Calificada Urbana",null,null,0]
[null,"M.de O. No Calificada Rural",null,null,0]
[null,"Subtotal",null,0,0]
[null,"Comercialización"]
[null,"Bienes Transables",null,null,0]
[null,"Materiales Locales",null,null,0]
[null,"Mano de Obra Calificada",null,null,0]
[null,"Mano de Obra Semicalificada",null,null,0]
[null,"M. De O. No Calificada Urbana",null,null,0]
[null,"M.de O. No Calificada Rural",null,null,0]
[null,"Subtotal",null,0,0]
[null,"Compra de Energía/Compra de Combustible"]
[null,"Bienes Transables",null,0,0]
[null,"Materiales Locales",null,null,0]
[null,"Subtotal",null,0,0]
[null,"Total Costos de Operación",null,0,0]
[]
[null,"Inversión"]
[null,"Costos de Generación"]
[null,"Bienes Transables",null,null,0]
[null,"Materiales Locales",null,null,0]
[null,"Mano de Obra Calificada",null,null,0]
[null,"Mano de Obra Semicalificada",null,null,0]
[null,"M. De O. No Calificada Urbana",null,null,0]
[null,"M.de O. No Calificada Rural",null,null,0]
[null,"Subtotal",null,0,0]
[null,"Línea de Media Tensión"]
[null,"Bienes Transables",null,null,0]
[null,"Materiales Locales",null,null,0]
[null,"Mano de Obra Calificada",null,null,0]
[null,"Mano de Obra Semicalificada",null,null,0]
[null,"M. De O. No Calificada Urbana",null,null,0]
[null,"M.de O. No Calificada Rural",null,null,0]
[null,"Subtotal",null,0,0]
[null,"Red de Baja Tensión"]
[null,"Bienes Transables",null,null,0]
[null,"Materiales Locales",null,null,0]
[null,"Mano de Obra Calificada",null,null,0]
[null,"Mano de Obra Semicalificada",null,null,0]
[null,"M. De O. No Calificada Urbana",null,null,0]
[null,"M.de O. No Calificada Rural",null,null,0]
[null,"Subtotal",null,0,0]
[null,"Total Costos de Inversión",null,0,0]
[null,5000000,10000000]
[null,"Impacto Ambiental",null,20000000,0]
[null,"Costo de los Estudios de Impacto",null,0,0]
[null,"Costo del Manejo del Impacto",null,0,0]
[null,"Subtotal",null,0,0]
[]
[null,"Total Costos",null,0,0]
[]
[null,"VACP",null,{"v":0,"d":"0.00"},0,"VADP"]
[null,"VANP",null,{"v":0,"d":"0.00"}]
[null,"CAEP",null,{"v":0,"d":"0.00"},0,"CAP/kWh"]
[null,"TIRP"]
[null,"VAIP",null,null,0,"RBCP"]
[]
[]
[null,"FLUJO DE FONDOS"]
[{"$nulls":3},"Años"]
[{"$nulls":3},0,"Total"]
[{"$nulls":3},2008]
[null,"Total Ingresos",null,0,0]
[]
[null,"Total Costos de Operación",null,0,0]
[null,"Depreciación (+)",null,null,0]
[null,"Costos Financieros (Intereses)",null,null,0]
[null,"Subtotal",null,0,0]
[]
[null,"Impuesto a la Utilidad",null,0,0]
[]
[null,"Total Costos de Inversión",null,0,0]
[null,"Depreciación (-)",null,0,0]
[null,"Amortización (+)",null,null,0,null,null," "]
[null,"Préstamo (-)Escribir el Valor con signo Negativo",null,null,0]
[null,"Subtotal",null,0,0]
[]
[null,"Costos de Impacto Ambiental",null,0,0]
[]
[null,"Total Costos ",null,0,0]
[null,"Valor de Salvamento",null,null,0]
[null,"Flujo de Fondos Neto",null,0,0]

{"sheet":"EVALUACIÓN SOCIOECONÓMICA","index":4,"n_rows":108,"n_cols":7,"rows_kept":108,"merged":[[5,1,5,4],[6,1,6,4],[7,1,7,4],[8,1,8,4],[9,1,9,4],[10,1,10,4],[16,1,16,4],[17,1,17,4],[20,1,22,4],[20,5,20,6],[21,6,22,6],[23,1,23,4],[24,1,24,3],[25,1,25,4],[27,1,27,4],[28,1,28,4],[29,1,29,4],[30,1,30,3],[31,1,31,4],[36,1,38,2],[36,3,36,4],[37,4,38,4],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[45,1,45,2],[46,1,46,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[53,1,53,2],[54,1,54,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[61,1,61,2],[62,1,62,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[75,1,75,2],[76,1,76,2],[78,1,78,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[83,1,83,2],[84,1,84,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[91,1,91,2],[92,1,92,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[101,1,101,2],[103,1,103,2],[103,6,103,7],[104,1,104,2],[105,1,105,2],[105,6,105,7],[106,1,106,2],[107,1,107,2],[107,6,107,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"EVALUACIÓN SOCIOECONÓMICA"]
[null,"INFORMACION  GENERAL"]
[null,"RPC DIVISA",{"$nulls":3},1.24]
[null,"RPC MANO DE OBRA CALIFICADA",{"$nulls":3},1]
[null,"RPC MANO DE OBRA SEMICALIFICADA",{"$nulls":3},0.43]
[null,"RPC MANO DE OBRA NO CALIFICADA URBANA",{"$nulls":3},0.23]
[null,"RPC MANO DE OBRA NO CALIFICADA RURAL",{"$nulls":3},0.47]
[null,"TASA SOCIAL DE DESCUENTO",{"$nulls":3},{"v":0.1267,"d":"12.67%"}]
[]
[]
[]
[]
[null,"PARAMETROS PARA LA EVALUACIÓN"]
[null,"Tarifa Seleccionada ",{"$nulls":3},0]
[null,"Número de Usuarios Beneficiados",{"$nulls":3},0]
[]
[null,"BENEFICIOS DEL PROYECTO"]
[null,"Componentes",{"$nulls":3},"Años"]
[{"$nulls":5},0,"Total"]
[{"$nulls":5},2008]
[null,"Energía Ahorrada por Reducción de Pérdidas - kWh",{"$nulls":4},0]
[null,"Demanda No Racionada - % del anterior",{"$nulls":3},0,0]
[null,"Beneficio por Demanda Adicional-kWh",{"$nulls":3},0,0]
[]
[null,"Bienestar de la Comunidad",{"$nulls":3},0,0]
[null,"Reducción de Pérdidas",{"$nulls":3},0,0]
[null,"Aumento de la Continuidad",{"$nulls":3},0,0]
[null,"Liberación de Recursos por Energía Sustituta",{"$nulls":3},0,0]
[null,"Total de Beneficios Socioeconómicos",{"$nulls":3},0,0]
[]
[null,"COSTOS DEL PROYECTO"]
[null,"Unidad Monetaria","Dólares"]
[]
[null,"Componentes",null,"Años"]
[{"$nulls":3},0,"Total"]
[{"$nulls":3},2008]
[null,"Operación"]
[null,"Bienes Transables",null,0,0]
[null,"Materiales Locales",null,0,0]
[null,"Mano de Obra Calificada",null,0,0]
[null,"Mano de Obra Semicalificada",null,0,0]
[null,"M. De O. No Calificada Urbana",null,0,0]
[null,"M.de O. No Calificada Rural",null,0,0]
[null,"Subtotal",null,0,0]
[null,"Mantenimiento"]
[null,"Bienes Transables",null,0,0]
[null,"Materiales Locales",null,0,0]
[null,"Mano de Obra Calificada",null,0,0]
[null,"Mano de Obra Semicalificada",null,0,0]
[null,"M. De O. No Calificada Urbana",null,0,0]
[null,"M.de O. No Calificada Rural",null,0,0]
[null,"Subtotal",null,0,0]
[null,"Comercialización"]
[null,"Bienes Transables",null,0,0]
[null,"Materiales Locales",null,0,0]
[null,"Mano de Obra Calificada",null,0,0]
[null,"Mano de Obra Semicalificada",null,0,0]
[null,"M. De O. No Calificada Urbana",null,0,0]
[null,"M.de O. No Calificada Rural",null,0,0]
[null,"Subtotal",null,0,0]
[null,"Compra de Energía/Compra de Combustible"]
[null,"Bienes Transables",null,0,0]
[null,"Materiales Locales",null,0,0]
[null,"Subtotal",null,0,0]
[null,"Total Costos de Operación",null,0,0]
[null,"Inversión"]
[null,"Costos de Generación"]
[null,"Bienes Transables",null,0,0]
[null,"Materiales Locales",null,0,0]
[null,"Mano de Obra Calificada",null,0,0]
[null,"Mano de Obra Semicalificada",null,0,0]
[null,"M. De O. No Calificada Urbana",null,0,0]
[null,"M.de O. No Calificada Rural",null,0,0]
[null,"Subtotal",null,0,0]
[null,"Linea de Media Tensión"]
[null,"Bienes Transables",null,0,0]
[null,"Materiales Locales",null,0,0]
[null,"Mano de Obra Calificada",null,0,0]
[null,"Mano de Obra Semicalificada",null,0,0]
[null,"M. De O. No Calificada Urbana",null,0,0]
[null,"M.de O. No Calificada Rural",null,0,0]
[null,"Subtotal",null,0,0]
[null,"Red de Baja Tensión"]
[null,"Bienes Transables",null,0,0]
[null,"Materiales Locales",null,0,0]
[null,"Mano de Obra Calificada",null,0,0]
[null,"Mano de Obra Semicalificada",null,0,0]
[null,"M. De O. No Calificada Urbana",null,0,0]
[null,"M.de O. No Calificada Rural",null,0,0]
[null,"Subtotal",null,0,0]
[null,"Total Costos de Inversión",null,0,0]
[null,"Impacto Ambiental"]
[null,"Costo de los Estudios de Impacto",null,0,0]
[null,"Costo del Manejo del Impacto",null,0,0]
[null,"Subtotal",null,0,0]
[]
[null,"TOTAL",null,0,0]
[]
[null,"FLUJO DE FONDOS NETO",null,0,0]
[]
[null,"VACS",null,{"v":0,"d":"0.00"},null,0,"VADS"]
[null,"VANS",null,{"v":0,"d":"0.00"}]
[null,"CAES",null,{"v":0,"d":"0.00"},null,0,"CAS"]
[null,"TIRS"]
[null,"VAIS",{"$nulls":3},0,"RBCS"]

{"sheet":"INDICADORES","index":5,"n_rows":69,"n_cols":11,"rows_kept":69,"merged":[[5,1,6,2],[5,3,6,3],[5,7,6,8],[5,9,6,9],[7,1,7,2],[7,7,7,8],[8,1,8,2],[8,7,8,8],[9,1,9,2],[9,7,9,8],[11,1,11,2],[11,7,11,8],[14,1,14,7],[15,1,17,2],[15,3,17,3],[15,4,16,5],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[21,5,23,7],[22,1,22,2],[23,1,23,2],[25,1,25,7],[26,1,28,2],[26,3,28,3],[26,4,27,5],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[32,5,34,7],[33,1,33,2],[34,1,34,2],[36,1,36,6],[37,1,39,2],[37,3,39,3],[37,4,38,5],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[43,5,45,7],[44,1,44,2],[45,1,45,2],[47,1,47,5],[48,1,50,2],[48,3,50,3],[48,4,49,5],[50,6,53,8],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[59,1,60,1],[59,2,59,7],[59,9,60,10],[60,2,60,3],[60,4,60,5],[60,6,60,7],[65,1,68,1],[65,2,65,7],[65,9,66,10],[66,2,66,3],[66,4,66,5],[66,6,66,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[null,"INDICADORES FINANCIEROS",{"$nulls":5},"INDICADORES SOCIOECONOMICOS"]
[null,"Indicador",null,"Valor",{"$nulls":3},"Indicador",null,"Valor"]
[]
[null,"VACP",null,{"v":0,"d":"0.00"},{"$nulls":3},"VACS",null,{"v":0,"d":"0.00"}]
[null,"VANP",null,{"v":0,"d":"0.00"},{"$nulls":3},"VANS",null,{"v":0,"d":"0.00"}]
[null,"CAEP",null,{"v":0,"d":"0.00"},{"$nulls":3},"CAES",null,{"v":0,"d":"0.00"}]
[null,"TIRP",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00%"},{"$nulls":3},"TIRS",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00%"}]
[null,"RBC Privado",null,{"v":0,"d":"0.00"},{"$nulls":3},"RBC Social",null,{"v":0,"d":"0.00"}]
[]
[null,"INDICADORES DE COSTO EFICIENCIA"]
[null,"PROYECTOS DE GENERACION CON MICROCENTRALES HIDROELECTRICAS"]
[null,"Indicador",null,"Valor","Indicadores Estándar             U.S.$"]
[]
[{"$nulls":4},"Max","Min"]
[null,"Inversión / kWh de Potencia",null,{"v":0,"d":"0.00"},{"v":2799.25,"d":"2,799"},{"v":2407.12,"d":"2,407"}]
[null,"Costo de Inversión / Familia",null,{"v":0,"d":"0.00"},{"v":1362.43,"d":"1,362"},{"v":955.31,"d":"955"}]
[null,"VACP / Potencia (kW)",null,{"v":0,"d":"0.00"}]
[null,"CAP / kWh  - (VACP / VADP)",null,{"v":0,"d":"0.00"},null,"Como Costos de Inversión se consideran solamente los Costos de Generación + los Costos de la Linea de Media Tensión"]
[null,"VACS / Potencia (kW)",null,{"v":0,"d":"0.00"}]
[null,"CAS / kW  - (VACS / VADS)",null,{"v":0,"d":"0.00"}]
[]
[null,"PROYECTOS DE GENERACION CON MICROCENTRALES TERMOELECTRICAS"]
[null,"Indicador",null,"Valor","Indicadores Estándar             U.S.$"]
[]
[{"$nulls":4},"Max","Min"]
[null,"Inversión por kWh de Potencia",null,{"v":0,"d":"0.00"},{"v":2799.25,"d":"2,799"},{"v":2407.12,"d":"2,407"}]
[null,"Costo de Inversión por Familia",null,{"v":0,"d":"0.00"},{"v":1362.43,"d":"1,362"},{"v":955.31,"d":"955"}]
[null,"VACP / Potencia (kW)",null,{"v":0,"d":"0.00"}]
[null,"CAP / kWh  - (VACP / VADP)",null,{"v":0,"d":"0.00"},null,"Como Costos de Inversión se consideran solamente los Costos de Generación + los Costos de la Linea de Media Tensión"]
[null,"VACS / Potencia (kW)",null,{"v":0,"d":"0.00"}]
[null,"CAS / kW  - (VACS / VADS)",null,{"v":0,"d":"0.00"}]
[]
[null,"PROYECTOS DE GENERACION DE ENERGÍAS ALTERNATIVAS"]
[null,"Indicador",null,"Valor","Indicadores Estándar             U.S.$"]
[]
[{"$nulls":4},"Max","Min"]
[null,"Inversión por kWh de Potencia",null,{"v":0,"d":"0.00"},{"v":2799.25,"d":"2,799"},{"v":2407.12,"d":"2,407"}]
[null,"Costo de Inversión por Familia",null,{"v":0,"d":"0.00"},{"v":1362.43,"d":"1,362"},{"v":955.31,"d":"955"}]
[null,"VACP / Potencia (kW)",null,{"v":0,"d":"0.00"}]
[null,"CAP / kWh  - (VACP / VADP)",null,{"v":0,"d":"0.00"},null,"Como Costos de Inversión se consideran solamente los Costos de Generación de Electricidad"]
[null,"VACS / Potencia (kW)",null,{"v":0,"d":"0.00"}]
[null,"CAS / kW  - (VACS / VADS)",null,{"v":0,"d":"0.00"}]
[]
[null,"PROYECTOS DE EXTENSIÓN DE REDES"]
[null,"Indicador",null,"Valor","Indicadores Estándar             U.S.$"]
[]
[{"$nulls":4},"Max","Min","Para el Indicador MT se consideran como Costos de Inversión los de la Linea de Media Tensión. Para el Indicador BT los de la Red de Baja Tensión"]
[null,"Costo de Inversión por Km (MT)",null,{"v":0,"d":"0.00"},{"v":9163.84,"d":"9,164"},{"v":7789.06,"d":"7,789"}]
[null,"Costo de Inversión por Km (BT)",null,{"v":0,"d":"0.00"},{"v":4109.33,"d":"4,109"},{"v":2973.09,"d":"2,973"}]
[null,"Costo de Inversión por Familia",null,{"v":0,"d":"0.00"},{"v":625.86,"d":"626"},{"v":535.3,"d":"535"}]
[null,"VACP / Kilómetro",null,{"v":0,"d":"0.00"}]
[null,"VACS / Kilómetro",null,{"v":0,"d":"0.00"}]
[]
[]
[null,"OTROS INDICADORES ESTANDAR PARA PROYECTOS SIMILARES"]
[null,"Costo / Kilómetro","GRADO DE DIFICULTAD",{"$nulls":6},"Costo / Kilovatio (Generación)"]
[null,null,"A",null,"B",null,"C"]
[null,"TIPO DE LINEA","Max","Min","Max","Min","Max","Min",null,"Max","Min"]
[null,"Media Tensión",{"v":9163.84,"d":"9,163.84"},{"v":7789.06,"d":"7,789.06"},{"v":9163.84,"d":"9,163.84"},{"v":7789.06,"d":"7,789.06"},{"v":9163.84,"d":"9,163.84"},{"v":7789.06,"d":"7,789.06"},null,{"v":2799.25,"d":"2,799.25"},{"v":2407.12,"d":"2,407.12"}]
[null,"Baja Tensión",{"v":4109.33,"d":"4,109.33"},{"v":2973.09,"d":"2,973.09"},{"v":4109.33,"d":"4,109.33"},{"v":2973.09,"d":"2,973.09"},{"v":4109.33,"d":"4,109.33"},{"v":2973.09,"d":"2,973.09"}]
[]
[null,"Costo / Familia (Extensión de Redes)","REGIÓN",{"$nulls":6},"Costo / Familia   (Generación)"]
[null,null,"ALTIPLANO",null,"VALLES",null,"LLANOS"]
[null,null,"Max","Min","Max","Min","Max","Min",null,"Max","Min"]
[null,null,625.86,{"v":535.3,"d":"535.30"},625.86,{"v":535.3,"d":"535.30"},625.86,{"v":535.3,"d":"535.30"},null,{"v":1362.43,"d":"1,362.43"},955.31]

{"sheet":"FINANCIACIÓN","index":6,"n_rows":14,"n_cols":12,"rows_kept":14,"merged":[[5,1,6,1],[5,2,5,5],[5,6,5,7],[5,8,5,10],[5,11,6,11]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"INVERSIÓN ESTIMADA Y FINANCIAMIENTO",{"$nulls":7},"Deuda Consesional"]
[{"$nulls":9},"Deuda Comercial"]
[null,"Detalle","Financiamiento Interno -",{"$nulls":3},"Dólares",null,"Financiamiento Externo",null,null,"Total General"]
[null,null,"T.G.N.","Recursos Propios","Impuesto Específico Hidrocarb.","Recursos de Contraval.","Otros","Total Financiam Interno","Crédito Externo","Donación","Total Finaciam. Externo"]
[null,"Terreno",{"$nulls":5},0,null,null,0,0]
[null,"Edificaciones",{"$nulls":5},0,null,null,0,0]
[null,"Equipamiento",{"$nulls":5},0,null,null,0,0]
[null,"Suministros",{"$nulls":5},0,null,null,0,0]
[null,"Supervisión",{"$nulls":5},0,null,null,0,0]
[null,"Gastos Generales e Imprevistos",{"$nulls":5},0,null,null,0,0]
[null,"TOTAL",0,0,0,0,0,0,0,0,0,0]

{"sheet":"ANÁLISIS DE SENSIBILIDAD","index":7,"n_rows":32,"n_cols":10,"rows_kept":32,"merged":[[6,1,7,2],[6,3,7,3],[6,4,7,4],[6,6,7,7],[6,8,7,8],[6,9,7,9],[8,1,8,2],[8,6,8,7],[9,1,9,2],[9,6,9,7],[10,1,10,2],[10,6,10,7],[11,1,11,2],[11,6,11,7],[12,1,12,2],[12,6,12,7],[14,6,14,7],[15,6,15,7],[16,6,16,7],[17,6,17,7],[18,6,18,7],[20,6,20,7],[21,6,21,7],[22,6,22,7],[23,6,23,7],[24,6,24,7],[25,6,25,7],[27,6,27,7],[28,6,28,7],[29,6,29,7],[30,6,30,7],[31,6,31,7]],"flags":["formulas_cached_only"]}
[null,0]
[null,0]
[]
[null,"ANALISIS DE SENSIBILIDAD"]
[]
[]
[null,"Variables",null,"Valor Actual","Nuevo Valor   %",null,"Indicador",null,"Valor","% de Cambio"]
[]
[null,"Monto de la Inversión",null,{"v":0,"d":"0.00"},{"v":1,"d":"100%"},null,"VACP",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[null,"Demanda de Energía",null,{"v":0,"d":"0.00"},{"v":1,"d":"100%"},null,"VANP",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[null,"Usuarios",null,{"v":0,"d":"0.00"},{"v":1,"d":"100%"},null,"CAEP",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[null,"Potencia Instalada - kW",null,{"v":0,"d":"0.00"},{"v":1,"d":"100%"},null,"TIRP",null,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"Tarifa Proporcionada (Bs/kWh)",null,{"v":0,"d":"0.00"},{"v":1,"d":"100%"},null,"RBC Privado",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[]
[{"$nulls":6},"VACS",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"VANS",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"CAES",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"TIRS",null,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"RBC Social",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[]
[null,null,"PROYECTO DE GENERACIÓN:",{"$nulls":3},"Inversión por kWh de Potencia",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"Costo de Inversión por Familia",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"VACP / POTENCIA (kW)",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"CAP / kWh",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"VACS / POTENCIA (kW)",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"CAS / kWh",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[]
[null,"PROYECTO DE EXTENSIÓN DE REDES:",{"$nulls":4},"Costo de Inversión por Km (MT)",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"Costo de Inversión por Km (BT)",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"Costo de Inversión por Familia",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"VACP / KM",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
[{"$nulls":6},"VACS / KM",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]

{"sheet":"CONCLUSIONES","index":8,"n_rows":22,"n_cols":7,"rows_kept":22,"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"CONCLUSIONES Y RECOMENDACIONES"]
[null,"RECOMENDACIÓN",{"$nulls":3},"OBSERVACIONES"]
{"$rows_empty":10}
[null,"FECHA",{"$nulls":4},"        FIRMA"]
[]
[]
[null,"RESPONSABLE"]
[]
[]
[null,"CARGO"]