ࡱ >
C ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ? @ A B D E R o o t E n t r y F "ȱq0n @ W o r k b o o k X M s o D a t a S t o r e X[ V D Y Y 2 I Q J R = = 2 X[ I t e m
P r o p e r t i e s H L G I W 1 V C 3 Z M T Q = = 2 [[ I t e m
This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision.
DocumentLibraryFormDocumentLibraryFormDocumentLibraryForm P r o p e r t i e s S u m m a r y I n f o r m a t i o n (
D o c u m e n t S u m m a r y I n f o r m a t i o n 8 C o m p O b j m
Oh +'0 @ H \ l
LAURA Y FER x046858 Microsoft Excel @ ؍B@ }2 \ p X002736 B a = = x x !&8 @ " 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 $ A r i a l 1 A r i a l 1 A r i a l 3 # , # # 0 \ " " ; \ - # , # # 0 \ " " = # , # # 0 \ " " ; [ R e d ] \ - # , # # 0 \ " " ? # , # # 0 . 0 0 \ " " ; \ - # , # # 0 . 0 0 \ " " I " # , # # 0 . 0 0 \ " " ; [ R e d ] \ - # , # # 0 . 0 0 \ " " q * 6 _ - * # , # # 0 \ " " _ - ; \ - * # , # # 0 \ " " _ - ; _ - * " - " \ " " _ - ; _ - @ _ - k ) 3 _ - * # , # # 0 \ _ _ - ; \ - * # , # # 0 \ _ _ - ; _ - * " - " \ _ _ - ; _ - @ _ - , > _ - * # , # # 0 . 0 0 \ " " _ - ; \ - * # , # # 0 . 0 0 \ " " _ - ; _ - * " - " ? ? \ " " _ - ; _ - @ _ - { + ; _ - * # , # # 0 . 0 0 \ _ _ - ; \ - * # , # # 0 . 0 0 \ _ _ - ; _ - * " - " ? ? \ _ _ - ; _ - @ _ - "S";"S";"No" $ "Verdadero";"Verdadero";"Falso" ( # "Activado";"Activado";"Desactivado" ] , [ $ - 2 ] \ # , # # 0 . 0 0 _ ) ; [ R e d ] \ ( [ $ - 2 ] \ # , # # 0 . 0 0 \ ) 0.0 #,##0.0
0.000 0.0000000 0.00000 #,##0.000000
# , # # 0 . 0 0 \ " " #,##0.00_ ;\-#,##0.00\ + ) , * 8 x@ @ + x@ @ + x@ @ ) |@ @ + |@ @ + |@ @ + |@ @ + |@ @ + x@ @ / |@ @ / |@ @ / x@ @ x@ @ |@ @ x@ @ * x@ @ * h@ @ * `@ @ x@ @ |@ @ * |@ @ |@ @ x h | x
| | x@ @ / x@ @ / |@ @ /
|@ @ ` x x@ @
|@ @ x
| h@ @ |@ @ | @ + | @ + |@ + + |@ @ + + |@ + x@ @ * x x@ @ H + h@ @ + | @ / x@ @ / H / x@ @ < ` " Liquidacin exceso consumo " " " [ 4 Consumo de referencia (kWh) Ahorro garantizado (%) P r e c i o u n i t a r i o ( c / k W h ) Consumo real (kWh) Gasto real (euros) Conjunto P r e s t a c i n E S E ( ) M a n t e n i m i e n t o r e f e r e n c i a ( ) % C o m p e n s a c i n p o r e l a d j u d i c a t a r i o ( ) Ereali PCUEi Pesei MTOrefi COMPi PRIMAi P r i m a p a r a e l a d j u d i c a t a r i o ( ) Tasa de descuento para las MAEi: IPC anual considerado: Ao del contrato (i)? Caso 1. Gasto real mayor que el garantizado a la Administracin Gasto de referencia (euros) Erefi AGesei Ao 1 (oferta) Gasto energtico real (euros)& Gasto energtico de referencia (euros) Greali Grefi? Caso 2. Gasto real menor que el garantizado a la Administracin A h o r r o e c o n m i c o r e a l ( ) Duracin del contrato (aos) Agua (m3)
Consumo real Electricidad (kWh) Gas (kWh) Gasoil (kWh) Ahorro econmico de energa (%)# Ahorro econmico de energa (euros) Ahorro energtico (kWh - m3) Ahorro ao (euros) Ahorro garantizado (euros) P r e c i o u n i t a r i o ( c / k W h c / m 3 ) ! Gasto energtico variable (euros) Gasto energtico fijo (euros) C o m p e n s a c i n ( ) P r i m a ( ) Total Amort A m o r t i z a c i n l i n e a l M A E s ( )
Biomasa (kWh)% Gasto horas sustitucin puntos de luz - :
b \ N H c c
? 5 F W
d MbP?_ * + % M \ \ C E N T I M P 0 2 N D 0 1 \ I 1 0 5 5 0 4 P C 4d , , A 4 , DINU" k SMTJ KMXL X 0 4 6 8 5 8 X 0 4 6 8 5 8 U s e S a m e S i z e , , , , , X 0 4 6 8 5 8 d " d ,, U
}
} # } } } } $
?
, @ , @ , @ , @ , @ , @
, @ , @ , @
, @ , @ , @ , @ , @ , @ , @ , @ , @ , @ , @ , @ , @ , @ , @ , @ , @ , @ , @ /
/
!
"
#
1
.
@wA @ 6A @@
C
F @F D@ F % F @@
D D d ~
F o@ . D A D D D D
+ & G @ D {Gz? & G `e@ D Q?
G G & G R@ D 333333?
D
* & G h@ D Q? & G @ D
ףp=
?
G G & G 5@ D ffffff? D M
) & E -@ D d D & E Q @ D d D E ~
E @ & E U@ D d D M
L 2 G G G G G D E@ & D
M
/
K 0
!
@ D
D ~
jA
M
@ D ~
@
M
- ! v
A D D
D D
! M
"
"
# @ A# 7@# 7A
# ~
# \@
N # M
"
" O O O O O 4 $ g@ / D D D AQ~
$ x@
M "
P 2 O O O O O # $ E@
} (\µ2@
$ M
"
" , $ Y@ D
D d D , $ <<@ D
D d D ~
$ @ $ , $ p@ D
D d D 4 $ ;E A D D D D D
$ M
7
7 8 8 8 8 8 - 9 .WkA D D D
D
9 M
7
7 ' 8 8 8 8 8 ! 9 %|@ D D
9 M
%
% & & & & & ~
: @
0 M
Q
, ( Q Q Q Q Q ! . %XU@ , D D
. M
(
) , H H H H H 7 - 8mӘ/@ ! D
$
B - !
R 8mӘ/@ 6
D D
(
) - H H H H H A - + D
D
B
- M
; < 1 I I I I I 3 3 M
; =
, J J J J J @ . %XU@ * D D
$
D B
. R
=
= % ! B XUUUU@ D D ! B hfff@ D D ! B @ D D B @ 2 D ! B @ D D ! B @@ ; D D
. R
=
= $ & > @\)[? D D & > V[W> ? D D & > ? D D
> 3 & > [ ? D D & > ۢa , ` ! , @ " , @ # , @ $ % , @ & , @ ' , @ ( , @ ) * , @ + , @ , , @ - , @ . , @ / , @ 0
, @ 1
, @ 2
, @ 3
, @ 4
, @ 5
, @ 6
, @ 7
, @ 8
, @ 9
, @ :
, @ ;
, @ <
, @ =
, @ >
, @
4 1 ~
5 @ 2 2 2 2 3 R M
! M M M M M M M M M M
" / " M M M M M M M M M
# M M M M M M M M M M
$ T
$ !
$ "
$ #
$ 1
$
$
$ $
M %
% % jA @ % % O2A @@ % C M
&
& & F @F D@ & F % & F L@ & D% D) d ~
& F o@ . & D A 1 D& D& D& D&
& M
'
' + & ' G @ 1 D& {Gz? & ' G `e@ 1 D& Q?
' G G & ' G R@ 1 D& 333333? ' D M
(
( * & ( G L@ ) D& Q? & ( G @ ) D&
ףp=
?
( G G & ( G 5@ ) D& ffffff? ( D M
)
) & ) E .@ ' D( d D% & ) E Q @ ' D( d D% ) E ~
) E @ & ) E U@ ' D( d D% ) M
*
* L 2 * G G G G G * D E@ 3 D0
* M
+ /
+ K 0 + ! + @ * D+ D= ~
+ jA +
M
,
, , , @ D, ~
, @ ,
M
-
- - - - ! vF A D& D+ D, D*
- ! M
. "
. " . # @ A# 7@# 7A . # ~
. # \@ . N # M
/ "
/ " / O O O O O 4 / $ g@ D D D AQ~
/ $ x@ /
M 0 "
0 P 2 0 O O O O O # 0 $ E@ +
} (\µ2@
0 $ M
1 "
1 " , 1 $ @\@ ( D. D) d D' , 1 $ <<@ ( D. D) d D' ~
1 $ @ 1 $ , 1 $ p@ 0 D. D) d D' 4 1 $ fff A ( D1 D1 D1 D1 D1
1 $ M
2 7
2 7 2 8 8 8 8 8 - 2 9 ١lA - D/ D1 D. D0 2 9 M 3 7
3 7 ' 3 8 8 8 8 8 ! 3 9 ^1@ D2 D- 3 9 M
4 %
4 % 4 & & & & & ~
4 : @ 4 0 M 5 +
5 , ( 5 + + + + + ! 5 . GV@ 6 D2 D4 5 '
6 (
6 ) 6 * * * * * 7 6 - 7 ! D6
$6
B 6 - ! 6
|Q D5 D3
7 (
7 ) 7 * * * * * E 7 - R%9]@ 9 / D6
D6
B 7 - 9 =
9 , 9 A A A A A @ 9 . :@ : * D3 D6
$6
D7 B 9 . : =
: = % : B h@ : : : : L L : B hfff@ : : : B @ : : : B L < : : B @ : : : B @ ; : : . ; =
; = $ & ; > 臓 ? ; D& D1 & ; > V[W> ? ; D& D1 & ; > ? ; D& D1
; > 3 & ; > [ ? < D& D1 & ; > Zs(? : D& D1 ; . < =
< = & ! < B X@ < D. D% ! < B |@ < D. D% ! < B 7A D. D% ! < B O2 < D. D% ! < B @ 15 D. D%
< B . ~
= = $@
= = > B X> * z ^ Y m g o \ a
s c N a z > @
7 g g h' h
՜. +,D ՜. +, P X d l t |
' Liquidacin exceso consumo Hojas de clculo ! -
9 E Q
] i u Descripcin ContentType Ao Responsable Nombre (responsable)
StartDate DateCompleted Servicio
FeMes Contratista Contrato
Importe (sin IVA) Informe jurdico Fecha contrato Remisin Registro Documento
F! Microsoft Office Excel Worksheet Biff8 Excel.Sheet.8 9q