{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["PANELPRINCIPAL","PLIQUIDACION","Hoja2","Hoja9","MPURBANA","Hoja4","Hoja10","MPINTER","Hoja7","MODURBANA","Hoja8","MODINTER","EMPLEADOS","CIF","LD","Hoja3","INFORMES","CONMPU","CONMPI","Hoja6","CONSOLIDADO","GRAFICAS"],"not_rendered":{"charts":1,"images":23,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":8},"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":"PANELPRINCIPAL","index":0,"n_rows":3,"n_cols":8,"rows_kept":3,"cut":false,"hidden":false,"merged":[[0,0,0,10],[1,0,1,10],[2,1,2,4],[2,7,2,10]]}
["MODELO DE COSTOS ABC "]
["PANEL PRINCIPAL"]
[null,"CONSULTAS",null,null,null,null,null,"LIQUIDACION"]

{"sheet":"PLIQUIDACION","index":1,"n_rows":20,"n_cols":55,"rows_kept":20,"cut":false,"hidden":false,"merged":[[11,3,11,5],[15,0,19,3],[19,5,19,6],[0,0,1,8],[5,0,5,2],[5,3,5,5],[7,0,7,2],[7,3,7,5],[9,0,9,2],[9,3,9,5],[3,0,3,7],[15,5,15,6],[16,5,16,6],[17,5,17,6],[18,5,18,6],[11,0,11,2]]}
["PANEL DE LIQUIDACION"]
[]
[]
["SELECCIONE LAS CONDICIONES DE LA CARROCERIA A LIQUIDAR"]
[]
["TIPO DE CARROCERIA",null,null,"INTERMUNICIPAL",null,null,null,"URBANA"]
[null,null,null,null,null,null,null,"INTERMUNICIPAL"]
["TIPO DE TECHO",null,null,"FIBRA",null,null,null,null,"FIBRA","FORRADO"]
[]
["TIPO DE PISO",null,null,"HULE",null,null,null,null,"HULE","LAMINA"]
[]
["# CARROCERIAS EN FABRICACION",null,null,1,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48]
[]
[]
[]
["MARQUE CON X  LOS LUJOS QUE LLEVARA LA CARROCERIA ",null,null,null,null,"CLARABOYAS"]
[null,null,null,null,null,"VELAS"]
[null,null,null,null,"X","LICUADORAS"]
[null,null,null,null,"X","RADIO"]
[null,null,null,null,"X","PARLANTES"]

{"sheet":"Hoja2","index":2,"n_rows":94,"n_cols":5,"rows_kept":94,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Suma de VALOR TOTAL","Rótulos de columna"]
["Rótulos de fila","Directo","Indirecto","(en blanco)","Total general"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO",1560000,1213800,0,2773800]
["Adecuación de las partes montadas",null,4000,null,4000]
["Desmonte de partes de los moldes ",null,null,0,0]
["Elaboración de piezas de frente en fibra de vidrio ",780000,412050,null,1192050]
["Elaboración de piezas traseras en fibra de vidrio ",780000,397050,null,1177050]
["Encerar los  moldes ",null,390000,null,390000]
["Instalación de las partes ",null,10700,null,10700]
["ADECUACIONES ELÉCTRICAS ",2776935,267790,null,3044725]
["Adecuación de alumbrado interno ",232500,17000,null,249500]
["Adecuación de Boster",750000,161200,null,911200]
["Instalación de licuadoras ",266800,2090,null,268890]
["Instalación de motores de limpia brisas",669000,null,null,669000]
["Instalación de parlantes",230000,78000,null,308000]
["Instalación de radio ",420000,9500,null,429500]
["Instalación de velas ",88635,null,null,88635]
["Instalacion de espejos",120000,null,null,120000]
["ALISTAMIENTO CHASIS",null,116100,null,116100]
["Acondicimiento de bateria ",null,0,null,0]
["Acondicimineto de portarepuestos",null,0,null,0]
["Acondicionamiento de filtro de aire ",null,34100,null,34100]
["Acondicionamiento de filtro de combustible",null,0,null,0]
["Instalación de banda",null,32000,null,32000]
["(en blanco)",null,50000,null,50000]
["DECORACION ( PISO EN HULE)",652374,60867.033333333326,0,713241.03333333333]
["Instalación de piso en caucho ",185710,44666.666666666664,null,230376.66666666666]
["Instalación de piso en madera ",360000,5033.7,null,365033.7]
["piso parte delantera ",106664,11166.666666666666,null,117830.66666666667]
["Preparación de piso ",null,null,0,0]
["DECORACION ( PISO EN LAMINA)",665000,121033.7,0,786033.7]
["Instalación de piso en lámina ",305000,116000,null,421000]
["Instalación de piso en madera ",360000,5033.7,null,365033.7]
["Preparación de piso ",null,null,0,0]
["DECORACION ( TECHO FIBRA)",998000,587250,null,1585250]
["Aplicación capa de praymer",null,11250,null,11250]
["Aplicación de Capa de fondo ",null,134750,null,134750]
["Aplicación de Capa de masilla",null,53500,null,53500]
["Fabricar piezas ",998000,null,null,998000]
["Lijado de  Piezas",null,12500,null,12500]
["Lijado sobre capa de fondo ",null,12500,null,12500]
["Lijado sobre capa de masilla",null,10250,null,10250]
["Lijado sobre capa de praymer ",null,42500,null,42500]
["Lijado sobre la capa de fondo ",null,12500,null,12500]
["Limpiar moldes ",null,30000,null,30000]
["Pintar piezas",null,267500,null,267500]
["DECORACION ( TECHO FORRADO)",122000,262971.42857142858,null,384971.42857142858]
["Doblar Lámina ",122000,null,null,122000]
["Forrar cajones ",null,148571.42857142858,null,148571.42857142858]
["Instalar ",null,17400,null,17400]
["Preparación de techo ",null,90000,null,90000]
["Soldar",null,7000,null,7000]
["DECORACION (VIDRIOS Y LUJOS)",860432,3258730,null,4119162]
["Adecuacion de cajones internos ",167000,47022,null,214022]
["Instalar claraboyá",null,355526,null,355526]
["Instalar Unidades",null,850000,null,850000]
["Instalar vidrios ",693432,2006182,null,2699614]
["DECORACION GENERAL INTERNA",296000,170500,null,466500]
["Instalacion de calcomanias de emergencia",12000,null,null,12000]
["Instalacion de martillos de seguridad",24000,null,null,24000]
["Instalacion de tubos pasamanos",260000,170500,null,430500]
["ENLATADO",798654,626430,null,1425084]
["Colocar  lámina",798654,326800,null,1125454]
["Inmunizar estructura ",null,299630,null,299630]
["ESTRIBOS y PUERTAS ",365964.28571428568,166756.5,null,532720.78571428568]
["Adecuacion de bodegas",102250,7000,null,109250]
["Elaboracion de estribos",80714.28571428571,7000,null,87714.28571428571]
["Elaboracion de puertas",183000,14000,null,197000]
["Instalacion de estribos",null,27852,null,27852]
["Instalacion de puertas",null,110904.5,null,110904.5]
["PINTURA",null,1252500,null,1252500]
["Aplicación capa de praymer",null,45000,null,45000]
["Aplicación de Capa de fondo ",null,499000,null,499000]
["Aplicación de Capa de masilla",null,218000,null,218000]
["Aplicacion de pintura ",null,297500,null,297500]
["Lijado de carroceria",null,25000,null,25000]
["Lijado sobre capa de fondo ",null,25000,null,25000]
["Lijado sobre capa de masilla",null,33000,null,33000]
["Lijado sobre capa de praymer ",null,85000,null,85000]
["Lijado sobre la capa de fondo ",null,25000,null,25000]
["PLATAFORMA Y ESTRUCTURA ",4419500,1054439.1599999999,null,5473939.1600000001]
["Armar estructura ",null,418289.16,null,418289.16]
["Armar plataforma con los puentes ",null,331200,null,331200]
["Cortar Lámina ",230000,null,null,230000]
["Doblar Lámina "]
["Elaboración de arcos y frentes ",4189500,null,null,4189500]
["Soldada de puentes ",null,304950,null,304950]
["SILLETERIA ",1068381.8571428573,555466.5,null,1623848.3571428573]
["Hechura  de estructura ",402239,70000,null,472239]
["Instalacion de sillas",null,313966.5,null,313966.5]
["Tapizada",666142.85714285716,171500,null,837642.85714285716]
["Total general",14583241.142857142,9714634.3219047617,0,24297875.464761909]

{"sheet":"Hoja9","index":3,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Suma de VALOR TOTAL","Rótulos de columna"]
["Rótulos de fila","Directo","Indirecto","(en blanco)","Total general"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO",1560000,1213800,0,2773800]
["ADECUACIONES ELÉCTRICAS ",2776935,267790,null,3044725]
["ALISTAMIENTO CHASIS",null,116100,null,116100]
["DECORACION ( PISO EN HULE)",652374,60867.033333333326,0,713241.03333333333]
["DECORACION ( PISO EN LAMINA)",665000,121033.7,0,786033.7]
["DECORACION ( TECHO FIBRA)",998000,587250,null,1585250]
["DECORACION ( TECHO FORRADO)",122000,262971.42857142858,null,384971.42857142858]
["DECORACION (VIDRIOS Y LUJOS)",860432,3258730,null,4119162]
["DECORACION GENERAL INTERNA",316000,170500,null,486500]
["ENLATADO",798654,626430,null,1425084]
["ESTRIBOS y PUERTAS ",365964.28571428568,166756.5,null,532720.78571428568]
["PINTURA",null,1252500,null,1252500]
["PLATAFORMA Y ESTRUCTURA ",4419500,1054439.1599999999,null,5473939.1600000001]
["SILLETERIA ",1068381.8571428573,555466.5,null,1623848.3571428573]
["Total general",14603241.142857142,9714634.3219047617,0,24317875.464761909]

{"sheet":"MPURBANA","index":4,"n_rows":241,"n_cols":8,"rows_kept":241,"cut":false,"hidden":false,"merged":[[15,1,16,1]]}
[]
[]
[]
[]
["PROCESO","ACTIVIDADES","MATERIALES","CANTIDAD \nUTILIZADA","UNIDAD \nDE MEDIDA","VALOR UNITARIO","VALOR TOTAL","CLASIFICACION "]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Codo metalico 1m*2 1/4",1,"UND",3500,{"$f":"+F6*D6","v":3500},"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Manguera de 2 y 3/4",1,"MTS",6000,{"$f":"+F7*D7","v":6000},"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Abrazaderas 2 y 3/4",4,"UND",800,3200,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Codo 5 y 1/2 pulgadas",1,"UND",900,900,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Tubo 4 pulgadas",1,"MTS",9700,9700,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Codos pvc 4 pulgadas",3,"UND",2100,6300,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Abrazaderas 5 1/2",5,"UND",900,4500,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de combustible",0,0,0,0,0,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicimiento de bateria ",0,0,0,0,0,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicimineto de portarepuestos",0,0,0,0,0,"Indirecto"]
["ALISTAMIENTO CHASIS","Instalación de banda","Palos de 4m Abarco de rio ",2,"UND",16000,32000,"Indirecto"]
["ALISTAMIENTO CHASIS",null,"Pegante Boxer ",100,"GR",500,50000,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Cortar Lámina ","Lámina calibre 14 4*8",2,"UND",115000,{"$f":"+F18*D18","v":230000},"Directo"]
["PLATAFORMA Y ESTRUCTURA ","Doblar Lámina "]
["PLATAFORMA Y ESTRUCTURA ","Soldada de puentes ","Gas",15,"Lb",5250,{"$f":"+F20*D20","v":78750},"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Soldada de puentes ","Alambre Mig",1.1599999999999999,"KG",195000,{"$f":"+F21*D21","v":226199.99999999997},"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Elaboración de arcos y frentes ","Lámina calibre 16 ",4,"UND",565000,{"$f":"+F22*D22","v":2260000},"Directo"]
["PLATAFORMA Y ESTRUCTURA ","Elaboración de arcos y frentes ","Lámina de 1/8",0.5,"UND",115000,57500,"Directo"]
["PLATAFORMA Y ESTRUCTURA ","Elaboración de arcos y frentes ","Tubos redondos de 1 pulgada",6,"UND",172000,1032000,"Directo"]
["PLATAFORMA Y ESTRUCTURA ","Elaboración de arcos y frentes ","Tubos cuadrados de 1 y 1/2 pulgada ",6,"UND",140000,840000,"Directo"]
["PLATAFORMA Y ESTRUCTURA ","Armar plataforma con los puentes ","Gas",20,"Lb",5250,105000,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar plataforma con los puentes ","Alambre Mig",1.1599999999999999,"KG",195000,226199.99999999997,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ","Gas",35,"Lb",5250,183750,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ","Alambre Mig",1.1599999999999999,"KG",195000,226199.99999999997,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ","Tornillo  HEX 5/16X 1/4",6,"Und",786,4716,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ","Brocas  3/16",1,"Und",3216,3216,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ","Remaches de 1/4",36,"Und",11.31,407.16,"Indirecto"]
["ENLATADO","Inmunizar estructura ","Brea ",5,"KG",55000,{"$f":"+F33*D33","v":275000},"Indirecto"]
["ENLATADO","Inmunizar estructura ","Gasolina ",3,"GL",8210,{"$f":"+F34*D34","v":24630},"Indirecto"]
["ENLATADO","Colocar  lámina","Lamina coll roll calibre 14",1,"und",102254,102254,"Directo"]
["ENLATADO","Colocar  lámina","Laminas galvanizadas calibre 20 4X8",6,"Und",61000,366000,"Directo"]
["ENLATADO","Colocar  lámina","Laminas Galvanizadas calibre 18",4,"Und",82600,330400,"Directo"]
["ENLATADO","Colocar  lámina","Sika 252",500,"Gr",120,60000,"Indirecto"]
["ENLATADO","Colocar  lámina","sika 221 X 400GR",1200,"Gr",{"$f":"30000/400","v":75},90000,"Indirecto"]
["ENLATADO","Colocar  lámina","Sika praiwer",250,"Gr",{"$f":"103000/250","v":412},103000,"Indirecto"]
["ENLATADO","Colocar  lámina","Sika activador",400,"Gr",{"$f":"35000/400","v":87.5},35000,"Indirecto"]
["ENLATADO","Colocar  lámina","Bayetilla ",1,"mts",4000,4000,"Indirecto"]
["ENLATADO","Colocar  lámina","Kilo de remacho golpe ¼ x 1/2  ",1,"kg",34800,34800,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Encerar los  moldes ","Cera",300,"gr",{"$f":"390000/300","v":1300},{"$f":"+F44*D44","v":390000},"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Componente A",15,"kg",16000,{"$f":"+F45*D45","v":240000},"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Componente B",10,"KG",9000,90000,"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Resina",50,"kg",9000,450000,"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Yelco",10,"kg",800,8000,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Mat",{"$f":"35.9/2","v":17.95},"kg",9000,161550,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Mek",1.5,"kg",15000,22500,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Cera",100,"Gr",1300,130000,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Thiner",1,"Gl",60000,60000,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Estopa",1,"Lb",30000,30000,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Componente A",15,"kg",16000,240000,"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Componente B",10,"Kg",9000,90000,"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Resina",50,"kg",9000,450000,"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Yelco",10,"kg",800,8000,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Mat",17.95,"kg",9000,161550,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Mek",1.5,"kg",15000,22500,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Cera",100,"Gr",1300,130000,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Thiner",1,"Gl",60000,60000,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Estopa",0.5,"Lb",30000,15000,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Desmonte de partes de los moldes ",0,0,0,0,0]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Instalación de las partes ","Remache pop 5/32 X 5/8",1,"Kg",10700,{"$f":"+F64*D64","v":10700},"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Adecuación de las partes montadas","disco de pulidora",1,"Und",4000,4000,"Indirecto"]
["ESTRIBOS y PUERTAS ","Elaboracion de puertas","laminas C.20 Galvanizada 4x8",3,"Und",61000,{"$f":"+F66*D66","v":183000},"Directo"]
["ESTRIBOS y PUERTAS ","Elaboracion de puertas","Kilos soldadura electrodo 1/8",2,"Kg",7000,{"$f":"+F67*D67","v":14000},"Indirecto"]
["ESTRIBOS y PUERTAS ","Elaboracion de estribos","lamina C.16 C.R. 4X8",1,"Und",80714.28571428571,80714.28571428571,"Directo"]
["ESTRIBOS y PUERTAS ","Elaboracion de estribos","Kilos soldadura electrodo 1/8",1,"Kg",7000,7000,"Indirecto"]
["ESTRIBOS y PUERTAS ","Adecuacion de bodegas","Kilos soldadura electrodo 1/8",1,"Kg",7000,7000,"Indirecto"]
["ESTRIBOS y PUERTAS ","Adecuacion de bodegas","lamina C. 16 galvanizada 4x8",1,"Und",102250,102250,"Directo"]
["ESTRIBOS y PUERTAS ","Instalacion de puertas","Tornillos 3/8 x 1",10,"Und",237.75,2377.5,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de puertas","Bujes",6,"Und",3042,18252,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de puertas","Bisagra De 9 Cm Volteo",12,"Und",3650,43800,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de puertas","REMACHE POP 5/32 X 5/8",0.5,"kg",5350,2675,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de puertas","Bisagra para puerta",12,"Und",3650,43800,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de estribos","Tornillos 5/16 x 2 ½",10,"Und",90,{"$f":"+F77*D77","v":900},"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de estribos","Bujes",6,"Und",3042,{"$f":"+F78*D78","v":18252},"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de estribos","Remache Pop 3/16X3/4",0.5,"Kg",{"$f":"34800/2","v":17400},{"$f":"+F79*D79","v":8700},"Indirecto"]
["PINTURA","Lijado de carroceria","Lija 80 220 320",1,"Pliego",25000,{"$f":"+F80*D80","v":25000},"Indirecto"]
["PINTURA","Aplicación capa de praymer","Impericell 4/4",1,"Gl",13000,{"$f":"+F81*D81","v":13000},"Indirecto"]
["PINTURA","Aplicación capa de praymer","Wash priwer 1/4",2,"Gl",16000,32000,"Indirecto"]
["PINTURA","Lijado sobre capa de praymer ","Tiner",1,"Lts",60000,60000,"Indirecto"]
["PINTURA","Lijado sobre capa de praymer ","Lija 80 220 320",1,"Pliego",25000,25000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Estopa",1,"bolsa",30000,30000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Galón base gris",1,"Gl",11000,11000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Apresto Tonner 1/4",3,"Gl",85000,255000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Tinher",1,"Lts",60000,60000,"Indirecto"]
["PINTURA","Lijado sobre capa de fondo ","Lija 80 220 320",1,"Pliego",25000,25000,"Indirecto"]
["PINTURA","Aplicación de Capa de masilla","Galón hueso duro (SUPERMASILLA)",1,"Gl",11000,11000,"Indirecto"]
["PINTURA","Aplicación de Capa de masilla","Galón masilla",1,"Gl",72000,72000,"Indirecto"]
["PINTURA","Aplicación de Capa de masilla","Thiner duretan",2,"Gl",60000,120000,"Indirecto"]
["PINTURA","Aplicación de Capa de masilla","Stopa",0.5,"bolsa",30000,15000,"Indirecto"]
["PINTURA","Lijado sobre capa de masilla","Lija 80 220 320",1,"Pieglo",25000,25000,"Indirecto"]
["PINTURA","Lijado sobre capa de masilla","Cinta 1\" 1/2 3/4 ",1,"Rollo",8000,8000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Galón negro sintetico",1,"Gl",35000,35000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Negro Mate 1/4",0.25,"Gl",160000,40000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Sika 221x400 blanca",400,"Gr",75,30000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Galón disolvente \"U\" 200",1,"Gl",38000,38000,"Indirecto"]
["PINTURA","Lijado sobre la capa de fondo ","Lija 80 220 320",1,"Pliego",25000,25000,"Indirecto"]
["PINTURA","Aplicacion de pintura ","Blanco puro",0.125,"Gl",190000,23750,"Indirecto"]
["PINTURA","Aplicacion de pintura ","Barniz",0.25,"Gl",95000,23750,"Indirecto"]
["PINTURA","Aplicacion de pintura ","Thiner duretan",1,"Gl",60000,60000,"Indirecto"]
["PINTURA","Aplicacion de pintura ","Pintura poliuretano",2,"Gl",95000,190000,"Indirecto"]
["DECORACION ( TECHO FORRADO)","Preparación de techo ","Estopa",1,"Lb",30000,{"$f":"+D105*F105","v":30000},"Indirecto"]
["DECORACION ( TECHO FORRADO)","Preparación de techo ","Thiner duretan",1,"Lts",60000,60000,"Indirecto"]
["DECORACION ( TECHO FORRADO)","Doblar Lámina ","Laminas galvanizadas calibre 20 4X8",2,"Und",61000,122000,"Directo"]
["DECORACION ( TECHO FORRADO)","Soldar","Kilos soldadura electrodo 1/8",1,"Kg",7000,7000,"Indirecto"]
["DECORACION ( TECHO FORRADO)","Forrar cajones ","Hule azul",8,"Mts",18571.428571428572,148571.42857142858,"Indirecto"]
["DECORACION ( TECHO FORRADO)","Instalar ","Kilo de remacho golpe ¼ x 1/2  ",0.5,"Kg",34800,17400,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Limpiar moldes ","Thiner duretan",0.5,"Gl",60000,{"$f":"+F111*D111","v":30000},"Indirecto"]
["DECORACION ( TECHO FIBRA)","Fabricar piezas ","Componente A",5,"Kg",16000,{"$f":"+F112*D112","v":80000},"Directo"]
["DECORACION ( TECHO FIBRA)","Fabricar piezas ","Componente B",2,"KG",9000,18000,"Directo"]
["DECORACION ( TECHO FIBRA)","Fabricar piezas ","Resina",10,"kg",90000,900000,"Directo"]
["DECORACION ( TECHO FIBRA)","Lijado de  Piezas","Lija 80 220 320",0.5,"Pliego",25000,12500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación capa de praymer","Impericell 4/4",0.25,"Gl",13000,3250,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación capa de praymer","Wash priwer 1/4",0.5,"Gl",16000,8000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de praymer ","Thiner duretan",0.5,"Gl",60000,30000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de praymer ","Lija 80 220 320",0.5,"Pliego",25000,12500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Estopa",1,"Lb",30000,30000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Galón base gris",0.25,"Gl",11000,2750,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Apresto Tonner 1/4",0.25,"Gl",85000,21250,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Thiner duretan",0.25,"Lts",60000,15000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de fondo ","Lija 80 220 320",0.5,"Pliego",25000,12500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de masilla","Galón hueso duro (SUPERMASILLA)",0.5,"Gl",11000,5500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de masilla","Galón masilla",0.25,"Gl",72000,18000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de masilla","Thiner duretan",0.25,"Lts",60000,15000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de masilla","Stopa",0.5,"Lb",30000,15000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de masilla","Lija 80 220 320",0.25,"Pieglo",25000,6250,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de masilla","Cinta 1\" 1/2 3/4 ",0.5,"Rollo",8000,4000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Galón negro sintetico",0.25,"Gl",35000,8750,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Negro Mate 1/4",0.25,"Gl",160000,40000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Sika 221x400 blanca",100,"Gr",75,7500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Galón disolvente \"U\" 200",0.25,"Gl",38000,9500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre la capa de fondo ","Lija 80 220 320",0.5,"Pliego",25000,12500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Pintar piezas","Blanco puro",0.125,"Gl",190000,23750,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Pintar piezas","Barniz",0.25,"Gl",95000,23750,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Pintar piezas","Thiner duretan",0.5,"Gl",60000,30000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Pintar piezas","Pintura poliuretano",2,"Gl",95000,190000,"Indirecto"]
["DECORACION ( PISO EN HULE)","Preparación de piso ",0,0,0,0,{"$f":"+F140*D140","v":0}]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ","Tablas de 14 m",4,"Mts",{"$f":"360000/4","v":90000},{"$f":"+F141*D141","v":360000},"Directo"]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ","Tornillo  HEX 1/4X3/4",15,"Und",45.24,678.6,"Indirecto"]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ","Tornillo  HEX 1/4 X 1 R",5,"Und",54.52,272.60000000000002,"Indirecto"]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ","Tornillo CARRIAJE 1/4X2",10,"Und",225,2250,"Indirecto"]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ","Tornillo AVELLAM 1/4X1",10,"Und",183.25,1832.5,"Indirecto"]
["DECORACION ( PISO EN HULE)","Instalación de piso en caucho ","Hule azul cielo experess primario",10,"Mts",18571,185710,"Directo"]
["DECORACION ( PISO EN HULE)","Instalación de piso en caucho ","Pegante",1,"Gl",{"$f":"134000/3","v":44666.666666666664},44666.666666666664,"Indirecto"]
["DECORACION ( PISO EN HULE)","piso parte delantera ","Hule piso  experess ",4,"MTS",26666,106664,"Directo"]
["DECORACION ( PISO EN HULE)","piso parte delantera ","Pegante",0.25,"GL",{"$f":"134000/3","v":44666.666666666664},11166.666666666666,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Preparación de piso ",0,0,0,0,0]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ","Tablas de 14 m",4,"Mts",{"$f":"360000/4","v":90000},{"$f":"+F151*D151","v":360000},"Directo"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ","Tornillo  HEX 1/4X3/4",15,"Und",45.24,{"$f":"+F152*D152","v":678.6},"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ","Tornillo  HEX 1/4 X 1 R",5,"Und",54.52,272.60000000000002,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ","Tornillo CARRIAJE 1/4X2",10,"Und",225,2250,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ","Tornillo AVELLAM 1/4X1",10,"Und",183.25,1832.5,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en lámina ","Laminas galvanizadas calibre 20 4X8",5,"und",61000,305000,"Directo"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en lámina ","Remache POP 3/16 X 1/2",1,"Kg",10700,10700,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en lámina ","Remache  POP 3/16X3/4",3,"Kg",15100,45300,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en lámina ","Sika 221x400 blanca",800,"Gr",75,60000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Angulo 1/8 X 1 1/2",2,"Und",27000,{"$f":"+F160*D160","v":54000},"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Angulos 3/4",5,"und",22600,{"$f":"+F161*D161","v":113000},"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Sika 265 x 250g",250,"Gr",120,30000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Broca 1/8",1,"Und",4000,4000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Tornillo Terca ZN 1/4",25,"Und",20.88,522,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Sika 221 x400g",100,"Gr",125,12500,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar claraboyá","Claraboya",1,"Und",350000,350000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar claraboyá","Broca 3/16",1,"Und",3126,3126,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar claraboyá","Sika 265 x 250g",20,"Gr",120,2400,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar Unidades","Juego de Unidades",1,"Und",850000,850000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Fijo no estandar 65 X 1220",1,"Und",90000,{"$f":"+F170*D170","v":90000},"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Flaco  490X1000",2,"Und",49300,{"$f":"+F171*D171","v":98600},"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Fijo  no estandar 650X1320",4,"Und",96628,386512,"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Flaco No estandar 570X1000",2,"Und",59160,118320,"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Corredera no estandar 280X630",8,"Und",18560,148480,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Corredera no estandar 280X630",2,"Und",18560,37120,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Puerta no estandar 180X1220",1,"Und",25636,25636,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Fijo  no estandar  260X1570",3,"Und",38419,115257,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Trasero 1610X700",1,"Und",117334,117334,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Fijo No Estandar  450X1050",2,"Und",44022,88044,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Fijo estandar 660X290",2,"Und",18560,37120,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Parabrisas 230X1100",1,"Und",500000,500000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","vidrios Fijo no estandar  770X 1050",2,"Und",150435.5,300871,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Correderas puerta 400X450",2,"Und",18560,37120,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","SIKA 221 x400g",2000,"Gr",75,150000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","SIKA PRAIMER x250g",{"$f":"250*4","v":1000},"Gr",412,412000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","SIKA ACTIVADOR x400g",400,"Gr",88,35200,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","1/2 M BALLETILLA BLANCA",0.5,"Mts",4000,2000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Instalación de motores de limpia brisas","Smichit limpiabrisas",1,"Und",16000,{"$f":"+D188*F188","v":16000},"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de motores de limpia brisas","Cable Monopolar N 18",6,"Mts",500,{"$f":"+D189*F189","v":3000},"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de motores de limpia brisas","Sistema  Limpiaparabrisas",1,"Und",650000,650000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de velas ","Cable Monopolar  N 10",15,"Mts",209,3135,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de velas ","Juego de velas",1,"und",84000,84000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de velas ","Cinta aislante ",1,"rollo",1500,1500,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalacion de espejos","espejos",2,"und",60000,120000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de licuadoras ","Licuadora",2,"Und",130000,260000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de licuadoras ","Cable Monopolar  N 10",10,"Mts",209,2090,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Instalación de licuadoras ","Terminal 3/16 1/4",1,"Und",200,200,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de licuadoras ","Corazas negra abierta 3/16",6,"Mts",1100,6600,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de radio ","Cable monopolar N 18",10,"Mts",500,5000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Instalación de radio ","Cable  monopolar N 16",5,"Mts",600,3000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Instalación de radio ","Cinta aislante",1,"Rollo",1500,1500,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Instalación de radio ","Radio",1,"Und",420000,420000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de parlantes","Juego de parlantes ovalados",2,"Und",80000,160000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de parlantes","Juego de parlantes redondos",1,"Und",70000,70000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de parlantes","Cable monopolar N 18",130,"Mts",600,78000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Regletas",5,"Und",36500,182500,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Lampara Cabina",1,"Und",50000,50000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Coraza Negra Abierta 1/4",5,"Mts",700,3500,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Coraza Negra  Abierta 1/2 Plastica",5,"Mts",1000,5000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Terminal 3/16 1/4",20,"Und",200,4000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Cinta aislante",3,"Rollos",1500,4500,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de Boster","Inversor",1,"Und",160000,160000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de Boster","Boster  Electrico a 24 V",1,"Und",750000,750000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de Boster","Cable monopolar N 18",2,"Mts",600,1200,"Indirecto"]
["SILLETERIA ","Hechura  de estructura ","Tubos AN 080 Tipo pesado 3/4",6,"Und",18000,{"$f":"+F215*D215","v":108000},"Directo"]
["SILLETERIA ","Hechura  de estructura ","Tubos AN 080 tipo pesado 1/2",5,"Und",19397,{"$f":"+F216*D216","v":96985},"Directo"]
["SILLETERIA ","Hechura  de estructura ","Lamina coll roll calibre 14 4x8",1,"Und",102254,102254,"Directo"]
["SILLETERIA ","Hechura  de estructura ","Tabla 12 Mm",1,"Und",75000,75000,"Directo"]
["SILLETERIA ","Hechura  de estructura ","Grafiles  de 6",5,"Und",4000,20000,"Directo"]
["SILLETERIA ","Hechura  de estructura ","Soldadura 60-13 WA ",10,"Kg",7000,70000,"Indirecto"]
["SILLETERIA ","Tapizada","Cabulla Hilp ",100,"Mts",{"$f":"10000/140","v":71.428571428571431},7142.8571428571431,"Directo"]
["SILLETERIA ","Tapizada","Cinta Velcro",25,"Mts",600,15000,"Indirecto"]
["SILLETERIA ","Tapizada","Hilo aptan",3,"Mts",7500,22500,"Indirecto"]
["SILLETERIA ","Tapizada","Hule primario",21,"Mts",18571.428571428572,390000,"Directo"]
["SILLETERIA ","Tapizada","Hule secundario",16,"MTS",16250,260000,"Directo"]
["SILLETERIA ","Tapizada","Espuma",1,"Gr",9000,9000,"Directo"]
["SILLETERIA ","Tapizada","Pegante profesional",1,"gl",134000,134000,"Indirecto"]
["SILLETERIA ","Instalacion de sillas","Pegante  spray blanco",2,"Gl",75000,150000,"Indirecto"]
["SILLETERIA ","Instalacion de sillas","Tornillos 1/4 x 1",50,"Und",183.25,9162.5,"Indirecto"]
["SILLETERIA ","Instalacion de sillas","Tornillos 5/16 x 1",50,"Und",85.54,4277,"Indirecto"]
["SILLETERIA ","Instalacion de sillas","Tornillos 12 x 1 1/4 negros",50,"Und",74.540000000000006,3727.0000000000005,"Indirecto"]
["SILLETERIA ","Instalacion de sillas","tonillos 5 1/6 x 1 1/2 goloso",120,"Und",90,10800,"Indirecto"]
["SILLETERIA ","Instalacion de sillas","Juego de Correderas planas",1,"Und",136000,136000,"Indirecto"]
["DECORACION GENERAL INTERNA","Instalacion de tubos pasamanos","Chapetas altas",5,"Und",5500,{"$f":"+F234*D234","v":27500},"Indirecto"]
["DECORACION GENERAL INTERNA","Instalacion de tubos pasamanos","Chapetas bajas",7,"Und",5500,{"$f":"+F235*D235","v":38500},"Indirecto"]
["DECORACION GENERAL INTERNA","Instalacion de tubos pasamanos","Tubos encauchados 11/4",4,"Und",65000,260000,"Directo"]
["DECORACION GENERAL INTERNA","Instalacion de tubos pasamanos","Flaches",15,"Und",5500,82500,"Indirecto"]
["DECORACION GENERAL INTERNA","Instalacion de tubos pasamanos","Argollas",4,"Und",5500,22000,"Indirecto"]
["DECORACION GENERAL INTERNA","Instalacion de calcomanias de emergencia","Calcomanias",2,"Und",6000,12000,"Directo"]
["DECORACION GENERAL INTERNA","Instalacion de martillos de seguridad","Martillos",2,"Und",12000,24000,"Directo"]
["DECORACION GENERAL INTERNA","Instalacion de logos ","logos",10,"Und",2000,20000,"Directo"]

{"sheet":"Hoja4","index":5,"n_rows":90,"n_cols":5,"rows_kept":90,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Suma de VALOR TOTAL","Rótulos de columna"]
["Rótulos de fila","Directo","Indirecto",0,"Total general"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO",2319000,738650,0,3057650]
["Adecuación de las partes montadas",null,4000,null,4000]
["Elaboración de piezas de frente en fibra de vidrio ",932000,359300,null,1291300]
["Elaboración de piezas traseras en fibra de vidrio ",932000,359300,null,1291300]
["Encerar los  moldes ",455000,null,null,455000]
["Instalación de las partes ",null,16050,null,16050]
["Desmonte de partes de los moldes ",null,null,0,0]
["ADECUACIONES ELÉCTRICAS ",2852844,281308,null,3134152]
["Adecuación de alumbrado interno ",1055500,23700,null,1079200]
["Adecuación de Boster",null,162400,null,162400]
["Instalación de licuadoras ",689000,2508,null,691508]
["Instalación de motores de limpia brisas",669500,null,null,669500]
["Instalación de parlantes",230000,81600,null,311600]
["Instalación de radio ",null,11100,null,11100]
["Instalación de velas ",88844,null,null,88844]
["Instalacion de espejos",120000,null,null,120000]
["ALISTAMIENTO CHASIS",null,116100,null,116100]
["Acondicimiento de bateria ",null,0,null,0]
["Acondicimineto de portarepuestos",null,0,null,0]
["Acondicionamiento de filtro de aire ",null,34100,null,34100]
["Acondicionamiento de filtro de combustible",null,0,null,0]
["Instalación de banda",null,32000,null,32000]
["(en blanco)",null,50000,null,50000]
["DECORACION ( PISO EN HULE)",941419,74246.7,null,1015665.7000000001]
["Instalación de piso en caucho ",241423,44666.666666666664,null,286089.66666666669]
["Instalación de piso en madera ",540000,7246.7,null,547246.69999999995]
["piso parte delantera ",159996,22333.333333333332,null,182329.33333333334]
["DECORACION ( PISO EN LAMINA)",906000,151196.70000000001,null,1057196.7]
["Instalación de piso en lámina ",366000,143950,null,509950]
["Instalación de piso en madera ",540000,7246.7,null,547246.69999999995]
["DECORACION ( TECHO FIBRA)",1048000,776250,null,1824250]
["Aplicación capa de praymer",null,14500,null,14500]
["Aplicación de Capa de fondo ",null,193000,null,193000]
["Aplicación de Capa de masilla",null,53500,null,53500]
["Fabricar piezas ",1048000,null,null,1048000]
["Lijado de  Piezas",null,12500,null,12500]
["Lijado sobre capa de fondo ",null,12500,null,12500]
["Lijado sobre capa de masilla",null,10250,null,10250]
["Lijado sobre capa de praymer ",null,42500,null,42500]
["Lijado sobre la capa de fondo ",null,12500,null,12500]
["Limpiar moldes ",null,30000,null,30000]
["Pintar piezas",null,395000,null,395000]
["DECORACION ( TECHO FORRADO)",183000,370757.14285714284,null,553757.14285714284]
["Doblar Lámina ",183000,null,null,183000]
["Forrar cajones ",null,222857.14285714287,null,222857.14285714287]
["Instalar ",null,17400,null,17400]
["Preparación de techo ",null,120000,null,120000]
["Soldar",null,10500,null,10500]
["DECORACION (VIDRIOS Y LUJOS)",1027032,3906435.5,null,4933467.5]
["Adecuacion de cajones internos ",243600,94044,null,337644]
["Instalar claraboyá",null,711052,null,711052]
["Instalar Unidades",null,850000,null,850000]
["Instalar vidrios ",783432,2251339.5,null,3034771.5]
["DECORACION GENERAL INTERNA",361000,214500,null,575500]
["Instalacion de calcomanias de emergencia",12000,null,null,12000]
["Instalacion de martillos de seguridad",24000,null,null,24000]
["Instalacion de tubos pasamanos",325000,214500,null,539500]
["ENLATADO",1044508,820630,null,1865138]
["Colocar  lámina",1044508,402790,null,1447298]
["Inmunizar estructura ",null,417840,null,417840]
["ESTRIBOS y PUERTAS ",487946.42857142858,203379,null,691325.42857142864]
["Adecuacion de bodegas",null,10500,null,10500]
["Elaboracion de estribos",274446.42857142858,10500,null,284946.42857142858]
["Elaboracion de puertas",213500,17500,null,231000]
["Instalacion de estribos",null,28212,null,28212]
["Instalacion de puertas",null,136667,null,136667]
["PINTURA",null,1603000,null,1603000]
["Aplicación capa de praymer",null,67500,null,67500]
["Aplicación de Capa de fondo ",null,554000,null,554000]
["Aplicación de Capa de masilla",null,301000,null,301000]
["Aplicacion de pintura ",null,487500,null,487500]
["Lijado de carroceria",null,25000,null,25000]
["Lijado sobre capa de fondo ",null,25000,null,25000]
["Lijado sobre capa de masilla",null,33000,null,33000]
["Lijado sobre capa de praymer ",null,85000,null,85000]
["Lijado sobre la capa de fondo ",null,25000,null,25000]
["PLATAFORMA Y ESTRUCTURA ",5469000,1703884.26,null,7172884.2599999998]
["Armar estructura ",null,608884.26,null,608884.26]
["Armar plataforma con los puentes ",null,600000,null,600000]
["Cortar Lámina ",345000,null,null,345000]
["Elaboración de arcos y frentes ",5124000,null,null,5124000]
["Soldada de puentes ",null,495000,null,495000]
["SILLETERIA ",1287390,836664.2,null,2124054.2000000002]
["Hechura  de estructura ",620890,74200,null,695090]
["Tapizada",666500,762464.2,null,1428964.2]
["Total general",17927139.428571429,11797001.502857141,0,29724140.931428574]

{"sheet":"Hoja10","index":6,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Suma de VALOR TOTAL","Rótulos de columna"]
["Rótulos de fila",0,"Directo","Indirecto","Total general"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO",0,2319000,738650,3057650]
["ADECUACIONES ELÉCTRICAS ",null,2852844,281308,3134152]
["ALISTAMIENTO CHASIS",null,null,116100,116100]
["DECORACION ( PISO EN HULE)",null,941419,74246.7,1015665.7]
["DECORACION ( PISO EN LAMINA)",null,906000,151196.70000000001,1057196.7]
["DECORACION ( TECHO FIBRA)",null,1048000,776250,1824250]
["DECORACION ( TECHO FORRADO)",null,183000,370757.14285714284,553757.14285714284]
["DECORACION (VIDRIOS Y LUJOS)",null,1027032,3906435.5,4933467.5]
["DECORACION GENERAL INTERNA",null,391000,214500,605500]
["ENLATADO",null,1044508,820630,1865138]
["ESTRIBOS y PUERTAS ",null,487946.42857142858,203379,691325.42857142864]
["PINTURA",null,null,1603000,1603000]
["PLATAFORMA Y ESTRUCTURA ",null,5469000,1703884.26,7172884.2599999998]
["SILLETERIA ",null,1287390,836664.2,2124054.2000000002]
["Total general",0,17957139.428571429,11797001.502857141,29754140.93142857]

{"sheet":"MPINTER","index":7,"n_rows":238,"n_cols":8,"rows_kept":238,"cut":false,"hidden":false,"merged":[[15,1,16,1]]}
[]
[]
[]
[]
["PROCESOS","ACTIVIDADES","MATERIALES","CANTIDAD \nUTILIZADA","UNIDAD \nDE MEDIDA","VALOR UNITARIO","VALOR TOTAL","CLASIFICACION"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Codo metalico 1m*2 1/4",1,"UND",3500,{"$f":"+F6*D6","v":3500},"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Manguera de 2 y 3/4",1,"MTS",6000,{"$f":"+F7*D7","v":6000},"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Abrazaderas 2 y 3/4",4,"UND",800,3200,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Codo 5 y 1/2 pulgadas",1,"UND",900,900,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","1m de tubo 4 pulgadas",1,"MTS",9700,9700,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Codos pvc 4 pulgadas",3,"UND",2100,6300,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ","Abrazaderas 5 1/2",5,"UND",900,4500,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de combustible",null,null,null,null,0,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicimiento de bateria ",null,null,null,null,0,"Indirecto"]
["ALISTAMIENTO CHASIS","Acondicimineto de portarepuestos",null,null,null,null,0,"Indirecto"]
["ALISTAMIENTO CHASIS","Instalación de banda","Palos de 4m Abarco de rio ",2,"UND",16000,32000,"Indirecto"]
["ALISTAMIENTO CHASIS",null,"Pegante Boxer ",100,"GR",500,50000,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Cortar Lámina ","Lámina calibre 14 4*8",3,"UND",115000,{"$f":"+F18*D18","v":345000},"Directo"]
["PLATAFORMA Y ESTRUCTURA ","Elaboración de arcos y frentes ","Lámina calibre 16 ",5,"UND",565000,{"$f":"+F19*D19","v":2825000},"Directo"]
["PLATAFORMA Y ESTRUCTURA ","Elaboración de arcos y frentes ","Lámina de 1/8",1,"UND",115000,{"$f":"+F20*D20","v":115000},"Directo"]
["PLATAFORMA Y ESTRUCTURA ","Elaboración de arcos y frentes ","Tubos redondos de 1 pulgada",7,"UND",172000,{"$f":"+F21*D21","v":1204000},"Directo"]
["PLATAFORMA Y ESTRUCTURA ","Elaboración de arcos y frentes ","Tubos cuadrados de 1 y 1/2 pulgada ",7,"UND",140000,{"$f":"+F22*D22","v":980000},"Directo"]
["PLATAFORMA Y ESTRUCTURA ","Soldada de puentes ","Gas",0.5,"Cilindro",210000,105000,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Soldada de puentes ","Alambre Mig",2,"KG",195000,390000,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar plataforma con los puentes ","Gas",1,"CILINDRO",210000,210000,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar plataforma con los puentes ","Alambre Mig",2,"KG",195000,390000,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ","Gas",0.5,"Cilindro",210000,105000,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ","Alambre Mig",2.5,"KG",195000,487500,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ","Tornillo  HEX 5/16X 1/4",12,"Und",786,9432,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ","Brocas  3/16",2,"Und",3216,6432,"Indirecto"]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ","Remaches de 1/4",46,"Und",11.31,520.26,"Indirecto"]
["ENLATADO","Colocar  lámina","Lamina coll roll calibre 14",2,"und",102254,{"$f":"+F32*D32","v":204508},"Directo"]
["ENLATADO","Colocar  lámina","Laminas galvanizadas calibre 20 4X8",7,"Und",61000,{"$f":"+F33*D33","v":427000},"Directo"]
["ENLATADO","Colocar  lámina","Laminas Galvanizadas calibre 18",5,"Und",82600,{"$f":"+F34*D34","v":413000},"Directo"]
["ENLATADO","Inmunizar estructura ","Brea ",7,"KG",55000,{"$f":"+D35*F35","v":385000},"Indirecto"]
["ENLATADO","Inmunizar estructura ","Gasolina ",4,"GL",8210,32840,"Indirecto"]
["ENLATADO","Colocar  lámina","Sika 252",550,"Gr",120,66000,"Indirecto"]
["ENLATADO","Colocar  lámina","sika 221 X 400GR",1400,"Gr",75,105000,"Indirecto"]
["ENLATADO","Colocar  lámina","Sika praiwer",320,"Gr",412,131840,"Indirecto"]
["ENLATADO","Colocar  lámina","Sika activador",500,"Gr",87.5,43750,"Indirecto"]
["ENLATADO","Colocar  lámina","Bayetilla ",1,"mts",4000,4000,"Indirecto"]
["ENLATADO","Colocar  lámina","Kilo de remacho golpe ¼ x 1/2  (hierro zincado)",1.5,"kg",34800,52200,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Encerar los  moldes ","Cera",350,"gr",{"$f":"390000/300","v":1300},{"$f":"+F43*D43","v":455000},"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Componente A",20,"kg",16000,{"$f":"+F44*D44","v":320000},"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Componente B",15,"KG",9000,135000,"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Resina",53,"kg",9000,477000,"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Componente A",20,"kg",16000,320000,"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Componente B",15,"Kg",9000,135000,"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Resina",53,"kg",9000,477000,"Directo"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Yelco",13,"kg",800,10400,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Mat",19,"kg",9000,171000,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Mek",2.5,"kg",15000,37500,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Cera",108,"Gr",1300,140400,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Tiner",1,"Lt",null,0,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ","Estopa",0,null,null,0,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Yelco",13,"kg",800,10400,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Mat",19,"kg",9000,171000,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Mek",2.5,"kg",15000,37500,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Cera",108,"Gr",1300,140400,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Tiner",1,"Lt",null,0,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ","Estopa",0,null,null,0,"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Instalación de las partes ","REMACHE POP 5/32 X 5/8",1.5,"Kg",10700,{"$f":"+D62*F62","v":16050},"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Adecuación de las partes montadas","disco de pulidora",1,"Und",4000,{"$f":"+F63*D63","v":4000},"Indirecto"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Desmonte de partes de los moldes ",0,0,0,0,0,0]
["ESTRIBOS y PUERTAS ","Elaboracion de puertas","laminas C.20 Galvanizada 4x8",3.5,"Und",61000,{"$f":"+F65*D65","v":213500},"Directo"]
["ESTRIBOS y PUERTAS ","Elaboracion de estribos","lamina C.16 C.R. 4X8",1.5,"Und",80714.28571428571,{"$f":"+F66*D66","v":121071.42857142857},"Directo"]
["ESTRIBOS y PUERTAS ","Elaboracion de estribos","lamina C. 16 galvanizada 4x8",1.5,"Und",102250,{"$f":"+F67*D67","v":153375},"Directo"]
["ESTRIBOS y PUERTAS ","Elaboracion de puertas","Kilos soldadura electrodo 1/8",2.5,"Kg",7000,17500,"Indirecto"]
["ESTRIBOS y PUERTAS ","Elaboracion de estribos","Kilos soldadura electrodo 1/8",1.5,"Kg",7000,10500,"Indirecto"]
["ESTRIBOS y PUERTAS ","Adecuacion de bodegas","Kilos soldadura electrodo 1/8",1.5,"Kg",7000,10500,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de puertas","Tornillos 3/8 x 1",16,"Und",237.75,3804,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de puertas","Bujes",14,"Und",3042,42588,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de puertas","Bisagra De 9 Cm Volteo",12,"Und",3650,43800,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de puertas","REMACHE POP 5/32 X 5/8",0.5,"kg",5350,2675,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de puertas","Bisagra para puerta",12,"Und",3650,43800,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de estribos","Tornillos 5/16 x 2 ½",14,"Und",90,1260,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de estribos","Bujes",6,"Und",3042,18252,"Indirecto"]
["ESTRIBOS y PUERTAS ","Instalacion de estribos","Remache Pop 3/16X3/4",0.5,"Kg",17400,8700,"Indirecto"]
["PINTURA","Lijado de carroceria","Lija 80 220 320",1,"Pliego",25000,{"$f":"+F79*D79","v":25000},"Indirecto"]
["PINTURA","Aplicación capa de praymer","Impericell 4/4",1.5,"Gl",13000,{"$f":"+F80*D80","v":19500},"Indirecto"]
["PINTURA","Aplicación capa de praymer","Wash priwer 1/4",3,"Gl",16000,48000,"Indirecto"]
["PINTURA","Lijado sobre capa de praymer ","Tiner",1,"Lts",60000,60000,"Indirecto"]
["PINTURA","Lijado sobre capa de praymer ","Lija 80 220 320",1,"Pliego",25000,25000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Estopa",1,"bolsa",30000,30000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Galón base gris",2,"Gl",11000,22000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Apresto Tonner 1/4",3,"Gl",85000,255000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Tinher",1,"Lts",60000,60000,"Indirecto"]
["PINTURA","Lijado sobre capa de fondo ","Lija 80 220 320",1,"Pliego",25000,25000,"Indirecto"]
["PINTURA","Aplicación de Capa de masilla","Galón hueso duro (SUPERMASILLA)",2,"Gl",11000,22000,"Indirecto"]
["PINTURA","Aplicación de Capa de masilla","Galón masilla",2,"Gl",72000,144000,"Indirecto"]
["PINTURA","Aplicación de Capa de masilla","Galones Thiner Corriente",2,"Lts",60000,120000,"Indirecto"]
["PINTURA","Aplicación de Capa de masilla","Stopa",0.5,"bolsa",30000,15000,"Indirecto"]
["PINTURA","Lijado sobre capa de masilla","Lija 80 220 320",1,"Pieglo",25000,25000,"Indirecto"]
["PINTURA","Lijado sobre capa de masilla","Cinta 1\" 1/2 3/4 ",1,"Rollo",8000,8000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Galón negro sintetico",1.5,"Gl",35000,52500,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Negro Mate 1/4",0.25,"Gl",160000,40000,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Sika 221x400 blanca",500,"Gr",75,37500,"Indirecto"]
["PINTURA","Aplicación de Capa de fondo ","Galón disolvente \"U\" 200",1.5,"Gl",38000,57000,"Indirecto"]
["PINTURA","Lijado sobre la capa de fondo ","Lija 80 220 320",1,"Pliego",25000,25000,"Indirecto"]
["PINTURA","Aplicacion de pintura ","Blanco puro",0.5,"Gl",190000,95000,"Indirecto"]
["PINTURA","Aplicacion de pintura ","Barniz",0.5,"Gl",95000,47500,"Indirecto"]
["PINTURA","Aplicacion de pintura ","Thiner duretan",1,"Gl",60000,60000,"Indirecto"]
["PINTURA","Aplicacion de pintura ","Pintura poliuretano",3,"Gl",95000,285000,"Indirecto"]
["DECORACION ( TECHO FORRADO)","Doblar Lámina ","Laminas galvanizadas calibre 20 4X8",3,"Und",61000,{"$f":"+D104*F104","v":183000},"Directo"]
["DECORACION ( TECHO FORRADO)","Preparación de techo ","Estopa",2,"Lbs",30000,60000,"Indirecto"]
["DECORACION ( TECHO FORRADO)","Preparación de techo ","Thiner corriente",1,"Lts",60000,60000,"Indirecto"]
["DECORACION ( TECHO FORRADO)","Soldar","Kilos soldadura electrodo 1/8",1.5,"Kg",7000,10500,"Indirecto"]
["DECORACION ( TECHO FORRADO)","Forrar cajones ","Hule azul",12,"Mts",18571.428571428572,222857.14285714287,"Indirecto"]
["DECORACION ( TECHO FORRADO)","Instalar ","Kilo de remacho golpe ¼ x 1/2  (hierro zincado)",0.5,"Kg",34800,17400,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Fabricar piezas ","Componente A",7,"Kg",16000,{"$f":"+F110*D110","v":112000},"Directo"]
["DECORACION ( TECHO FIBRA)","Fabricar piezas ","Componente B",4,"KG",9000,{"$f":"+F111*D111","v":36000},"Directo"]
["DECORACION ( TECHO FIBRA)","Fabricar piezas ","Resina",10,"kg",90000,{"$f":"+F112*D112","v":900000},"Directo"]
["DECORACION ( TECHO FIBRA)","Limpiar moldes ","Thiner duretan",0.5,"Gl",60000,{"$f":"+D113*F113","v":30000},"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado de  Piezas","Lija 80 220 320",0.5,"Pliego",25000,{"$f":"+D114*F114","v":12500},"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación capa de praymer","Impericell 4/4",0.5,"Gl",13000,6500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación capa de praymer","Wash priwer 1/4",0.5,"Gl",16000,8000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de praymer ","Tiner",0.5,"Lts",60000,30000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de praymer ","Lija 80 220 320",0.5,"Pliego",25000,12500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Estopa",1,"Lb",30000,30000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Galón base gris",0.25,"Gl",11000,2750,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Apresto Tonner 1/4",0.25,"Gl",85000,21250,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Tinher",0.25,"Lts",60000,15000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de fondo ","Lija 80 220 320",0.5,"Pliego",25000,12500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de masilla","Galón hueso duro (SUPERMASILLA)",0.5,"Gl",11000,5500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de masilla","Galón masilla",0.25,"Gl",72000,18000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de masilla","Galones Thiner Corriente",0.25,"Lts",60000,15000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de masilla","Stopa",0.5,"bolsa",30000,15000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de masilla","Lija 80 220 320",0.25,"Pieglo",25000,6250,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de masilla","Cinta 1\" 1/2 3/4 ",0.5,"Rollo",8000,4000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Galón negro sintetico",0.5,"Gl",35000,17500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Negro Mate 1/4",0.5,"Gl",160000,80000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Sika 221x400 blanca",100,"Gr",75,7500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ","Galón disolvente \"U\" 200",0.5,"Gl",38000,19000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Lijado sobre la capa de fondo ","Lija 80 220 320",0.5,"Pliego",25000,12500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Pintar piezas","Blanco puro",0.25,"Gl",190000,47500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Pintar piezas","Barniz",0.5,"Gl",95000,47500,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Pintar piezas","Thiner duretan",0.25,"Gl",60000,15000,"Indirecto"]
["DECORACION ( TECHO FIBRA)","Pintar piezas","Pintura poliuretano",3,"Gl",95000,285000,"Indirecto"]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ","Tablas de 14 m",6,"Mts",{"$f":"360000/4","v":90000},{"$f":"+F139*D139","v":540000},"Directo"]
["DECORACION ( PISO EN HULE)","Instalación de piso en caucho ","Hule azul cielo experess primario",13,"Mts",18571,{"$f":"+F140*D140","v":241423},"Directo"]
["DECORACION ( PISO EN HULE)","piso parte delantera ","Hule piso  experess ",6,"MTS",26666,{"$f":"+F141*D141","v":159996},"Directo"]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ","Tornillo  HEX 1/4X3/4",23,"Und",45.24,1040.52,"Indirecto"]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ","Tornillo  HEX 1/4 X 1 R",9,"Und",54.52,490.68,"Indirecto"]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ","Tornillo CARRIAJE 1/4X2",14,"Und",225,3150,"Indirecto"]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ","Tornillo AVELLAM 1/4X1",14,"Und",183.25,2565.5,"Indirecto"]
["DECORACION ( PISO EN HULE)","Instalación de piso en caucho ","Pegante",1,"Gl",44666.666666666664,44666.666666666664,"Indirecto"]
["DECORACION ( PISO EN HULE)","piso parte delantera ","Pegante",0.5,"GL",44666.666666666664,22333.333333333332,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ","Tablas de 14 m",6,"Mts",{"$f":"360000/4","v":90000},{"$f":"+F148*D148","v":540000},"Directo"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en lámina ","Laminas galvanizadas calibre 20 4X8",6,"und",61000,{"$f":"+F149*D149","v":366000},"Directo"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ","Tornillo  HEX 1/4X3/4",23,"Und",45.24,1040.52,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ","Tornillo  HEX 1/4 X 1 R",9,"Und",54.52,490.68,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ","Tornillo CARRIAJE 1/4X2",14,"Und",225,3150,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ","Tornillo AVELLAM 1/4X1",14,"Und",183.25,2565.5,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en lámina ","Remache POP 3/16 X 1/2",1.5,"Kg",10700,16050,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en lámina ","Remache  POP 3/16X3/4",4,"Kg",15100,60400,"Indirecto"]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en lámina ","Sika 221x400 blanca",900,"Gr",75,67500,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Angulo 1/8 X 1 1/2",4,"Und",27000,{"$f":"+F157*D157","v":108000},"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Angulos 3/4",6,"und",22600,135600,"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Fijo no estandar 65 X 1220",2,"Und",90000,180000,"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Flaco  490X1000",2,"Und",49300,98600,"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Fijo  no estandar 650X1320",4,"Und",96628,386512,"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Flaco No estandar 570X1000",2,"Und",59160,118320,"Directo"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Sika 265 x 250g",500,"Gr",120,60000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Broca 1/8",2,"Und",4000,8000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Tornillo Terca ZN 1/4",50,"Und",20.88,1044,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ","Sika 221 x400g",200,"Gr",125,25000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar claraboyá","Claraboya",2,"Und",350000,700000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar claraboyá","Broca 3/16",2,"Und",3126,6252,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar claraboyá","Sika 265 x 250g",40,"Gr",120,4800,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar Unidades","Juego de Unidades",1,"Und",850000,850000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Corredera no estandar 280X630",8,"Und",18560,148480,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Corredera no estandar 280X630",2,"Und",18560,37120,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Puerta no estandar 180X1220",1,"Und",25636,25636,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Fijo  no estandar  260X1570",3,"Und",38419,115257,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Trasero 1610X700",1,"Und",117334,117334,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Fijo No Estandar  450X1050",3,"Und",44022,132066,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Fijo estandar 660X290",2,"Und",18560,37120,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Vidrio Parabrisas 230X1100",1,"Und",500000,500000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","vidrios Fijo no estandar  770X 1050",3,"Und",150435.5,451306.5,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","Correderas puerta 400X450",2,"Und",18560,37120,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","SIKA 221 x400g",2500,"Gr",75,187500,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","SIKA PRAIMER x250g",1000,"Gr",412,412000,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","SIKA ACTIVADOR x400g",550,"Gr",88,48400,"Indirecto"]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","1/2 M BALLETILLA BLANCA",0.5,"Mts",4000,2000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Instalación de motores de limpia brisas","Smichit limpiabrisas",1,"Und",16000,{"$f":"+D185*F185","v":16000},"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de motores de limpia brisas","Cable Monopolar N 18",7,"Mts",500,{"$f":"+D186*F186","v":3500},"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de motores de limpia brisas","Sistema  Limpiaparabrisas",1,"Und",650000,650000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de velas ","Cable Monopolar  N 10",16,"Mts",209,3344,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de velas ","Juego de velas",1,"und",84000,84000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de velas ","Cinta aislante ",1,"rollo",1500,1500,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de licuadoras ","Licuadora",2,"Und",130000,260000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de licuadoras ","Terminal 3/16 1/4",1,"Und",200,200,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de licuadoras ","Corazas negra abierta 3/16",8,"Mts",1100,8800,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de licuadoras ","Radio",1,"Und",420000,420000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de parlantes","Juego de parlantes ovalados",2,"Und",80000,160000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de parlantes","Juego de parlantes redondos",1,"Und",70000,70000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Regletas",7,"Und",36500,255500,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Lampara Cabina",1,"Und",50000,50000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Boster  Electrico a 24 V",1,"Und",750000,750000,"Directo"]
["ADECUACIONES ELÉCTRICAS ","Instalación de licuadoras ","Cable Monopolar  N 10",12,"Mts",209,2508,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Instalación de radio ","Cable monopolar N 18",12,"Mts",500,6000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Instalación de radio ","Cable  monopolar N 16",6,"Mts",600,3600,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Instalación de radio ","Cinta aislante",1,"Rollo",1500,1500,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Instalación de parlantes","Cable monopolar N 18",136,"Mts",600,81600,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Coraza Negra Abierta 1/4",7,"Mts",700,4900,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Coraza Negra  Abierta 1/2 Plastica",8,"Mts",1000,8000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Terminal 3/16 1/4",24,"Und",200,4800,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ","Cinta aislante",4,"Rollos",1500,6000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de Boster","Inversor",1,"Und",160000,160000,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Adecuación de Boster","Cable monopolar N 18",4,"Mts",600,2400,"Indirecto"]
["ADECUACIONES ELÉCTRICAS ","Instalacion de espejos","espejos",2,"und",60000,{"$f":"+F211*D211","v":120000},"directo"]
["SILLETERIA ","Hechura  de estructura ","Tubos AN 080 Tipo pesado 3/4",7,"Und",18000,{"$f":"+F212*D212","v":126000},"Directo"]
["SILLETERIA ","Hechura  de estructura ","Tubos AN 080 tipo pesado 1/2",6,"Und",19397,{"$f":"+F213*D213","v":116382},"Directo"]
["SILLETERIA ","Hechura  de estructura ","Lamina coll roll calibre 14 4x8",2,"Und",102254,204508,"Directo"]
["SILLETERIA ","Hechura  de estructura ","Tabla 12 Mm",2,"Und",75000,150000,"Directo"]
["SILLETERIA ","Hechura  de estructura ","Grafiles  de 6",6,"Und",4000,24000,"Directo"]
["SILLETERIA ","Tapizada","Cabulla Hilp ",105,"Mts",{"$f":"10000/140","v":71.428571428571431},7500,"Directo"]
["SILLETERIA ","Tapizada","Hule primario",21,"Mts",18571.428571428572,390000,"Directo"]
["SILLETERIA ","Tapizada","Hule secundario",16,"Mts",16250,260000,"Directo"]
["SILLETERIA ","Tapizada","Espuma",1,"Mts",9000,9000,"Directo"]
["SILLETERIA ","Hechura  de estructura ","Soldadura 60-13 WA ",10.6,"Kg",7000,74200,"Indirecto"]
["SILLETERIA ","Tapizada","Cinta Velcro",29,"Mts",600,17400,"Indirecto"]
["SILLETERIA ","Tapizada","Hilo aptan",4,"Mts",7500,30000,"Indirecto"]
["SILLETERIA ","Tapizada","Pegante profesional",1,"gl",134000,134000,"Indirecto"]
["SILLETERIA ","Tapizada","Pegante  spray blanco",2,"gl",75000,150000,"Indirecto"]
["SILLETERIA ","Tapizada","Tornillos 1/4 x 1",54,"Und",183.25,9895.5,"Indirecto"]
["SILLETERIA ","Tapizada","Tornillos 5/16 x 1",52,"Und",85.54,4448.08,"Indirecto"]
["SILLETERIA ","Tapizada","Tornillos 12 x 1 1/4 negros",53,"Und",74.540000000000006,3950.6200000000003,"Indirecto"]
["SILLETERIA ","Tapizada","tonillos 5 1/6 x 1 1/2 goloso",53,"Und",90,4770,"Indirecto"]
["SILLETERIA ","Tapizada","Juego de Correderas planas",3,"Und",136000,408000,"Indirecto"]
["DECORACION GENERAL INTERNA","Instalacion de tubos pasamanos","Tubos encauchados 11/4",5,"Und",65000,{"$f":"+F231*D231","v":325000},"Directo"]
["DECORACION GENERAL INTERNA","Instalacion de calcomanias de emergencia","Calcomanias",2,"Und",6000,{"$f":"+F232*D232","v":12000},"Directo"]
["DECORACION GENERAL INTERNA","Instalacion de martillos de seguridad","Martillos",2,"Und",12000,{"$f":"+F233*D233","v":24000},"Directo"]
["DECORACION GENERAL INTERNA","Instalacion de tubos pasamanos","Chapetas altas",7,"Und",5500,38500,"Indirecto"]
["DECORACION GENERAL INTERNA","Instalacion de tubos pasamanos","Chapetas bajas",9,"Und",5500,49500,"Indirecto"]
["DECORACION GENERAL INTERNA","Instalacion de tubos pasamanos","Flaches",17,"Und",5500,93500,"Indirecto"]
["DECORACION GENERAL INTERNA","Instalacion de tubos pasamanos","Argollas",6,"Und",5500,33000,"Indirecto"]
["DECORACION GENERAL INTERNA","Instalacion de logos ",null,15,null,2000,{"$f":"+F238*D238","v":30000},"Directo"]

{"sheet":"Hoja7","index":8,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Rótulos de fila","Suma de VALOR TOTAL"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO",697446.62750000018]
["ADECUACIONES ELÉCTRICAS ",275496.71750000003]
["ALISTAMIENTO CHASIS",188582.08]
["DECORACION ( PISO EN HULE)",230071.69999999998]
["DECORACION ( PISO EN LAMINA)",109284.0575]
["DECORACION ( TECHO FIBRA)",380246.2]
["DECORACION ( TECHO FORRADO)",143794.8125]
["DECORACION (VIDRIOS Y LUJOS)",5328758.9625000004]
["DECORACION GENERAL",56653.227500000008]
["ENLATADO",506157.74]
["ESTRIBOS y  PUERTAS ",500000]
["PINTURA",740213.26500000001]
["PLATAFORMA Y ESTRUCTURA ",851419.57999999984]
["SILLETERIA",1594046.9325000001]
["(en blanco)"]
["Total general",11602171.9025]

{"sheet":"MODURBANA","index":9,"n_rows":81,"n_cols":6,"rows_kept":81,"cut":false,"hidden":false,"merged":[[81,1,81,4],[65,2,65,3],[24,2,27,3],[24,4,27,4],[24,5,27,5]]}
[]
[]
[]
[]
["PROCESO","ACTIVIDADES","TIEMPO REQUERIDO\nHORAS HOMBRE","#  \nTRABAJADORES","VALOR HORA","VALOR TOTAL"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ",8,1,{"$f":"EMPLEADOS!K8","v":5751.7924999999996},{"$f":"+E6*C6","v":46014.34}]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de combustible",2,1,{"$f":"EMPLEADOS!K10","v":5751.7924999999996},11503.584999999999]
["ALISTAMIENTO CHASIS","Acondicimiento de bateria ",2,1,{"$f":"EMPLEADOS!K10","v":5751.7924999999996},11503.584999999999]
["ALISTAMIENTO CHASIS","Acondicimineto de portarepuestos",4,1,5730.0424999999996,22920.17]
["ALISTAMIENTO CHASIS","Instalación de banda",8,2,{"$f":"+EMPLEADOS!K5+EMPLEADOS!K10","v":12080.05},96640.4]
["PLATAFORMA Y ESTRUCTURA ","Cortar Lámina ",16,1,{"$f":"+EMPLEADOS!K4","v":6328.2574999999997},101252.12]
["PLATAFORMA Y ESTRUCTURA ","Doblar Lámina ",8,1,{"$f":"+EMPLEADOS!K4","v":6328.2574999999997},50626.06]
["PLATAFORMA Y ESTRUCTURA ","Soldada de puentes ",16,1,{"$f":"+EMPLEADOS!K4","v":6328.2574999999997},101252.12]
["PLATAFORMA Y ESTRUCTURA ","Elaboración de arcos y frentes ",24,1,{"$f":"+EMPLEADOS!K4","v":6328.2574999999997},{"$f":"+E14*C14","v":151878.18}]
["PLATAFORMA Y ESTRUCTURA ","Armar plataforma con los puentes ",12,2,{"$f":"+EMPLEADOS!K5+EMPLEADOS!K4","v":12656.514999999999},151878.18]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ",16,3,{"$f":"+EMPLEADOS!K4+EMPLEADOS!K5+EMPLEADOS!K10","v":18408.307499999999},294532.92]
["ENLATADO","Inmunizar estructura ",20,2,{"$f":"+EMPLEADOS!K9+EMPLEADOS!K10","v":11503.584999999999},{"$f":"+E17*C17","v":230071.69999999998}]
["ENLATADO","Colocar  lámina",24,2,{"$f":"+EMPLEADOS!K9+EMPLEADOS!K10","v":11503.584999999999},{"$f":"+E18*C18","v":276086.03999999998}]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Encerar los  moldes ",4,1,{"$f":"+EMPLEADOS!K4","v":6328.2574999999997},{"$f":"+E19*C19","v":25313.03}]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ",12,2,{"$f":"+EMPLEADOS!K3+EMPLEADOS!K4","v":11791.817500000001},141501.81]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ",17,2,{"$f":"+EMPLEADOS!K3+EMPLEADOS!K4","v":11791.817500000001},200460.89750000002]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Desmonte de partes de los moldes ",7,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},82542.722500000003]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Instalación de las partes ",15,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},176877.26250000001]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Adecuación de las partes montadas",6,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},70750.904999999999]
["ESTRIBOS y  PUERTAS ","Elaboracion de puertas","CONTRATO",null,500000,500000]
["ESTRIBOS y  PUERTAS ","Elaboracion de estribos"]
["ESTRIBOS y  PUERTAS ","Instalacion de puertas"]
["ESTRIBOS y  PUERTAS ","Instalacion de estribos"]
["PINTURA","Lijado de carroceria",5,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},{"$f":"+E29*C29","v":56076.762500000004}]
["PINTURA","Aplicación capa de praymer",8,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},{"$f":"+E30*C30","v":89722.82}]
["PINTURA","Lijado sobre capa de praymer ",5,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},56076.762500000004]
["PINTURA","Aplicación de Capa de fondo ",8,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},89722.82]
["PINTURA","Lijado sobre capa de fondo ",5,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},56076.762500000004]
["PINTURA","Aplicación de Capa de masilla",8,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},89722.82]
["PINTURA","Lijado sobre capa de masilla",5,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},56076.762500000004]
["PINTURA","Aplicación de Capa de fondo ",8,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},89722.82]
["PINTURA","Lijado sobre la capa de fondo ",5,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},56076.762500000004]
["PINTURA","Aplicacion de pintura ",9,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},100938.17250000002]
["DECORACION ( TECHO FORRADO)","Preparación de techo ",2,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},{"$f":"+E39*C39","v":11503.584999999999}]
["DECORACION ( TECHO FORRADO)","Doblar Lámina ",4,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},23007.17]
["DECORACION ( TECHO FORRADO)","Soldar",6,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},34510.754999999997]
["DECORACION ( TECHO FORRADO)","Forrar cajones ",5,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},28758.962499999998]
["DECORACION ( TECHO FORRADO)","Instalar ",4,2,{"$f":"+EMPLEADOS!$K$10+EMPLEADOS!$K$9","v":11503.584999999999},46014.34]
["DECORACION ( TECHO FIBRA)","Limpiar moldes ",1,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},6328.2574999999997]
["DECORACION ( TECHO FIBRA)","Fabricar piezas ",6,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},{"$f":"+E45*C45","v":70750.904999999999}]
["DECORACION ( TECHO FIBRA)","Lijado de  Piezas",4,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},47167.270000000004]
["DECORACION ( TECHO FIBRA)","Aplicación capa de praymer",3,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},18984.772499999999]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de praymer ",4,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},47167.270000000004]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ",3,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},18984.772499999999]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de fondo ",4,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},25313.03]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de masilla",4,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},25313.03]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de masilla",4,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},25313.03]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ",3,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},18984.772499999999]
["DECORACION ( TECHO FIBRA)","Lijado sobre la capa de fondo ",4,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},25313.03]
["DECORACION ( TECHO FIBRA)","Pintar piezas",8,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},50626.06]
["DECORACION ( PISO EN HULE)","Preparación de piso ",3,1,{"$f":"+EMPLEADOS!K10","v":5751.7924999999996},{"$f":"+E56*C56","v":17255.377499999999}]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ",9,2,{"$f":"+EMPLEADOS!$K$9+EMPLEADOS!$K$10","v":11503.584999999999},103532.26499999998]
["DECORACION ( PISO EN HULE)","Instalación de piso en caucho ",8,2,{"$f":"+EMPLEADOS!$K$9+EMPLEADOS!$K$10","v":11503.584999999999},92028.68]
["DECORACION ( PISO EN HULE)","piso parte delantera ",3,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},17255.377499999999]
["DECORACION ( PISO EN LAMINA)","Preparación de piso ",1,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},5751.7924999999996]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ",4,2,{"$f":"+EMPLEADOS!$K$9+EMPLEADOS!$K$10","v":11503.584999999999},46014.34]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en lámina ",5,2,{"$f":"+EMPLEADOS!$K$9+EMPLEADOS!$K$10","v":11503.584999999999},57517.924999999996]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ",2,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},11503.584999999999]
["DECORACION (VIDRIOS Y LUJOS)","Instalar claraboyá",1,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},{"$f":"+E64*C64","v":5751.7924999999996}]
["DECORACION (VIDRIOS Y LUJOS)","Instalar unidades",2,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},{"$f":"+C65*E65","v":11503.584999999999}]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","CONTRATO",null,5300000,{"$f":"+E66","v":5300000}]
["ADECUACIONES ELÉCTRICAS ","Instalación de motores de limpia brisas",2,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},{"$f":"+E67*C67","v":22430.705000000002}]
["ADECUACIONES ELÉCTRICAS ","Instalación de espejos ",3,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},{"$f":"+E68*C68","v":17255.377499999999}]
["ADECUACIONES ELÉCTRICAS ","Instalación de velas ",2,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},11503.584999999999]
["ADECUACIONES ELÉCTRICAS ","Instalación de licuadoras ",3,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},33646.057500000003]
["ADECUACIONES ELÉCTRICAS ","Instalación de radio ",4,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},44861.41]
["ADECUACIONES ELÉCTRICAS ","Instalación de parlantes",3,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},33646.057500000003]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ",6,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},67292.115000000005]
["ADECUACIONES ELÉCTRICAS ","Adecuación de Boster",4,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},44861.41]
["SILLETERIA","Hechura  de estructura ",88,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},{"$f":"+E75*C75","v":506157.74}]
["SILLETERIA","Tapizada",65,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},728997.91250000009]
["SILLETERIA","Instalación de sillas ",32,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},358891.28]
["DECORACION GENERAL","Instalacion de tubos pasamanos",3,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},33646.057500000003]
["DECORACION GENERAL","Instalacion de calcomanias de emergencia",1,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},5751.7924999999996]
["DECORACION GENERAL","Instalacion de logos ",2,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},11503.584999999999]
["DECORACION GENERAL","Instalacion de martillos de seguridad",1,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},5751.7924999999996]

{"sheet":"Hoja8","index":10,"n_rows":18,"n_cols":2,"rows_kept":18,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Rótulos de fila","Suma de VALOR TOTAL"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO",697446.62750000018]
["ADECUACIONES ELÉCTRICAS ",286712.06999999995]
["ALISTAMIENTO CHASIS",188669.08]
["DECORACION ( PISO EN HULE)",281837.83249999996]
["DECORACION ( PISO EN LAMINA)",166801.98249999998]
["DECORACION ( TECHO FIBRA)",401530.40375]
["DECORACION ( TECHO FORRADO)",207064.53000000003]
["DECORACION (VIDRIOS Y LUJOS)",5357517.9249999998]
["DECORACION GENERAL",56653.227500000008]
["ENLATADO",575179.25]
["ESTRIBOS y  PUERTAS ",500000]
["PINTURA",874797.495]
["PLATAFORMA Y ESTRUCTURA ",1045289.7024999999]
["SILLETERIA",2078901.1825000001]
["Total general",12718401.30875]

{"sheet":"MODINTER","index":11,"n_rows":83,"n_cols":6,"rows_kept":83,"cut":false,"hidden":false,"merged":[[82,1,82,4],[66,2,66,3],[25,2,28,3],[25,4,28,4],[25,5,28,5]]}
[]
[]
[]
[]
[]
["PROCESOS","ACTIVIDADES","TIEMPO REQUERIDO\nHORAS HOMBRE","#  \nTRABAJADORES","VALOR HORA","VALOR TOTAL"]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de aire ",8,1,{"$f":"EMPLEADOS!$K$8","v":5751.7924999999996},{"$f":"+E7*C7","v":46014.34}]
["ALISTAMIENTO CHASIS","Acondicionamiento de filtro de combustible",2,1,{"$f":"EMPLEADOS!$K$10","v":5751.7924999999996},{"$f":"+E8*C8","v":11503.584999999999}]
["ALISTAMIENTO CHASIS","Acondicimiento de bateria ",2,1,{"$f":"EMPLEADOS!$K$10","v":5751.7924999999996},{"$f":"+E9*C9","v":11503.584999999999}]
["ALISTAMIENTO CHASIS","Acondicimineto de portarepuestos",4,1,{"$f":"EMPLEADOS!$K$10","v":5751.7924999999996},{"$f":"+E10*C10","v":23007.17}]
["ALISTAMIENTO CHASIS","Instalación de banda",8,2,{"$f":"+EMPLEADOS!$K$5+EMPLEADOS!$K$10","v":12080.05},{"$f":"+E11*C11","v":96640.4}]
["PLATAFORMA Y ESTRUCTURA ","Cortar Lámina ",18,2,{"$f":"+EMPLEADOS!K4","v":6328.2574999999997},{"$f":"+E12*C12","v":113908.63499999999}]
["PLATAFORMA Y ESTRUCTURA ","Doblar Lámina ",10,1,{"$f":"+EMPLEADOS!K4","v":6328.2574999999997},63282.574999999997]
["PLATAFORMA Y ESTRUCTURA ","Soldada de puentes ",19,1,{"$f":"+EMPLEADOS!K4","v":6328.2574999999997},120236.89249999999]
["PLATAFORMA Y ESTRUCTURA ","Elaboración de arcos y frentes ",28,1,{"$f":"+EMPLEADOS!K4","v":6328.2574999999997},177191.21]
["PLATAFORMA Y ESTRUCTURA ","Armar plataforma con los puentes ",16,2,{"$f":"+EMPLEADOS!K5+EMPLEADOS!K4","v":12656.514999999999},202504.24]
["PLATAFORMA Y ESTRUCTURA ","Armar estructura ",20,3,{"$f":"+EMPLEADOS!K4+EMPLEADOS!K5+EMPLEADOS!K10","v":18408.307499999999},368166.14999999997]
["ENLATADO","Inmunizar estructura ",23,2,{"$f":"+EMPLEADOS!K9+EMPLEADOS!K10","v":11503.584999999999},{"$f":"+E18*C18","v":264582.45499999996}]
["ENLATADO","Colocar  lámina",27,2,{"$f":"+EMPLEADOS!K9+EMPLEADOS!K10","v":11503.584999999999},{"$f":"+E19*C19","v":310596.79499999998}]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Encerar los  moldes ",4,1,{"$f":"+EMPLEADOS!K4","v":6328.2574999999997},{"$f":"+E20*C20","v":25313.03}]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas de frente en fibra de vidrio ",12,2,{"$f":"+EMPLEADOS!K3+EMPLEADOS!K4","v":11791.817500000001},141501.81]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Elaboración de piezas traseras en fibra de vidrio ",17,2,{"$f":"+EMPLEADOS!K3+EMPLEADOS!K4","v":11791.817500000001},200460.89750000002]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Desmonte de partes de los moldes ",7,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},82542.722500000003]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Instalación de las partes ",15,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},176877.26250000001]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Adecuación de las partes montadas",6,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},70750.904999999999]
["ESTRIBOS y  PUERTAS ","Elaboracion de puertas","CONTRATO",null,500000,500000]
["ESTRIBOS y  PUERTAS ","Elaboracion de estribos"]
["ESTRIBOS y  PUERTAS ","Instalacion de puertas"]
["ESTRIBOS y  PUERTAS ","Instalacion de estribos"]
["PINTURA","Lijado de carroceria",6,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},{"$f":"+E30*C30","v":67292.115000000005}]
["PINTURA","Aplicación capa de praymer",10,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},{"$f":"+E31*C31","v":112153.52500000001}]
["PINTURA","Lijado sobre capa de praymer ",6,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},67292.115000000005]
["PINTURA","Aplicación de Capa de fondo ",9,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},100938.17250000002]
["PINTURA","Lijado sobre capa de fondo ",6,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},67292.115000000005]
["PINTURA","Aplicación de Capa de masilla",9,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},100938.17250000002]
["PINTURA","Lijado sobre capa de masilla",7,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},78507.467499999999]
["PINTURA","Aplicación de Capa de fondo ",9,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},100938.17250000002]
["PINTURA","Lijado sobre la capa de fondo ",6,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},67292.115000000005]
["PINTURA","Aplicacion de pintura ",10,2,{"$f":"+EMPLEADOS!$K$6+EMPLEADOS!$K$7","v":11215.352500000001},112153.52500000001]
["DECORACION ( TECHO FORRADO)","Preparación de techo ",4,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},{"$f":"+E40*C40","v":23007.17}]
["DECORACION ( TECHO FORRADO)","Doblar Lámina ",6,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},34510.754999999997]
["DECORACION ( TECHO FORRADO)","Soldar",7,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},40262.547500000001]
["DECORACION ( TECHO FORRADO)","Forrar cajones ",7,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},40262.547500000001]
["DECORACION ( TECHO FORRADO)","Instalar ",6,2,{"$f":"+EMPLEADOS!$K$10+EMPLEADOS!$K$9","v":11503.584999999999},69021.509999999995]
["DECORACION ( TECHO FIBRA)","Limpiar moldes ",1.5,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},9492.3862499999996]
["DECORACION ( TECHO FIBRA)","Fabricar piezas ",8,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},{"$f":"+E46*C46","v":94334.540000000008}]
["DECORACION ( TECHO FIBRA)","Lijado de  Piezas",4,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},47167.270000000004]
["DECORACION ( TECHO FIBRA)","Aplicación capa de praymer",4,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},25313.03]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de praymer ",3,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$4","v":11791.817500000001},35375.452499999999]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ",4,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},25313.03]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de fondo ",3,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},18984.772499999999]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de masilla",4,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},25313.03]
["DECORACION ( TECHO FIBRA)","Lijado sobre capa de masilla",3,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},18984.772499999999]
["DECORACION ( TECHO FIBRA)","Aplicación de Capa de fondo ",4,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},25313.03]
["DECORACION ( TECHO FIBRA)","Lijado sobre la capa de fondo ",3,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},18984.772499999999]
["DECORACION ( TECHO FIBRA)","Pintar piezas",9,1,{"$f":"+EMPLEADOS!$K$4","v":6328.2574999999997},56954.317499999997]
["DECORACION ( PISO EN HULE)","Preparación de piso ",5,1,{"$f":"+EMPLEADOS!K10","v":5751.7924999999996},{"$f":"+E57*C57","v":28758.962499999998}]
["DECORACION ( PISO EN HULE)","Instalación de piso en madera ",11,2,{"$f":"+EMPLEADOS!$K$9+EMPLEADOS!$K$10","v":11503.584999999999},126539.435]
["DECORACION ( PISO EN HULE)","Instalación de piso en caucho ",9,2,{"$f":"+EMPLEADOS!$K$9+EMPLEADOS!$K$10","v":11503.584999999999},103532.26499999998]
["DECORACION ( PISO EN HULE)","piso parte delantera ",4,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},23007.17]
["DECORACION ( PISO EN LAMINA)","Preparación de piso ",3,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},17255.377499999999]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en madera ",6,2,{"$f":"+EMPLEADOS!$K$9+EMPLEADOS!$K$10","v":11503.584999999999},69021.509999999995]
["DECORACION ( PISO EN LAMINA)","Instalación de piso en lámina ",7,2,{"$f":"+EMPLEADOS!$K$9+EMPLEADOS!$K$10","v":11503.584999999999},80525.095000000001]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ",3,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},17255.377499999999]
["DECORACION (VIDRIOS Y LUJOS)","Instalar claraboyá",4,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},23007.17]
["DECORACION (VIDRIOS Y LUJOS)","Instalar unidades",3,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},17255.377499999999]
["DECORACION (VIDRIOS Y LUJOS)","Instalar vidrios ","CONTRATO",null,5300000,{"$f":"+E67","v":5300000}]
["ADECUACIONES ELÉCTRICAS ","Instalación de motores de limpia brisas",3,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},{"$f":"+E68*C68","v":33646.057500000003}]
["ADECUACIONES ELÉCTRICAS ","Instalación de espejos ",3,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},{"$f":"+E69*C69","v":17255.377499999999}]
["ADECUACIONES ELÉCTRICAS ","Instalación de velas ",2,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},11503.584999999999]
["ADECUACIONES ELÉCTRICAS ","Instalación de licuadoras ",3,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},33646.057500000003]
["ADECUACIONES ELÉCTRICAS ","Instalación de radio ",4,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},44861.41]
["ADECUACIONES ELÉCTRICAS ","Instalación de parlantes",3,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},33646.057500000003]
["ADECUACIONES ELÉCTRICAS ","Adecuación de alumbrado interno ",6,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},67292.115000000005]
["ADECUACIONES ELÉCTRICAS ","Adecuación de Boster",4,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},44861.41]
["SILLETERIA","Hechura  de estructura ",{"$f":"88+18","v":106},1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},{"$f":"+E76*C76","v":609690.005}]
["SILLETERIA","Tapizada",{"$f":"65+16","v":81},2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},908443.55250000011]
["SILLETERIA","Instalación de sillas ",{"$f":"32+18","v":50},2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},560767.625]
["DECORACION GENERAL","Instalacion de tubos pasamanos",3,2,{"$f":"+EMPLEADOS!$K$3+EMPLEADOS!$K$10","v":11215.352500000001},33646.057500000003]
["DECORACION GENERAL","Instalacion de calcomanias de emergencia",1,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},5751.7924999999996]
["DECORACION GENERAL","Instalacion de logos ",2,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},11503.584999999999]
["DECORACION GENERAL","Instalacion de martillos de seguridad",1,1,{"$f":"+EMPLEADOS!$K$10","v":5751.7924999999996},5751.7924999999996]
[null,"TOTAL",null,null,null,{"$f":"SUM(F7:F82)","v":12718401.30875}]

{"sheet":"EMPLEADOS","index":12,"n_rows":12,"n_cols":11,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["EMPLEADO","CARGO","SUELDO MENSUAL","AUXILIO DE TRANSPORTE","SEGURIDAD SOCIAL","VLR HORA SUELDO","VLR HORA PRIMA","VLR HORA CESANTIAS","VLR HORA INTERESES ","VL HORA VACACIONES","VALOR HORA DE TRABAJO"]
["NEMECIO","JEFE DE PRODUCCION",{"$f":"1360000-D2","v":1360000},0,{"$f":"+(((C2+D2)/240)*16.522%)","v":936.24666666666656},{"$f":"(+C2+D2)/240","v":5666.666666666667},{"$f":"((((+C2+D2)*8.33%)/240))","v":472.03333333333336},{"$f":"+((((C2+D2)*8.33%)/240))","v":472.03333333333336},{"$f":"+H2*12%","v":56.643999999999998},{"$f":"(+C2*4.17%)/240","v":236.3},{"$f":"SUM(E2:J2)","v":7839.9240000000018}]
["JOSE RATIVA","ELECTRICO Y FIBRA DE VIDRIO",{"$f":"950000-D3","v":876000},74000,{"$f":"+(((C3+D3)/240)*16.522%)","v":653.99583333333328},{"$f":"(+C3+D3)/240","v":3958.3333333333335},{"$f":"((((+C3+D3)*8.33%)/240))","v":329.72916666666669},{"$f":"+((((C3+D3)*8.33%)/240))","v":329.72916666666669},{"$f":"+H3*12%","v":39.567500000000003},{"$f":"(+C3*4.17%)/240","v":152.20500000000001},{"$f":"SUM(E3:J3)","v":5463.56}]
["ALBERTO CASTIBLANCO","FIBRA DE VIDRIO- PLATAFORMA",{"$f":"1100000-D4","v":1026000},74000,757.25833333333321,4583.333333333333,381.79166666666669,381.79166666666669,45.814999999999998,178.26750000000001,6328.2574999999997]
["ORLANDO GUIO","PLATAFORMA Y ESTRUCTURA",{"$f":"1100000-D5","v":1026000},74000,757.25833333333321,4583.333333333333,381.79166666666669,381.79166666666669,45.814999999999998,178.26750000000001,6328.2574999999997]
["LUIS GONZALEZ","PINTURA",{"$f":"950000-D6","v":876000},74000,653.99583333333328,3958.3333333333335,329.72916666666669,329.72916666666669,39.567500000000003,152.20500000000001,5463.56]
["HERMES ZABALA","PINTURA",{"$f":"1000000-D7","v":926000},74000,688.41666666666663,4166.666666666667,347.08333333333331,347.08333333333331,41.65,160.89250000000001,5751.7924999999996]
["ALEXANDER PEÑA","SILLETERIA Y PLATAFORMA",{"$f":"1000000-D8","v":926000},74000,688.41666666666663,4166.666666666667,347.08333333333331,347.08333333333331,41.65,160.89250000000001,5751.7924999999996]
["ADELMO SILVA","PLATAFORMA Y ENLATADO Y DECORACION",{"$f":"1000000-D9","v":926000},74000,688.41666666666663,4166.666666666667,347.08333333333331,347.08333333333331,41.65,160.89250000000001,5751.7924999999996]
["FELIPE CASTRO","ALISTAMIENTO DE CHASIS  Y  DECORACION",{"$f":"1000000-D10","v":926000},74000,688.41666666666663,{"$f":"(+C10+D10)/240","v":4166.666666666667},{"$f":"((((+C10+D10)*8.33%)/240))","v":347.08333333333331},{"$f":"+((((C10+D10)*8.33%)/240))","v":347.08333333333331},41.65,{"$f":"(+C10*4.17%)/240","v":160.89250000000001},{"$f":"SUM(E10:J10)","v":5751.7924999999996}]
["MARIBEL PATARROYO","ASISTENTE ADMINISTRATIVA",700000,74000,532.83449999999993,{"$f":"(+C11+D11)/240","v":3225},{"$f":"((((+C11+D11)*8.33%)/240))","v":268.64249999999998},{"$f":"+((((C11+D11)*8.33%)/240))","v":268.64249999999998},32.237099999999998,{"$f":"(+C11*4.17%)/240","v":121.625},{"$f":"SUM(E11:J11)","v":4448.9816000000001}]
["HUGO ALFONSO ESTUPIÑAN MEJIA","GERENTE",1420000,0,0,5916.666666666667,0,0,0,0,5916.666666666667]

{"sheet":"CIF","index":13,"n_rows":39,"n_cols":12,"rows_kept":39,"cut":false,"hidden":false,"merged":[[14,0,14,11]]}
["PROCESO","SALARIOS ADMINISTRATIVOS","SALARIO JEFE DE PRODUCCION","ARRENDAMIENTO","DEPRECIACION CORTADORA","DEPRECIACION DOBLADORA","ENERGIA ELECTRICA ","ACUEDUCTO","ALCANTARILLADO","TELEFONIA ","INTERNET"]
["ALISTAMIENTO DE CHASIS ",0.05,2.4,12,null,null,39.92,0]
["PLATAFORMA Y ESTRUCTURA ",0.05,18,20,0.8,0.8,329.34000000000003]
["ENLATADO",0.05,9.6,12,null,null,69.860000000000014]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO",0.05,12,20,null,null,59.879999999999995,25.5,10.5]
["ESTRIBOS, PUERTAS Y BODEGAS ",0.05,1.2,9,null,null,69.860000000000014,null,0]
["PINTURA",0.05,8.4,13,null,null,59.879999999999995,51,21]
["DECORACIÓN",0.05,36,10,0.2,0.2,99.800000000000011,null,0]
["ADECUACIONES ELÉCTRICAS ",0.05,14.399999999999999,12,null,null,59.879999999999995,null,0]
["MANTENIMIENTO ",0.05,7.1999999999999993,7,null,null,49.900000000000006,51,21]
["SILLETERIA ",0.05,10.799999999999999,12,null,null,69.860000000000014,null,0]
["DEPARTAMENTO ADMINISTRATIVO",0.5,0,23,null,null,89.82,42.5,17.5,450,2]
[null,null,null,{"$f":"SUM(D2:D12)","v":150}]
[]
["DISTRIBUCION DE OTROS COSTOS INDIRECTOS DE FABRICACION"]
["PROCESO","SALARIOS ADMINISTRATIVOS","SALARIO JEFE DE PRODUCCION","ARRENDAMIENTO","DEPRECIACION CORTADORA","DEPRECIACION DOBLADORA","ENERGIA ELECTRICA ","ACUEDUCTO","ALCANTARILLADO","TELEFONIA ","INTERNET","TOTAL"]
["ALISTAMIENTO DE CHASIS ",{"$f":"((((EMPLEADOS!$K$11+EMPLEADOS!$K$12)*240)/PLIQUIDACION!$D$12)*B2)","v":124387.77920000002},{"$f":"EMPLEADOS!K2*CIF!C2","v":18815.817600000002},{"$f":"(($F$31/150)*D2)","v":105600},null,null,{"$f":"+$F$34*G2","v":17987.952000000001},{"$f":"+$F$35*H2","v":0},{"$f":"$F$36*I2","v":0},{"$f":"+J2*$F$37","v":0},{"$f":"+$F$38*K2","v":0},{"$f":"SUM(B17:K17)","v":266791.54880000005}]
["PLATAFORMA Y ESTRUCTURA ",{"$f":"((((EMPLEADOS!$K$11+EMPLEADOS!$K$12)*240)/PLIQUIDACION!$D$12)*B3)","v":124387.77920000002},{"$f":"EMPLEADOS!K3*CIF!C3","v":98344.08},{"$f":"(($F$31/150)*D3)","v":176000},{"$f":"250000*80%","v":200000},{"$f":"F33*80%","v":248000},{"$f":"+$F$34*G3","v":148400.60400000002},{"$f":"+$F$35*H3","v":0},{"$f":"$F$36*I3","v":0},{"$f":"+J3*$F$37","v":0},{"$f":"+$F$38*K3","v":0},{"$f":"SUM(B18:K18)","v":995132.46320000011}]
["ENLATADO",{"$f":"((((EMPLEADOS!$K$11+EMPLEADOS!$K$12)*240)/PLIQUIDACION!$D$12)*B4)","v":124387.77920000002},{"$f":"EMPLEADOS!K4*CIF!C4","v":60751.271999999997},105600,null,null,31478.916000000008,0,0,0,0,322217.96720000001]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO",{"$f":"((((EMPLEADOS!$K$11+EMPLEADOS!$K$12)*240)/PLIQUIDACION!$D$12)*B5)","v":124387.77920000002},{"$f":"EMPLEADOS!K5*CIF!C5","v":75939.09},176000,null,null,26981.928,21726,9030,0,0,434064.79720000003]
["ESTRIBOS, PUERTAS Y BODEGAS ",{"$f":"((((EMPLEADOS!$K$11+EMPLEADOS!$K$12)*240)/PLIQUIDACION!$D$12)*B6)","v":124387.77920000002},{"$f":"EMPLEADOS!K6*CIF!C6","v":6556.2719999999999},79200,null,null,31478.916000000008,0,0,0,0,241622.96720000001]
["PINTURA",{"$f":"((((EMPLEADOS!$K$11+EMPLEADOS!$K$12)*240)/PLIQUIDACION!$D$12)*B7)","v":124387.77920000002},{"$f":"EMPLEADOS!K7*CIF!C7","v":48315.057000000001},114400,null,null,26981.928,43452,18060,0,0,375596.76420000003]
["DECORACIÓN",{"$f":"((((EMPLEADOS!$K$11+EMPLEADOS!$K$12)*240)/PLIQUIDACION!$D$12)*B8)","v":124387.77920000002},{"$f":"EMPLEADOS!K8*CIF!C8","v":207064.52999999997},88000,50000,{"$f":"F33*20%","v":62000},44969.880000000005,0,0,0,0,576422.18920000002]
["ADECUACIONES ELÉCTRICAS ",{"$f":"((((EMPLEADOS!$K$11+EMPLEADOS!$K$12)*240)/PLIQUIDACION!$D$12)*B9)","v":124387.77920000002},{"$f":"EMPLEADOS!K9*CIF!C9","v":82825.811999999991},105600,null,null,26981.928,0,0,0,0,339795.51920000004]
["MANTENIMIENTO ",{"$f":"((((EMPLEADOS!$K$11+EMPLEADOS!$K$12)*240)/PLIQUIDACION!$D$12)*B10)","v":124387.77920000002},{"$f":"EMPLEADOS!K10*CIF!C10","v":41412.905999999995},61600,null,null,22484.940000000002,43452,18060,0,0,311397.62520000001]
["SILLETERIA ",{"$f":"((((EMPLEADOS!$K$11+EMPLEADOS!$K$12)*240)/PLIQUIDACION!$D$12)*B11)","v":124387.77920000002},{"$f":"EMPLEADOS!K11*CIF!C11","v":48049.001279999997},105600,null,null,31478.916000000008,0,0,0,0,309515.69648000004]
["DEPARTAMENTO ADMINISTRATIVO",{"$f":"((((EMPLEADOS!$K$11+EMPLEADOS!$K$12)*240)/PLIQUIDACION!$D$12)*B12)","v":1243877.7920000001},{"$f":"EMPLEADOS!K12*CIF!C12","v":0},202400,null,null,40472.892,36210,15050,{"$f":"+J12*$F$37","v":45000},50000,1633010.6840000001]
[null,null,null,"CONCEPTO","INDUCTOR","VALOR MENSUAL"]
["FORMULA UTILIZADA",null,null,"SALARIOS ADMINISTRATIVOS","HORAS HOMBRE","$ 2.484.000.00"]
[{"$f":"+B16","v":"SALARIOS ADMINISTRATIVOS"},"=(SAL.TRAB/240*HORAS TRABAJADAS)/#CARROCERIAS FAB",null,"SALARIO JEFE DE PRODUCCION","HORAS HOMBRE",1300000]
[{"$f":"+C16","v":"SALARIO JEFE DE PRODUCCION"},"=SAL.JEF.PROD/240*HORASTRABAJADAS",null,"ARRENDAMIENTO","MTS CUADRADOS",1320000]
[{"$f":"+D16","v":"ARRENDAMIENTO"},"=VLR ARREN/MTS2 UTILIZADOS",null,"DEPRECIACION CORTADORA","HORAS MAQUINA",250000]
[{"$f":"+E16","v":"DEPRECIACION CORTADORA"},"=VLR DEPR MENS/# CARROCERIAS FAB",null,"DEPRECIACION DOBLADORA","HORAS MAQUINA ",310000]
[{"$f":"+F16","v":"DEPRECIACION DOBLADORA"},"=VLR DEPR MENS/# CARROCERIAS FAB",null,"ENERGIA ELECTRICA ","KW",450.6]
[{"$f":"+G16","v":"ENERGIA ELECTRICA "},"=VLR KW*KW UTILIZADO",null,"ACUEDUCTO","M3",852]
[{"$f":"+H16","v":"ACUEDUCTO"},"=VLR M3 *M3 UTILIZADO",null,"ALCANTARILLADO","M3",860]
[{"$f":"+I16","v":"ALCANTARILLADO"},"=VLR M3 *M3 UTILIZADO",null,"TELEFONIA ","MINUTOS",100]
[{"$f":"+J16","v":"TELEFONIA "},"=VLR MIN*MIN UTILIZADO",null,"INTERNET","GB",25000]
[{"$f":"+K16","v":"INTERNET"},"=VLR GB*GB UTILIZADO"]

{"sheet":"LD","index":14,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
["TIPO DE CARROCERIAS"]
["URBANA "]
["INTERMUNICIPAL"]

{"sheet":"Hoja3","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"INFORMES","index":16,"n_rows":83,"n_cols":14,"rows_kept":83,"cut":false,"hidden":false,"merged":[[0,0,1,12],[4,0,8,0],[9,0,14,0],[15,0,16,0],[66,0,73,0],[74,0,76,0],[23,8,27,8],[77,0,80,0],[2,9,2,11],[28,0,37,0],[38,0,42,0],[43,0,54,0],[55,0,58,0],[59,0,61,0],[62,0,65,0],[23,0,27,0],[17,0,22,0]]}
["INFORME DE COSTEO  POR ABC "]
[]
[null,null,null,null,null,null,null,null,null,"COSTOS INDIRECTOS DE FABRICACION"]
["FASES EN EL PROCESO PRODUCTIVO","ACTIVIDADES","TIPPO CARROCERIA","VARIABLE 2","MPD","MOD","MID","MATERIALES DIRECTOS","MANO DE OBRA DIRECTA","MPI","MOI","OTROS CIF","TOTAL COSTOS","PROCESO"]
["ALISTAMIENTO DE CHASIS ","Acondicionamiento de filtro de aire ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C5=\"URBANA\",VLOOKUP(B5,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B5,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C5=\"URBANA\",VLOOKUP(B5,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B5,MODINTER!$B$7:$F$82,5,FALSE))","v":46014.34},{"$f":"IF(INFORMES!C5=\"URBANA\",VLOOKUP(B5,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B5,CONMPI!$A$1:$D$93,3,FALSE))","v":34100},{"$f":"+CIF!B17+CIF!C17","v":143203.59680000003},{"$f":"+CIF!D17+CIF!E17+CIF!F17+CIF!G17+CIF!H17+CIF!I17+CIF!J17+CIF!K17","v":123587.952},{"$f":"+H5+I5+J5+K5+L5","v":346905.88880000002},"ALISTAMIENTO CHASIS"]
[null,"Acondicionamiento de filtro de combustible",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C6=\"URBANA\",VLOOKUP(B6,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B6,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C6=\"URBANA\",VLOOKUP(B6,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B6,MODINTER!$B$7:$F$82,5,FALSE))","v":11503.584999999999},{"$f":"IF(INFORMES!C6=\"URBANA\",VLOOKUP(B6,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B6,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,{"$f":"+H6+I6+J6+K6+L6","v":11503.584999999999},"ALISTAMIENTO CHASIS"]
[null,"Acondicimiento de bateria ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C7=\"URBANA\",VLOOKUP(B7,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B7,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C7=\"URBANA\",VLOOKUP(B7,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B7,MODINTER!$B$7:$F$82,5,FALSE))","v":11503.584999999999},{"$f":"IF(INFORMES!C7=\"URBANA\",VLOOKUP(B7,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B7,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,11503.584999999999,"ALISTAMIENTO CHASIS"]
[null,"Acondicimineto de portarepuestos",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C8=\"URBANA\",VLOOKUP(B8,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B8,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C8=\"URBANA\",VLOOKUP(B8,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B8,MODINTER!$B$7:$F$82,5,FALSE))","v":23007.17},{"$f":"IF(INFORMES!C8=\"URBANA\",VLOOKUP(B8,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B8,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,23007.17,"ALISTAMIENTO CHASIS"]
[null,"Instalación de banda",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C9=\"URBANA\",VLOOKUP(B9,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B9,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C9=\"URBANA\",VLOOKUP(B9,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B9,MODINTER!$B$7:$F$82,5,FALSE))","v":96640.4},{"$f":"IF(INFORMES!C9=\"URBANA\",VLOOKUP(B9,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B9,CONMPI!$A$1:$D$93,3,FALSE))","v":32000},null,null,128640.4,"ALISTAMIENTO CHASIS"]
["PLATAFORMA Y ESTRUCTURA ","Cortar Lámina ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C10=\"URBANA\",VLOOKUP(B10,CONMPU!$A$81:$E$86,2,FALSE),VLOOKUP(INFORMES!B10,CONMPI!$A$83:$D$88,2,FALSE))","v":345000},{"$f":"IF(C10=\"URBANA\",VLOOKUP(B10,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B10,MODINTER!$B$7:$F$82,5,FALSE))","v":113908.63499999999},{"$f":"IF(INFORMES!C10=\"URBANA\",VLOOKUP(B10,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B10,CONMPI!$A$1:$D$93,3,FALSE))","v":0},{"$f":"+CIF!B18+CIF!C18","v":222731.85920000001},{"$f":"+CIF!D18+CIF!E18+CIF!F18+CIF!G18+CIF!H18+CIF!I18+CIF!J18+CIF!K18","v":772400.60400000005},1454041.0982000001,"PLATAFORMA Y ESTRUCTURA"]
[null,"Doblar Lámina ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C11=\"URBANA\",VLOOKUP(B11,CONMPU!$A$81:$E$86,2,FALSE),VLOOKUP(INFORMES!B11,CONMPI!$A$83:$D$88,2,FALSE))","v":0},{"$f":"IF(C11=\"URBANA\",VLOOKUP(B11,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B11,MODINTER!$B$7:$F$82,5,FALSE))","v":63282.574999999997},{"$f":"IF(INFORMES!C11=\"URBANA\",VLOOKUP(B11,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B11,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,63282.574999999997,"PLATAFORMA Y ESTRUCTURA"]
[null,"Soldada de puentes ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C12=\"URBANA\",VLOOKUP(B12,CONMPU!$A$81:$E$86,2,FALSE),VLOOKUP(INFORMES!B12,CONMPI!$A$83:$D$88,2,FALSE))","v":0},{"$f":"IF(C12=\"URBANA\",VLOOKUP(B12,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B12,MODINTER!$B$7:$F$82,5,FALSE))","v":120236.89249999999},{"$f":"IF(INFORMES!C12=\"URBANA\",VLOOKUP(B12,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B12,CONMPI!$A$1:$D$93,3,FALSE))","v":495000},null,null,615236.89249999996,"PLATAFORMA Y ESTRUCTURA"]
[null,"Elaboración de arcos y frentes ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C13=\"URBANA\",VLOOKUP(B13,CONMPU!$A$81:$E$86,2,FALSE),VLOOKUP(INFORMES!B13,CONMPI!$A$83:$D$88,2,FALSE))","v":5124000},{"$f":"IF(C13=\"URBANA\",VLOOKUP(B13,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B13,MODINTER!$B$7:$F$82,5,FALSE))","v":177191.21},{"$f":"IF(INFORMES!C13=\"URBANA\",VLOOKUP(B13,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B13,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,5301191.21,"PLATAFORMA Y ESTRUCTURA"]
[null,"Armar plataforma con los puentes ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C14=\"URBANA\",VLOOKUP(B14,CONMPU!$A$81:$E$86,2,FALSE),VLOOKUP(INFORMES!B14,CONMPI!$A$83:$D$88,2,FALSE))","v":0},{"$f":"IF(C14=\"URBANA\",VLOOKUP(B14,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B14,MODINTER!$B$7:$F$82,5,FALSE))","v":202504.24},{"$f":"IF(INFORMES!C14=\"URBANA\",VLOOKUP(B14,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B14,CONMPI!$A$1:$D$93,3,FALSE))","v":600000},null,null,802504.24,"PLATAFORMA Y ESTRUCTURA"]
[null,"Armar estructura ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C15=\"URBANA\",VLOOKUP(B15,CONMPU!$A$81:$E$86,2,FALSE),VLOOKUP(INFORMES!B15,CONMPI!$A$83:$D$88,2,FALSE))","v":0},{"$f":"IF(C15=\"URBANA\",VLOOKUP(B15,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B15,MODINTER!$B$7:$F$82,5,FALSE))","v":368166.14999999997},{"$f":"IF(INFORMES!C15=\"URBANA\",VLOOKUP(B15,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B15,CONMPI!$A$1:$D$93,3,FALSE))","v":608884.26},null,null,977050.40999999992,"PLATAFORMA Y ESTRUCTURA"]
["ENLATADO","Inmunizar estructura ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C16=\"URBANA\",VLOOKUP(B16,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B16,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C16=\"URBANA\",VLOOKUP(B16,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B16,MODINTER!$B$7:$F$82,5,FALSE))","v":264582.45499999996},{"$f":"IF(INFORMES!C16=\"URBANA\",VLOOKUP(B16,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B16,CONMPI!$A$1:$D$93,3,FALSE))","v":417840},{"$f":"+CIF!B19+CIF!C19","v":185139.05120000002},{"$f":"+CIF!D19+CIF!E19+CIF!F19+CIF!G19+CIF!H19+CIF!I19+CIF!J19+CIF!K19","v":137078.916},1004640.4221999999,"ENLATADO"]
[null,"Colocar  lámina",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C17=\"URBANA\",VLOOKUP(B17,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B17,CONMPI!$A$1:$D$93,2,FALSE))","v":1044508},{"$f":"IF(C17=\"URBANA\",VLOOKUP(B17,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B17,MODINTER!$B$7:$F$82,5,FALSE))","v":310596.79499999998},{"$f":"IF(INFORMES!C17=\"URBANA\",VLOOKUP(B17,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B17,CONMPI!$A$1:$D$93,3,FALSE))","v":402790},null,null,1757894.7949999999,"ENLATADO"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO","Encerar los  moldes ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C18=\"URBANA\",VLOOKUP(B18,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B18,CONMPI!$A$1:$D$93,2,FALSE))","v":455000},{"$f":"IF(C18=\"URBANA\",VLOOKUP(B18,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B18,MODINTER!$B$7:$F$82,5,FALSE))","v":25313.03},{"$f":"IF(INFORMES!C18=\"URBANA\",VLOOKUP(B18,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B18,CONMPI!$A$1:$D$93,3,FALSE))","v":0},{"$f":"+CIF!B20+CIF!C20","v":200326.86920000002},{"$f":"+CIF!D20+CIF!E20+CIF!F20+CIF!G20+CIF!H20+CIF!I20+CIF!J20+CIF!K20","v":233737.92800000001},914377.82720000017,"FRENTES Y TRASEROS EN FIBRA DE VIDRIO"]
[null,"Elaboración de piezas de frente en fibra de vidrio ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C19=\"URBANA\",VLOOKUP(B19,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B19,CONMPI!$A$1:$D$93,2,FALSE))","v":932000},{"$f":"IF(C19=\"URBANA\",VLOOKUP(B19,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B19,MODINTER!$B$7:$F$82,5,FALSE))","v":141501.81},{"$f":"IF(INFORMES!C19=\"URBANA\",VLOOKUP(B19,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B19,CONMPI!$A$1:$D$93,3,FALSE))","v":359300},null,null,1432801.81,"FRENTES Y TRASEROS EN FIBRA DE VIDRIO"]
[null,"Elaboración de piezas traseras en fibra de vidrio ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C20=\"URBANA\",VLOOKUP(B20,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B20,CONMPI!$A$1:$D$93,2,FALSE))","v":932000},{"$f":"IF(C20=\"URBANA\",VLOOKUP(B20,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B20,MODINTER!$B$7:$F$82,5,FALSE))","v":200460.89750000002},{"$f":"IF(INFORMES!C20=\"URBANA\",VLOOKUP(B20,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B20,CONMPI!$A$1:$D$93,3,FALSE))","v":359300},null,null,1491760.8975,"FRENTES Y TRASEROS EN FIBRA DE VIDRIO"]
[null,"Desmonte de partes de los moldes ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C21=\"URBANA\",VLOOKUP(B21,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B21,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C21=\"URBANA\",VLOOKUP(B21,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B21,MODINTER!$B$7:$F$82,5,FALSE))","v":82542.722500000003},{"$f":"IF(INFORMES!C21=\"URBANA\",VLOOKUP(B21,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B21,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,82542.722500000003,"FRENTES Y TRASEROS EN FIBRA DE VIDRIO"]
[null,"Instalación de las partes ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C22=\"URBANA\",VLOOKUP(B22,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B22,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C22=\"URBANA\",VLOOKUP(B22,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B22,MODINTER!$B$7:$F$82,5,FALSE))","v":176877.26250000001},{"$f":"IF(INFORMES!C22=\"URBANA\",VLOOKUP(B22,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B22,CONMPI!$A$1:$D$93,3,FALSE))","v":16050},null,null,192927.26250000001,"FRENTES Y TRASEROS EN FIBRA DE VIDRIO"]
[null,"Adecuación de las partes montadas",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C23=\"URBANA\",VLOOKUP(B23,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B23,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C23=\"URBANA\",VLOOKUP(B23,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B23,MODINTER!$B$7:$F$82,5,FALSE))","v":70750.904999999999},{"$f":"IF(INFORMES!C23=\"URBANA\",VLOOKUP(B23,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B23,CONMPI!$A$1:$D$93,3,FALSE))","v":4000},null,null,74750.904999999999,"FRENTES Y TRASEROS EN FIBRA DE VIDRIO"]
["ESTRIBOS, PUERTAS Y BODEGAS ","Elaboracion de puertas",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C24=\"URBANA\",VLOOKUP(B24,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B24,CONMPI!$A$1:$D$93,2,FALSE))","v":213500},{"$f":"IF(C24=\"URBANA\",VLOOKUP(B24,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B24,MODINTER!$B$7:$F$82,5,FALSE))","v":500000},{"$f":"IF(INFORMES!C24=\"URBANA\",VLOOKUP(B24,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B24,CONMPI!$A$1:$D$93,3,FALSE))","v":17500},{"$f":"+CIF!B21+CIF!C21","v":130944.05120000002},{"$f":"+CIF!D21+CIF!E21+CIF!F21+CIF!G21+CIF!H21+CIF!I21+CIF!J21+CIF!K21","v":110678.91600000001},972622.96719999996,"ESTRIBOS PUERTAS Y BODEGAS"]
[null,"Elaboracion de estribos",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C25=\"URBANA\",VLOOKUP(B25,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B25,CONMPI!$A$1:$D$93,2,FALSE))","v":274446.42857142858},null,{"$f":"IF(INFORMES!C25=\"URBANA\",VLOOKUP(B25,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B25,CONMPI!$A$1:$D$93,3,FALSE))","v":10500},null,null,284946.42857142858,"ESTRIBOS PUERTAS Y BODEGAS"]
[null,"Adecuacion de bodegas",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C26=\"URBANA\",VLOOKUP(B26,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B26,CONMPI!$A$1:$D$93,2,FALSE))","v":0},null,{"$f":"IF(INFORMES!C26=\"URBANA\",VLOOKUP(B26,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B26,CONMPI!$A$1:$D$93,3,FALSE))","v":10500},null,null,10500,"ESTRIBOS PUERTAS Y BODEGAS"]
[null,"Instalacion de puertas",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C27=\"URBANA\",VLOOKUP(B27,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B27,CONMPI!$A$1:$D$93,2,FALSE))","v":0},null,{"$f":"IF(INFORMES!C27=\"URBANA\",VLOOKUP(B27,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B27,CONMPI!$A$1:$D$93,3,FALSE))","v":136667},null,null,136667,"ESTRIBOS PUERTAS Y BODEGAS"]
[null,"Instalacion de estribos",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C28=\"URBANA\",VLOOKUP(B28,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B28,CONMPI!$A$1:$D$93,2,FALSE))","v":0},null,{"$f":"IF(INFORMES!C28=\"URBANA\",VLOOKUP(B28,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B28,CONMPI!$A$1:$D$93,3,FALSE))","v":28212},null,null,28212,"ESTRIBOS PUERTAS Y BODEGAS"]
["PINTURA","Lijado de carroceria",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C29=\"URBANA\",VLOOKUP(B29,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B29,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C29=\"URBANA\",VLOOKUP(B29,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B29,MODINTER!$B$7:$F$82,5,FALSE))","v":67292.115000000005},{"$f":"IF(INFORMES!C29=\"URBANA\",VLOOKUP(B29,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B29,CONMPI!$A$1:$D$93,3,FALSE))","v":25000},{"$f":"+CIF!B22+CIF!C22","v":172702.83620000002},{"$f":"+CIF!D22+CIF!E22+CIF!F22+CIF!G22+CIF!H22+CIF!I22+CIF!J22+CIF!K22","v":202893.92800000001},467888.87920000002,"PINTURA"]
[null,"Aplicación capa de praymer",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C30=\"URBANA\",VLOOKUP(B30,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B30,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C30=\"URBANA\",VLOOKUP(B30,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B30,MODINTER!$B$7:$F$82,5,FALSE))","v":112153.52500000001},{"$f":"IF(INFORMES!C30=\"URBANA\",VLOOKUP(B30,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B30,CONMPI!$A$1:$D$93,3,FALSE))","v":14500},null,null,126653.52500000001,"PINTURA"]
[null,"Lijado sobre capa de praymer ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C31=\"URBANA\",VLOOKUP(B31,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B31,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C31=\"URBANA\",VLOOKUP(B31,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B31,MODINTER!$B$7:$F$82,5,FALSE))","v":67292.115000000005},{"$f":"IF(INFORMES!C31=\"URBANA\",VLOOKUP(B31,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B31,CONMPI!$A$1:$D$93,3,FALSE))","v":42500},null,null,109792.11500000001,"PINTURA"]
[null,"Aplicación de Capa de fondo ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C32=\"URBANA\",VLOOKUP(B32,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B32,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C32=\"URBANA\",VLOOKUP(B32,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B32,MODINTER!$B$7:$F$82,5,FALSE))","v":100938.17250000002},{"$f":"IF(INFORMES!C32=\"URBANA\",VLOOKUP(B32,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B32,CONMPI!$A$1:$D$93,3,FALSE))","v":193000},null,null,293938.17249999999,"PINTURA"]
[null,"Lijado sobre capa de fondo ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C33=\"URBANA\",VLOOKUP(B33,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B33,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C33=\"URBANA\",VLOOKUP(B33,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B33,MODINTER!$B$7:$F$82,5,FALSE))","v":67292.115000000005},{"$f":"IF(INFORMES!C33=\"URBANA\",VLOOKUP(B33,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B33,CONMPI!$A$1:$D$93,3,FALSE))","v":12500},null,null,79792.115000000005,"PINTURA"]
[null,"Aplicación de Capa de masilla",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C34=\"URBANA\",VLOOKUP(B34,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B34,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C34=\"URBANA\",VLOOKUP(B34,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B34,MODINTER!$B$7:$F$82,5,FALSE))","v":100938.17250000002},{"$f":"IF(INFORMES!C34=\"URBANA\",VLOOKUP(B34,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B34,CONMPI!$A$1:$D$93,3,FALSE))","v":53500},null,null,154438.17250000002,"PINTURA"]
[null,"Lijado sobre capa de masilla",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C35=\"URBANA\",VLOOKUP(B35,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B35,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C35=\"URBANA\",VLOOKUP(B35,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B35,MODINTER!$B$7:$F$82,5,FALSE))","v":78507.467499999999},{"$f":"IF(INFORMES!C35=\"URBANA\",VLOOKUP(B35,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B35,CONMPI!$A$1:$D$93,3,FALSE))","v":10250},null,null,88757.467499999999,"PINTURA"]
[null,"Aplicación de Capa de fondo ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C36=\"URBANA\",VLOOKUP(B36,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B36,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C36=\"URBANA\",VLOOKUP(B36,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B36,MODINTER!$B$7:$F$82,5,FALSE))","v":100938.17250000002},{"$f":"IF(INFORMES!C36=\"URBANA\",VLOOKUP(B36,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B36,CONMPI!$A$1:$D$93,3,FALSE))","v":193000},null,null,293938.17249999999,"PINTURA"]
[null,"Lijado sobre la capa de fondo ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C37=\"URBANA\",VLOOKUP(B37,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B37,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C37=\"URBANA\",VLOOKUP(B37,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B37,MODINTER!$B$7:$F$82,5,FALSE))","v":67292.115000000005},{"$f":"IF(INFORMES!C37=\"URBANA\",VLOOKUP(B37,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B37,CONMPI!$A$1:$D$93,3,FALSE))","v":12500},null,null,79792.115000000005,"PINTURA"]
[null,"Aplicacion de pintura ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C38=\"URBANA\",VLOOKUP(B38,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B38,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C38=\"URBANA\",VLOOKUP(B38,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B38,MODINTER!$B$7:$F$82,5,FALSE))","v":112153.52500000001},{"$f":"IF(INFORMES!C38=\"URBANA\",VLOOKUP(B38,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B38,CONMPI!$A$1:$D$93,3,FALSE))","v":487500},null,null,599653.52500000002,"PINTURA"]
["DECORACION  TECHO FORRADO","Preparación de techo ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C39=\"URBANA\",D39=\"FORRADO\"),VLOOKUP(B39,CONMPU!$A$46:$E$50,2,FALSE),IF(AND(C39=\"URBANA\",D39=\"FIBRA\"),0,IF(AND(C39=\"INTERMUNICIPAL\",D39=\"FORRADO\"),VLOOKUP(B39,CONMPI!$A$47:$D$51,2,FALSE),IF(AND(C39=\"INTERMUNICIPAL\",D39=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"IF(AND(C39=\"URBANA\",D39=\"FORRADO\"),VLOOKUP(B39,MODURBANA!$B$39:$F$43,5,FALSE),IF(AND(INFORMES!C39=\"URBANA\",INFORMES!D39=\"FIBRA\"),0,IF(AND(INFORMES!C39=\"INTERMUNICIPAL\",INFORMES!D39=\"FORRADO\"),VLOOKUP(INFORMES!B39,MODINTER!$B$40:$F$44,5,FALSE),IF(AND(INFORMES!C39=\"INTERMUNICIPAL\",INFORMES!D39=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"IF(AND(C39=\"URBANA\",D39=\"FORRADO\"),VLOOKUP(B39,CONMPU!$A$46:$E$50,3,FALSE),IF(AND(C39=\"URBANA\",D39=\"FIBRA\"),0,IF(AND(C39=\"INTERMUNICIPAL\",D39=\"FORRADO\"),VLOOKUP(B39,CONMPI!$A$47:$D$51,3,FALSE),IF(AND(C39=\"INTERMUNICIPAL\",D39=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"E39","v":0},{"$f":"F39","v":0},{"$f":"+G39","v":0},null,null,0,"DECORACION TECHO FORRADO"]
[null,"Doblar Lámina ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C40=\"URBANA\",D40=\"FORRADO\"),VLOOKUP(B40,CONMPU!$A$46:$E$50,2,FALSE),IF(AND(C40=\"URBANA\",D40=\"FIBRA\"),0,IF(AND(C40=\"INTERMUNICIPAL\",D40=\"FORRADO\"),VLOOKUP(B40,CONMPI!$A$47:$D$51,2,FALSE),IF(AND(C40=\"INTERMUNICIPAL\",D40=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"IF(AND(C40=\"URBANA\",D40=\"FORRADO\"),VLOOKUP(B40,MODURBANA!$B$39:$F$43,5,FALSE),IF(AND(INFORMES!C40=\"URBANA\",INFORMES!D40=\"FIBRA\"),0,IF(AND(INFORMES!C40=\"INTERMUNICIPAL\",INFORMES!D40=\"FORRADO\"),VLOOKUP(INFORMES!B40,MODINTER!$B$40:$F$44,5,FALSE),IF(AND(INFORMES!C40=\"INTERMUNICIPAL\",INFORMES!D40=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"IF(AND(C40=\"URBANA\",D40=\"FORRADO\"),VLOOKUP(B40,CONMPU!$A$46:$E$50,3,FALSE),IF(AND(C40=\"URBANA\",D40=\"FIBRA\"),0,IF(AND(C40=\"INTERMUNICIPAL\",D40=\"FORRADO\"),VLOOKUP(B40,CONMPI!$A$47:$D$51,3,FALSE),IF(AND(C40=\"INTERMUNICIPAL\",D40=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"E40","v":0},{"$f":"F40","v":0},{"$f":"+G40","v":0},null,null,0,"DECORACION TECHO FORRADO"]
[null,"Soldar",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C41=\"URBANA\",D41=\"FORRADO\"),VLOOKUP(B41,CONMPU!$A$46:$E$50,2,FALSE),IF(AND(C41=\"URBANA\",D41=\"FIBRA\"),0,IF(AND(C41=\"INTERMUNICIPAL\",D41=\"FORRADO\"),VLOOKUP(B41,CONMPI!$A$47:$D$51,2,FALSE),IF(AND(C41=\"INTERMUNICIPAL\",D41=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"IF(AND(C41=\"URBANA\",D41=\"FORRADO\"),VLOOKUP(B41,MODURBANA!$B$39:$F$43,5,FALSE),IF(AND(INFORMES!C41=\"URBANA\",INFORMES!D41=\"FIBRA\"),0,IF(AND(INFORMES!C41=\"INTERMUNICIPAL\",INFORMES!D41=\"FORRADO\"),VLOOKUP(INFORMES!B41,MODINTER!$B$40:$F$44,5,FALSE),IF(AND(INFORMES!C41=\"INTERMUNICIPAL\",INFORMES!D41=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"IF(AND(C41=\"URBANA\",D41=\"FORRADO\"),VLOOKUP(B41,CONMPU!$A$46:$E$50,3,FALSE),IF(AND(C41=\"URBANA\",D41=\"FIBRA\"),0,IF(AND(C41=\"INTERMUNICIPAL\",D41=\"FORRADO\"),VLOOKUP(B41,CONMPI!$A$47:$D$51,3,FALSE),IF(AND(C41=\"INTERMUNICIPAL\",D41=\"FIBRA\"),0,\" \"))))","v":0},0,0,0,null,null,0,"DECORACION TECHO FORRADO"]
[null,"Forrar cajones ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C42=\"URBANA\",D42=\"FORRADO\"),VLOOKUP(B42,CONMPU!$A$46:$E$50,2,FALSE),IF(AND(C42=\"URBANA\",D42=\"FIBRA\"),0,IF(AND(C42=\"INTERMUNICIPAL\",D42=\"FORRADO\"),VLOOKUP(B42,CONMPI!$A$47:$D$51,2,FALSE),IF(AND(C42=\"INTERMUNICIPAL\",D42=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"IF(AND(C42=\"URBANA\",D42=\"FORRADO\"),VLOOKUP(B42,MODURBANA!$B$39:$F$43,5,FALSE),IF(AND(INFORMES!C42=\"URBANA\",INFORMES!D42=\"FIBRA\"),0,IF(AND(INFORMES!C42=\"INTERMUNICIPAL\",INFORMES!D42=\"FORRADO\"),VLOOKUP(INFORMES!B42,MODINTER!$B$40:$F$44,5,FALSE),IF(AND(INFORMES!C42=\"INTERMUNICIPAL\",INFORMES!D42=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"IF(AND(C42=\"URBANA\",D42=\"FORRADO\"),VLOOKUP(B42,CONMPU!$A$46:$E$50,3,FALSE),IF(AND(C42=\"URBANA\",D42=\"FIBRA\"),0,IF(AND(C42=\"INTERMUNICIPAL\",D42=\"FORRADO\"),VLOOKUP(B42,CONMPI!$A$47:$D$51,3,FALSE),IF(AND(C42=\"INTERMUNICIPAL\",D42=\"FIBRA\"),0,\" \"))))","v":0},0,0,0,null,null,0,"DECORACION TECHO FORRADO"]
[null,"Instalar ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C43=\"URBANA\",D43=\"FORRADO\"),VLOOKUP(B43,CONMPU!$A$46:$E$50,2,FALSE),IF(AND(C43=\"URBANA\",D43=\"FIBRA\"),0,IF(AND(C43=\"INTERMUNICIPAL\",D43=\"FORRADO\"),VLOOKUP(B43,CONMPI!$A$47:$D$51,2,FALSE),IF(AND(C43=\"INTERMUNICIPAL\",D43=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"IF(AND(C43=\"URBANA\",D43=\"FORRADO\"),VLOOKUP(B43,MODURBANA!$B$39:$F$43,5,FALSE),IF(AND(INFORMES!C43=\"URBANA\",INFORMES!D43=\"FIBRA\"),0,IF(AND(INFORMES!C43=\"INTERMUNICIPAL\",INFORMES!D43=\"FORRADO\"),VLOOKUP(INFORMES!B43,MODINTER!$B$40:$F$44,5,FALSE),IF(AND(INFORMES!C43=\"INTERMUNICIPAL\",INFORMES!D43=\"FIBRA\"),0,\" \"))))","v":0},{"$f":"IF(AND(C43=\"URBANA\",D43=\"FORRADO\"),VLOOKUP(B43,CONMPU!$A$46:$E$50,3,FALSE),IF(AND(C43=\"URBANA\",D43=\"FIBRA\"),0,IF(AND(C43=\"INTERMUNICIPAL\",D43=\"FORRADO\"),VLOOKUP(B43,CONMPI!$A$47:$D$51,3,FALSE),IF(AND(C43=\"INTERMUNICIPAL\",D43=\"FIBRA\"),0,\" \"))))","v":0},0,0,0,null,null,0,"DECORACION TECHO FORRADO"]
["DECORACION ( TECHO FIBRA)","Limpiar moldes ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C44=\"URBANA\",D44=\"FORRADO\"),0,IF(AND(C44=\"URBANA\",D44=\"FIBRA\"),VLOOKUP(B44,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C44=\"INTERMUNICIPAL\",D44=\"FORRADO\"),0,IF(AND(C44=\"INTERMUNICIPAL\",D44=\"FIBRA\"),VLOOKUP(INFORMES!B44,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C44=\"URBANA\",D44=\"FORRADO\"),0,IF(AND(INFORMES!C44=\"URBANA\",INFORMES!D44=\"FIBRA\"),VLOOKUP(B44,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C44=\"INTERMUNICIPAL\",INFORMES!D44=\"FORRADO\"),0,IF(AND(INFORMES!C44=\"INTERMUNICIPAL\",INFORMES!D44=\"FIBRA\"),VLOOKUP(B44,MODINTER!B45:F55,5,FALSE),\" \"))))","v":9492.3862499999996},{"$f":"IF(AND(C44=\"URBANA\",D44=\"FORRADO\"),0,IF(AND(C44=\"URBANA\",D44=\"FIBRA\"),VLOOKUP(B44,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C44=\"INTERMUNICIPAL\",D44=\"FORRADO\"),0,IF(AND(C44=\"INTERMUNICIPAL\",D44=\"FIBRA\"),VLOOKUP(INFORMES!B44,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":30000},0,9492.3862499999996,30000,null,null,39492.386249999996,"DECORACION TECHO FIBRA"]
[null,"Fabricar piezas ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C45=\"URBANA\",D45=\"FORRADO\"),0,IF(AND(C45=\"URBANA\",D45=\"FIBRA\"),VLOOKUP(B45,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C45=\"INTERMUNICIPAL\",D45=\"FORRADO\"),0,IF(AND(C45=\"INTERMUNICIPAL\",D45=\"FIBRA\"),VLOOKUP(INFORMES!B45,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":1048000},{"$f":"IF(AND(C45=\"URBANA\",D45=\"FORRADO\"),0,IF(AND(INFORMES!C45=\"URBANA\",INFORMES!D45=\"FIBRA\"),VLOOKUP(B45,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C45=\"INTERMUNICIPAL\",INFORMES!D45=\"FORRADO\"),0,IF(AND(INFORMES!C45=\"INTERMUNICIPAL\",INFORMES!D45=\"FIBRA\"),VLOOKUP(B45,MODINTER!B46:F56,5,FALSE),\" \"))))","v":94334.540000000008},{"$f":"IF(AND(C45=\"URBANA\",D45=\"FORRADO\"),0,IF(AND(C45=\"URBANA\",D45=\"FIBRA\"),VLOOKUP(B45,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C45=\"INTERMUNICIPAL\",D45=\"FORRADO\"),0,IF(AND(C45=\"INTERMUNICIPAL\",D45=\"FIBRA\"),VLOOKUP(INFORMES!B45,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":0},1048000,94334.540000000008,0,null,null,1142334.54,"DECORACION TECHO FIBRA"]
[null,"Lijado de  Piezas",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C46=\"URBANA\",D46=\"FORRADO\"),0,IF(AND(C46=\"URBANA\",D46=\"FIBRA\"),VLOOKUP(B46,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C46=\"INTERMUNICIPAL\",D46=\"FORRADO\"),0,IF(AND(C46=\"INTERMUNICIPAL\",D46=\"FIBRA\"),VLOOKUP(INFORMES!B46,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C46=\"URBANA\",D46=\"FORRADO\"),0,IF(AND(INFORMES!C46=\"URBANA\",INFORMES!D46=\"FIBRA\"),VLOOKUP(B46,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C46=\"INTERMUNICIPAL\",INFORMES!D46=\"FORRADO\"),0,IF(AND(INFORMES!C46=\"INTERMUNICIPAL\",INFORMES!D46=\"FIBRA\"),VLOOKUP(B46,MODINTER!B47:F57,5,FALSE),\" \"))))","v":47167.270000000004},{"$f":"IF(AND(C46=\"URBANA\",D46=\"FORRADO\"),0,IF(AND(C46=\"URBANA\",D46=\"FIBRA\"),VLOOKUP(B46,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C46=\"INTERMUNICIPAL\",D46=\"FORRADO\"),0,IF(AND(C46=\"INTERMUNICIPAL\",D46=\"FIBRA\"),VLOOKUP(INFORMES!B46,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":12500},0,47167.270000000004,12500,null,null,59667.270000000004,"DECORACION TECHO FIBRA"]
[null,"Aplicación capa de praymer",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C47=\"URBANA\",D47=\"FORRADO\"),0,IF(AND(C47=\"URBANA\",D47=\"FIBRA\"),VLOOKUP(B47,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C47=\"INTERMUNICIPAL\",D47=\"FORRADO\"),0,IF(AND(C47=\"INTERMUNICIPAL\",D47=\"FIBRA\"),VLOOKUP(INFORMES!B47,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C47=\"URBANA\",D47=\"FORRADO\"),0,IF(AND(INFORMES!C47=\"URBANA\",INFORMES!D47=\"FIBRA\"),VLOOKUP(B47,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C47=\"INTERMUNICIPAL\",INFORMES!D47=\"FORRADO\"),0,IF(AND(INFORMES!C47=\"INTERMUNICIPAL\",INFORMES!D47=\"FIBRA\"),VLOOKUP(B47,MODINTER!B48:F58,5,FALSE),\" \"))))","v":25313.03},{"$f":"IF(AND(C47=\"URBANA\",D47=\"FORRADO\"),0,IF(AND(C47=\"URBANA\",D47=\"FIBRA\"),VLOOKUP(B47,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C47=\"INTERMUNICIPAL\",D47=\"FORRADO\"),0,IF(AND(C47=\"INTERMUNICIPAL\",D47=\"FIBRA\"),VLOOKUP(INFORMES!B47,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":14500},0,25313.03,14500,null,null,39813.03,"DECORACION TECHO FIBRA"]
[null,"Lijado sobre capa de praymer ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C48=\"URBANA\",D48=\"FORRADO\"),0,IF(AND(C48=\"URBANA\",D48=\"FIBRA\"),VLOOKUP(B48,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C48=\"INTERMUNICIPAL\",D48=\"FORRADO\"),0,IF(AND(C48=\"INTERMUNICIPAL\",D48=\"FIBRA\"),VLOOKUP(INFORMES!B48,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C48=\"URBANA\",D48=\"FORRADO\"),0,IF(AND(INFORMES!C48=\"URBANA\",INFORMES!D48=\"FIBRA\"),VLOOKUP(B48,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C48=\"INTERMUNICIPAL\",INFORMES!D48=\"FORRADO\"),0,IF(AND(INFORMES!C48=\"INTERMUNICIPAL\",INFORMES!D48=\"FIBRA\"),VLOOKUP(B48,MODINTER!B49:F59,5,FALSE),\" \"))))","v":35375.452499999999},{"$f":"IF(AND(C48=\"URBANA\",D48=\"FORRADO\"),0,IF(AND(C48=\"URBANA\",D48=\"FIBRA\"),VLOOKUP(B48,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C48=\"INTERMUNICIPAL\",D48=\"FORRADO\"),0,IF(AND(C48=\"INTERMUNICIPAL\",D48=\"FIBRA\"),VLOOKUP(INFORMES!B48,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":42500},0,35375.452499999999,42500,null,null,77875.452499999999,"DECORACION TECHO FIBRA"]
[null,"Aplicación de Capa de fondo ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C49=\"URBANA\",D49=\"FORRADO\"),0,IF(AND(C49=\"URBANA\",D49=\"FIBRA\"),VLOOKUP(B49,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C49=\"INTERMUNICIPAL\",D49=\"FORRADO\"),0,IF(AND(C49=\"INTERMUNICIPAL\",D49=\"FIBRA\"),VLOOKUP(INFORMES!B49,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C49=\"URBANA\",D49=\"FORRADO\"),0,IF(AND(INFORMES!C49=\"URBANA\",INFORMES!D49=\"FIBRA\"),VLOOKUP(B49,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C49=\"INTERMUNICIPAL\",INFORMES!D49=\"FORRADO\"),0,IF(AND(INFORMES!C49=\"INTERMUNICIPAL\",INFORMES!D49=\"FIBRA\"),VLOOKUP(B49,MODINTER!B50:F60,5,FALSE),\" \"))))","v":25313.03},{"$f":"IF(AND(C49=\"URBANA\",D49=\"FORRADO\"),0,IF(AND(C49=\"URBANA\",D49=\"FIBRA\"),VLOOKUP(B49,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C49=\"INTERMUNICIPAL\",D49=\"FORRADO\"),0,IF(AND(C49=\"INTERMUNICIPAL\",D49=\"FIBRA\"),VLOOKUP(INFORMES!B49,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":193000},0,25313.03,193000,null,null,218313.03,"DECORACION TECHO FIBRA"]
[null,"Lijado sobre capa de fondo ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C50=\"URBANA\",D50=\"FORRADO\"),0,IF(AND(C50=\"URBANA\",D50=\"FIBRA\"),VLOOKUP(B50,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C50=\"INTERMUNICIPAL\",D50=\"FORRADO\"),0,IF(AND(C50=\"INTERMUNICIPAL\",D50=\"FIBRA\"),VLOOKUP(INFORMES!B50,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C50=\"URBANA\",D50=\"FORRADO\"),0,IF(AND(INFORMES!C50=\"URBANA\",INFORMES!D50=\"FIBRA\"),VLOOKUP(B50,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C50=\"INTERMUNICIPAL\",INFORMES!D50=\"FORRADO\"),0,IF(AND(INFORMES!C50=\"INTERMUNICIPAL\",INFORMES!D50=\"FIBRA\"),VLOOKUP(B50,MODINTER!B51:F61,5,FALSE),\" \"))))","v":18984.772499999999},{"$f":"IF(AND(C50=\"URBANA\",D50=\"FORRADO\"),0,IF(AND(C50=\"URBANA\",D50=\"FIBRA\"),VLOOKUP(B50,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C50=\"INTERMUNICIPAL\",D50=\"FORRADO\"),0,IF(AND(C50=\"INTERMUNICIPAL\",D50=\"FIBRA\"),VLOOKUP(INFORMES!B50,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":12500},0,18984.772499999999,12500,null,null,31484.772499999999,"DECORACION TECHO FIBRA"]
[null,"Aplicación de Capa de masilla",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C51=\"URBANA\",D51=\"FORRADO\"),0,IF(AND(C51=\"URBANA\",D51=\"FIBRA\"),VLOOKUP(B51,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C51=\"INTERMUNICIPAL\",D51=\"FORRADO\"),0,IF(AND(C51=\"INTERMUNICIPAL\",D51=\"FIBRA\"),VLOOKUP(INFORMES!B51,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C51=\"URBANA\",D51=\"FORRADO\"),0,IF(AND(INFORMES!C51=\"URBANA\",INFORMES!D51=\"FIBRA\"),VLOOKUP(B51,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C51=\"INTERMUNICIPAL\",INFORMES!D51=\"FORRADO\"),0,IF(AND(INFORMES!C51=\"INTERMUNICIPAL\",INFORMES!D51=\"FIBRA\"),VLOOKUP(B51,MODINTER!B52:F62,5,FALSE),\" \"))))","v":25313.03},{"$f":"IF(AND(C51=\"URBANA\",D51=\"FORRADO\"),0,IF(AND(C51=\"URBANA\",D51=\"FIBRA\"),VLOOKUP(B51,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C51=\"INTERMUNICIPAL\",D51=\"FORRADO\"),0,IF(AND(C51=\"INTERMUNICIPAL\",D51=\"FIBRA\"),VLOOKUP(INFORMES!B51,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":53500},0,25313.03,53500,null,null,78813.03,"DECORACION TECHO FIBRA"]
[null,"Lijado sobre capa de masilla",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C52=\"URBANA\",D52=\"FORRADO\"),0,IF(AND(C52=\"URBANA\",D52=\"FIBRA\"),VLOOKUP(B52,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C52=\"INTERMUNICIPAL\",D52=\"FORRADO\"),0,IF(AND(C52=\"INTERMUNICIPAL\",D52=\"FIBRA\"),VLOOKUP(INFORMES!B52,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C52=\"URBANA\",D52=\"FORRADO\"),0,IF(AND(INFORMES!C52=\"URBANA\",INFORMES!D52=\"FIBRA\"),VLOOKUP(B52,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C52=\"INTERMUNICIPAL\",INFORMES!D52=\"FORRADO\"),0,IF(AND(INFORMES!C52=\"INTERMUNICIPAL\",INFORMES!D52=\"FIBRA\"),VLOOKUP(B52,MODINTER!B53:F63,5,FALSE),\" \"))))","v":18984.772499999999},{"$f":"IF(AND(C52=\"URBANA\",D52=\"FORRADO\"),0,IF(AND(C52=\"URBANA\",D52=\"FIBRA\"),VLOOKUP(B52,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C52=\"INTERMUNICIPAL\",D52=\"FORRADO\"),0,IF(AND(C52=\"INTERMUNICIPAL\",D52=\"FIBRA\"),VLOOKUP(INFORMES!B52,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":10250},0,18984.772499999999,10250,null,null,29234.772499999999,"DECORACION TECHO FIBRA"]
[null,"Aplicación de Capa de fondo ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C53=\"URBANA\",D53=\"FORRADO\"),0,IF(AND(C53=\"URBANA\",D53=\"FIBRA\"),VLOOKUP(B53,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C53=\"INTERMUNICIPAL\",D53=\"FORRADO\"),0,IF(AND(C53=\"INTERMUNICIPAL\",D53=\"FIBRA\"),VLOOKUP(INFORMES!B53,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C53=\"URBANA\",D53=\"FORRADO\"),0,IF(AND(INFORMES!C53=\"URBANA\",INFORMES!D53=\"FIBRA\"),VLOOKUP(B53,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C53=\"INTERMUNICIPAL\",INFORMES!D53=\"FORRADO\"),0,IF(AND(INFORMES!C53=\"INTERMUNICIPAL\",INFORMES!D53=\"FIBRA\"),VLOOKUP(B53,MODINTER!B54:F64,5,FALSE),\" \"))))","v":25313.03},{"$f":"IF(AND(C53=\"URBANA\",D53=\"FORRADO\"),0,IF(AND(C53=\"URBANA\",D53=\"FIBRA\"),VLOOKUP(B53,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C53=\"INTERMUNICIPAL\",D53=\"FORRADO\"),0,IF(AND(C53=\"INTERMUNICIPAL\",D53=\"FIBRA\"),VLOOKUP(INFORMES!B53,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":193000},0,25313.03,193000,null,null,218313.03,"DECORACION TECHO FIBRA"]
[null,"Lijado sobre la capa de fondo ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C54=\"URBANA\",D54=\"FORRADO\"),0,IF(AND(C54=\"URBANA\",D54=\"FIBRA\"),VLOOKUP(B54,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C54=\"INTERMUNICIPAL\",D54=\"FORRADO\"),0,IF(AND(C54=\"INTERMUNICIPAL\",D54=\"FIBRA\"),VLOOKUP(INFORMES!B54,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C54=\"URBANA\",D54=\"FORRADO\"),0,IF(AND(INFORMES!C54=\"URBANA\",INFORMES!D54=\"FIBRA\"),VLOOKUP(B54,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C54=\"INTERMUNICIPAL\",INFORMES!D54=\"FORRADO\"),0,IF(AND(INFORMES!C54=\"INTERMUNICIPAL\",INFORMES!D54=\"FIBRA\"),VLOOKUP(B54,MODINTER!B55:F65,5,FALSE),\" \"))))","v":18984.772499999999},{"$f":"IF(AND(C54=\"URBANA\",D54=\"FORRADO\"),0,IF(AND(C54=\"URBANA\",D54=\"FIBRA\"),VLOOKUP(B54,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C54=\"INTERMUNICIPAL\",D54=\"FORRADO\"),0,IF(AND(C54=\"INTERMUNICIPAL\",D54=\"FIBRA\"),VLOOKUP(INFORMES!B54,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":12500},0,18984.772499999999,12500,null,null,31484.772499999999,"DECORACION TECHO FIBRA"]
[null,"Pintar piezas",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$8=\"FORRADO\",\"FORRADO\",\"FIBRA\")","v":"FIBRA"},{"$f":"IF(AND(C55=\"URBANA\",D55=\"FORRADO\"),0,IF(AND(C55=\"URBANA\",D55=\"FIBRA\"),VLOOKUP(B55,CONMPU!$A$34:$E$44,2,FALSE),IF(AND(C55=\"INTERMUNICIPAL\",D55=\"FORRADO\"),0,IF(AND(C55=\"INTERMUNICIPAL\",D55=\"FIBRA\"),VLOOKUP(INFORMES!B55,CONMPI!$A$35:$D$45,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C55=\"URBANA\",D55=\"FORRADO\"),0,IF(AND(INFORMES!C55=\"URBANA\",INFORMES!D55=\"FIBRA\"),VLOOKUP(B55,MODURBANA!$B$44:$F$55,5,FALSE),IF(AND(INFORMES!C55=\"INTERMUNICIPAL\",INFORMES!D55=\"FORRADO\"),0,IF(AND(INFORMES!C55=\"INTERMUNICIPAL\",INFORMES!D55=\"FIBRA\"),VLOOKUP(B55,MODINTER!B56:F66,5,FALSE),\" \"))))","v":56954.317499999997},{"$f":"IF(AND(C55=\"URBANA\",D55=\"FORRADO\"),0,IF(AND(C55=\"URBANA\",D55=\"FIBRA\"),VLOOKUP(B55,CONMPU!$A$34:$E$44,3,FALSE),IF(AND(C55=\"INTERMUNICIPAL\",D55=\"FORRADO\"),0,IF(AND(C55=\"INTERMUNICIPAL\",D55=\"FIBRA\"),VLOOKUP(INFORMES!B55,CONMPI!$A$35:$D$45,3,FALSE),\" \"))))","v":395000},0,56954.317499999997,395000,null,null,451954.3175,"DECORACION TECHO FIBRA"]
["DECORACION ( PISO EN HULE)","Preparación de piso ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$10=\"HULE\",\"HULE\",\"LAMINA\")","v":"HULE"},{"$f":"IF(AND(C56=\"URBANA\",D56=\"HULE\"),VLOOKUP(B56,CONMPU!$A$25:$E$28,2,FALSE),IF(AND(C56=\"URBANA\",D56=\"LAMINA\"),0,IF(AND(C56=\"INTERMUNICIPAL\",D56=\"HULE\"),VLOOKUP(B56,CONMPI!$A$26:$D$29,2,FALSE),IF(AND(C56=\"INTERMUNICIPAL\",D56=\"LAMINA\"),0,\" \"))))","v":0},{"$f":"IF(AND(C56=\"URBANA\",D56=\"HULE\"),VLOOKUP(B56,MODURBANA!$B$56:$F$59,5,FALSE),IF(AND(INFORMES!C56=\"URBANA\",INFORMES!D56=\"LAMINA\"),0,IF(AND(INFORMES!C56=\"INTERMUNICIPAL\",INFORMES!D56=\"HULE\"),VLOOKUP(B56,MODINTER!$B$57:$F$60,5,FALSE),IF(AND(INFORMES!C56=\"INTERMUNICIPAL\",INFORMES!D56=\"LAMINA\"),0,\" \"))))","v":28758.962499999998},{"$f":"IF(AND(C56=\"URBANA\",D56=\"HULE\"),VLOOKUP(B56,CONMPU!$A$25:$E$28,3,FALSE),IF(AND(C56=\"URBANA\",D56=\"LAMINA\"),0,IF(AND(C56=\"INTERMUNICIPAL\",D56=\"HULE\"),VLOOKUP(B56,CONMPI!$A$26:$D$29,3,FALSE),IF(AND(C56=\"INTERMUNICIPAL\",D56=\"LAMINA\"),0,\" \"))))","v":0},0,28758.962499999998,0,null,null,28758.962499999998,"DECORACION PISO HULE"]
[null,"Instalación de piso en madera ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$10=\"HULE\",\"HULE\",\"LAMINA\")","v":"HULE"},{"$f":"IF(AND(C57=\"URBANA\",D57=\"HULE\"),VLOOKUP(B57,CONMPU!$A$25:$E$28,2,FALSE),IF(AND(C57=\"URBANA\",D57=\"LAMINA\"),0,IF(AND(C57=\"INTERMUNICIPAL\",D57=\"HULE\"),VLOOKUP(B57,CONMPI!$A$27:$D$29,2,FALSE),IF(AND(C57=\"INTERMUNICIPAL\",D57=\"LAMINA\"),0,\" \"))))","v":540000},{"$f":"IF(AND(C57=\"URBANA\",D57=\"HULE\"),VLOOKUP(B57,MODURBANA!$B$56:$F$59,5,FALSE),IF(AND(INFORMES!C57=\"URBANA\",INFORMES!D57=\"LAMINA\"),0,IF(AND(INFORMES!C57=\"INTERMUNICIPAL\",INFORMES!D57=\"HULE\"),VLOOKUP(B57,MODINTER!$B$57:$F$60,5,FALSE),IF(AND(INFORMES!C57=\"INTERMUNICIPAL\",INFORMES!D57=\"LAMINA\"),0,\" \"))))","v":126539.435},{"$f":"IF(AND(C57=\"URBANA\",D57=\"HULE\"),VLOOKUP(B57,CONMPU!$A$25:$E$28,3,FALSE),IF(AND(C57=\"URBANA\",D57=\"LAMINA\"),0,IF(AND(C57=\"INTERMUNICIPAL\",D57=\"HULE\"),VLOOKUP(B57,CONMPI!$A$26:$D$29,3,FALSE),IF(AND(C57=\"INTERMUNICIPAL\",D57=\"LAMINA\"),0,\" \"))))","v":7246.7},540000,126539.435,7246.7,null,null,673786.13500000001,"DECORACION PISO HULE"]
[null,"Instalación de piso en caucho ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$10=\"HULE\",\"HULE\",\"LAMINA\")","v":"HULE"},{"$f":"IF(AND(C58=\"URBANA\",D58=\"HULE\"),VLOOKUP(B58,CONMPU!$A$25:$E$28,2,FALSE),IF(AND(C58=\"URBANA\",D58=\"LAMINA\"),0,IF(AND(C58=\"INTERMUNICIPAL\",D58=\"HULE\"),VLOOKUP(B58,CONMPI!$A$27:$D$29,2,FALSE),IF(AND(C58=\"INTERMUNICIPAL\",D58=\"LAMINA\"),0,\" \"))))","v":241423},{"$f":"IF(AND(C58=\"URBANA\",D58=\"HULE\"),VLOOKUP(B58,MODURBANA!$B$56:$F$59,5,FALSE),IF(AND(INFORMES!C58=\"URBANA\",INFORMES!D58=\"LAMINA\"),0,IF(AND(INFORMES!C58=\"INTERMUNICIPAL\",INFORMES!D58=\"HULE\"),VLOOKUP(B58,MODINTER!$B$57:$F$60,5,FALSE),IF(AND(INFORMES!C58=\"INTERMUNICIPAL\",INFORMES!D58=\"LAMINA\"),0,\" \"))))","v":103532.26499999998},{"$f":"IF(AND(C58=\"URBANA\",D58=\"HULE\"),VLOOKUP(B58,CONMPU!$A$25:$E$28,3,FALSE),IF(AND(C58=\"URBANA\",D58=\"LAMINA\"),0,IF(AND(C58=\"INTERMUNICIPAL\",D58=\"HULE\"),VLOOKUP(B58,CONMPI!$A$26:$D$29,3,FALSE),IF(AND(C58=\"INTERMUNICIPAL\",D58=\"LAMINA\"),0,\" \"))))","v":44666.666666666664},241423,103532.26499999998,44666.666666666664,null,null,389621.9316666667,"DECORACION PISO HULE"]
[null,"piso parte delantera ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$10=\"HULE\",\"HULE\",\"LAMINA\")","v":"HULE"},{"$f":"IF(AND(C59=\"URBANA\",D59=\"HULE\"),VLOOKUP(B59,CONMPU!$A$25:$E$28,2,FALSE),IF(AND(C59=\"URBANA\",D59=\"LAMINA\"),0,IF(AND(C59=\"INTERMUNICIPAL\",D59=\"HULE\"),VLOOKUP(B59,CONMPI!$A$27:$D$29,2,FALSE),IF(AND(C59=\"INTERMUNICIPAL\",D59=\"LAMINA\"),0,\" \"))))","v":159996},{"$f":"IF(AND(C59=\"URBANA\",D59=\"HULE\"),VLOOKUP(B59,MODURBANA!$B$56:$F$59,5,FALSE),IF(AND(INFORMES!C59=\"URBANA\",INFORMES!D59=\"LAMINA\"),0,IF(AND(INFORMES!C59=\"INTERMUNICIPAL\",INFORMES!D59=\"HULE\"),VLOOKUP(B59,MODINTER!$B$57:$F$60,5,FALSE),IF(AND(INFORMES!C59=\"INTERMUNICIPAL\",INFORMES!D59=\"LAMINA\"),0,\" \"))))","v":23007.17},{"$f":"IF(AND(C59=\"URBANA\",D59=\"HULE\"),VLOOKUP(B59,CONMPU!$A$25:$E$28,3,FALSE),IF(AND(C59=\"URBANA\",D59=\"LAMINA\"),0,IF(AND(C59=\"INTERMUNICIPAL\",D59=\"HULE\"),VLOOKUP(B59,CONMPI!$A$26:$D$29,3,FALSE),IF(AND(C59=\"INTERMUNICIPAL\",D59=\"LAMINA\"),0,\" \"))))","v":22333.333333333332},159996,23007.17,22333.333333333332,null,null,205336.50333333333,"DECORACION PISO HULE"]
["DECORACION ( PISO EN LAMINA)","Preparación de piso ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$10=\"HULE\",\"HULE\",\"LAMINA\")","v":"HULE"},{"$f":"IF(AND(C60=\"URBANA\",D60=\"HULE\"),0,IF(AND(C60=\"URBANA\",D60=\"LAMINA\"),VLOOKUP(B60,CONMPU!$A$30:$E$32,2,FALSE),IF(AND(C60=\"INTERMUNICIPAL\",D60=\"HULE\"),0,IF(AND(C60=\"INTERMUNICIPAL\",D60=\"LAMINA\"),VLOOKUP(B60,CONMPI!$A$31:$D$33,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C60=\"URBANA\",D60=\"HULE\"),0,IF(AND(INFORMES!C60=\"URBANA\",INFORMES!D60=\"LAMINA\"),VLOOKUP(B60,MODURBANA!$B$60:$F$62,5,FALSE),IF(AND(INFORMES!C60=\"INTERMUNICIPAL\",INFORMES!D60=\"HULE\"),0,IF(AND(INFORMES!C60=\"INTERMUNICIPAL\",INFORMES!D60=\"LAMINA\"),VLOOKUP(B60,MODINTER!$B$61:$F$63,5,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C60=\"URBANA\",D60=\"HULE\"),0,IF(AND(C60=\"URBANA\",D60=\"LAMINA\"),VLOOKUP(B60,CONMPU!$A$30:$E$32,3,FALSE),IF(AND(C60=\"INTERMUNICIPAL\",D60=\"HULE\"),0,IF(AND(C60=\"INTERMUNICIPAL\",D60=\"LAMINA\"),VLOOKUP(B60,CONMPI!$A$31:$D$33,3,FALSE),\" \"))))","v":0},0,0,0,null,null,0,"DECORACION PISO LAMINA"]
[null,"Instalación de piso en madera ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$10=\"HULE\",\"HULE\",\"LAMINA\")","v":"HULE"},{"$f":"IF(AND(C61=\"URBANA\",D61=\"HULE\"),0,IF(AND(C61=\"URBANA\",D61=\"LAMINA\"),VLOOKUP(B61,CONMPU!$A$30:$E$32,2,FALSE),IF(AND(C61=\"INTERMUNICIPAL\",D61=\"HULE\"),0,IF(AND(C61=\"INTERMUNICIPAL\",D61=\"LAMINA\"),VLOOKUP(B61,CONMPI!$A$31:$D$33,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C61=\"URBANA\",D61=\"HULE\"),0,IF(AND(INFORMES!C61=\"URBANA\",INFORMES!D61=\"LAMINA\"),VLOOKUP(B61,MODURBANA!$B$60:$F$62,5,FALSE),IF(AND(INFORMES!C61=\"INTERMUNICIPAL\",INFORMES!D61=\"HULE\"),0,IF(AND(INFORMES!C61=\"INTERMUNICIPAL\",INFORMES!D61=\"LAMINA\"),VLOOKUP(B61,MODINTER!$B$61:$F$63,5,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C61=\"URBANA\",D61=\"HULE\"),0,IF(AND(C61=\"URBANA\",D61=\"LAMINA\"),VLOOKUP(B61,CONMPU!$A$30:$E$32,3,FALSE),IF(AND(C61=\"INTERMUNICIPAL\",D61=\"HULE\"),0,IF(AND(C61=\"INTERMUNICIPAL\",D61=\"LAMINA\"),VLOOKUP(B61,CONMPI!$A$31:$D$33,3,FALSE),\" \"))))","v":0},0,0,0,null,null,0,"DECORACION PISO LAMINA"]
[null,"Instalación de piso en lámina ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$D$10=\"HULE\",\"HULE\",\"LAMINA\")","v":"HULE"},{"$f":"IF(AND(C62=\"URBANA\",D62=\"HULE\"),0,IF(AND(C62=\"URBANA\",D62=\"LAMINA\"),VLOOKUP(B62,CONMPU!$A$30:$E$32,2,FALSE),IF(AND(C62=\"INTERMUNICIPAL\",D62=\"HULE\"),0,IF(AND(C62=\"INTERMUNICIPAL\",D62=\"LAMINA\"),VLOOKUP(B62,CONMPI!$A$31:$D$33,2,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C62=\"URBANA\",D62=\"HULE\"),0,IF(AND(INFORMES!C62=\"URBANA\",INFORMES!D62=\"LAMINA\"),VLOOKUP(B62,MODURBANA!$B$60:$F$62,5,FALSE),IF(AND(INFORMES!C62=\"INTERMUNICIPAL\",INFORMES!D62=\"HULE\"),0,IF(AND(INFORMES!C62=\"INTERMUNICIPAL\",INFORMES!D62=\"LAMINA\"),VLOOKUP(B62,MODINTER!$B$61:$F$63,5,FALSE),\" \"))))","v":0},{"$f":"IF(AND(C62=\"URBANA\",D62=\"HULE\"),0,IF(AND(C62=\"URBANA\",D62=\"LAMINA\"),VLOOKUP(B62,CONMPU!$A$30:$E$32,3,FALSE),IF(AND(C62=\"INTERMUNICIPAL\",D62=\"HULE\"),0,IF(AND(C62=\"INTERMUNICIPAL\",D62=\"LAMINA\"),VLOOKUP(B62,CONMPI!$A$31:$D$33,3,FALSE),\" \"))))","v":0},0,0,0,null,null,0,"DECORACION PISO LAMINA"]
["DECORACION (VIDRIOS Y LUJOS)","Adecuacion de cajones internos ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C63=\"URBANA\",VLOOKUP(B63,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B63,CONMPI!$A$1:$D$93,2,FALSE))","v":243600},{"$f":"IF(C63=\"URBANA\",VLOOKUP(B63,MODURBANA!$B$63:$F$66,5,FALSE),VLOOKUP(B63,MODINTER!$B$7:$F$82,5,FALSE))","v":17255.377499999999},{"$f":"IF(INFORMES!C63=\"URBANA\",VLOOKUP(B63,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B63,CONMPI!$A$1:$D$93,3,FALSE))","v":94044},null,null,354899.3775,"DECORACION VIDRIOS Y LUJOS"]
[null,"Instalar unidades",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C64=\"URBANA\",VLOOKUP(B64,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B64,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C64=\"URBANA\",VLOOKUP(B64,MODURBANA!$B$63:$F$66,5,FALSE),VLOOKUP(B64,MODINTER!$B$7:$F$82,5,FALSE))","v":17255.377499999999},{"$f":"IF(INFORMES!C64=\"URBANA\",VLOOKUP(B64,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B64,CONMPI!$A$1:$D$93,3,FALSE))","v":850000},null,null,867255.37749999994,"DECORACION VIDRIOS Y LUJOS"]
[null,"Instalar claraboyá",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!$E$16=\"X\",\"SI\",\"NO\")","v":"NO"},{"$f":"IF(AND(C65=\"URBANA\",D65=\"SI\"),VLOOKUP(B65,CONMPU!$A$52:$E$55,2,FALSE),IF(AND(C65=\"URBANA\",D65=\"NO\"),0,IF(AND(C65=\"INTERMUNICIPAL\",D65=\"SI\"),VLOOKUP(B65,CONMPI!$A$54:$D$57,2,FALSE),IF(AND(C65=\"INTERMUNICIPAL\",D65=\"NO\"),0,\" \"))))","v":0},{"$f":"IF(AND(C65=\"URBANA\",D65=\"SI\"),VLOOKUP(B65,MODURBANA!$B$64:$F$66,5,FALSE),IF(AND(C65=\"URBANA\",D65=\"NO\"),0,IF(AND(C65=\"INTERMUNICIPAL\",D65=\"SI\"),VLOOKUP(B65,MODINTER!$B$65:$F$67,5,FALSE),IF(AND(C65=\"INTERMUNICIPAL\",D65=\"NO\"),0,\" \"))))","v":0},{"$f":"IF(AND(C65=\"URBANA\",D65=\"SI\"),VLOOKUP(B65,CONMPU!$A$52:$E$55,3,FALSE),IF(AND(C65=\"URBANA\",D65=\"NO\"),0,IF(AND(C65=\"INTERMUNICIPAL\",D65=\"SI\"),VLOOKUP(B65,CONMPI!$A$54:$D$57,3,FALSE),IF(AND(C65=\"INTERMUNICIPAL\",D65=\"NO\"),0,\" \"))))","v":0},{"$f":"E65","v":0},{"$f":"F65","v":0},{"$f":"+G65","v":0},null,null,0,"DECORACION VIDRIOS Y LUJOS"]
[null,"Instalar vidrios ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C66=\"URBANA\",VLOOKUP(B66,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B66,CONMPI!$A$1:$D$93,2,FALSE))","v":783432},{"$f":"IF(C66=\"URBANA\",VLOOKUP(B66,MODURBANA!$B$63:$F$66,5,FALSE),VLOOKUP(B66,MODINTER!$B$7:$F$82,5,FALSE))","v":5300000},{"$f":"IF(INFORMES!C66=\"URBANA\",VLOOKUP(B66,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B66,CONMPI!$A$1:$D$93,3,FALSE))","v":2251339.5},null,null,8334771.5,"DECORACION VIDRIOS Y LUJOS"]
["ADECUACIONES ELÉCTRICAS ","Instalación de motores de limpia brisas",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C67=\"URBANA\",VLOOKUP(B67,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B67,CONMPI!$A$1:$D$93,2,FALSE))","v":669500},{"$f":"IF(C67=\"URBANA\",VLOOKUP(B67,MODURBANA!$B$67:$F$74,5,FALSE),VLOOKUP(B67,MODINTER!$B$7:$F$82,5,FALSE))","v":33646.057500000003},{"$f":"IF(INFORMES!C67=\"URBANA\",VLOOKUP(B67,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B67,CONMPI!$A$1:$D$93,3,FALSE))","v":0},{"$f":"+CIF!B24+CIF!C24","v":207213.59120000002},{"$f":"+CIF!D24+CIF!E24+CIF!F24+CIF!G24+CIF!H24+CIF!I24+CIF!J24+CIF!K24","v":132581.92800000001},1042941.5767000001,"ADECUACIONES ELECTRICAS"]
[null,"Instalación de velas ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!E17=\"X\",\"SI\",\"NO\")","v":"NO"},{"$f":"IF(AND(C68=\"URBANA\",D68=\"SI\"),VLOOKUP(B68,CONMPU!$A$9:$E$16,2,FALSE),IF(AND(C68=\"URBANA\",D68=\"NO\"),0,IF(AND(C68=\"INTERMUNICIPAL\",D68=\"SI\"),VLOOKUP(B68,CONMPI!$A$10:$D$16,2,FALSE),IF(AND(C68=\"INTERMUNICIPAL\",D68=\"NO\"),0,\" \"))))","v":0},{"$f":"IF(AND(C68=\"URBANA\",D68=\"SI\"),VLOOKUP(B68,MODURBANA!$B$64:$F$74,5,FALSE),IF(AND(C68=\"URBANA\",D68=\"NO\"),0,IF(AND(C68=\"INTERMUNICIPAL\",D68=\"SI\"),VLOOKUP(B68,MODINTER!$B$65:$F$76,5,FALSE),IF(AND(C68=\"INTERMUNICIPAL\",D68=\"NO\"),0,\" \"))))","v":0},{"$f":"IF(AND(C68=\"URBANA\",D68=\"SI\"),VLOOKUP(B68,CONMPU!$A$9:$E$16,3,FALSE),IF(AND(C68=\"URBANA\",D68=\"NO\"),0,IF(AND(C68=\"INTERMUNICIPAL\",D68=\"SI\"),VLOOKUP(B68,CONMPI!$A$10:$D$16,3,FALSE),IF(AND(C68=\"INTERMUNICIPAL\",D68=\"NO\"),0,\" \"))))","v":0},{"$f":"E68","v":0},{"$f":"F68","v":0},{"$f":"IF(INFORMES!C68=\"URBANA\",VLOOKUP(B68,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B68,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,0,"ADECUACIONES ELECTRICAS"]
[null,"Instalación de espejos ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C69=\"URBANA\",VLOOKUP(B69,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B69,CONMPI!$A$1:$D$93,2,FALSE))","v":120000},{"$f":"IF(C69=\"URBANA\",VLOOKUP(B69,MODURBANA!$B$67:$F$74,5,FALSE),VLOOKUP(B69,MODINTER!$B$7:$F$82,5,FALSE))","v":17255.377499999999},{"$f":"IF(INFORMES!C69=\"URBANA\",VLOOKUP(B69,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B69,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,137255.3775,"ADECUACIONES ELECTRICAS"]
[null,"Instalación de licuadoras ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!E18=\"X\",\"SI\",\"NO\")","v":"SI"},{"$f":"IF(AND(C70=\"URBANA\",D70=\"SI\"),VLOOKUP(B70,CONMPU!$A$9:$E$16,2,FALSE),IF(AND(C70=\"URBANA\",D70=\"NO\"),0,IF(AND(C70=\"INTERMUNICIPAL\",D70=\"SI\"),VLOOKUP(B70,CONMPI!$A$10:$D$16,2,FALSE),IF(AND(C70=\"INTERMUNICIPAL\",D70=\"NO\"),0,\" \"))))","v":689000},{"$f":"IF(AND(C70=\"URBANA\",D70=\"SI\"),VLOOKUP(B70,MODURBANA!$B$64:$F$74,5,FALSE),IF(AND(C70=\"URBANA\",D70=\"NO\"),0,IF(AND(C70=\"INTERMUNICIPAL\",D70=\"SI\"),VLOOKUP(B70,MODINTER!$B$65:$F$76,5,FALSE),IF(AND(C70=\"INTERMUNICIPAL\",D70=\"NO\"),0,\" \"))))","v":33646.057500000003},{"$f":"IF(AND(C70=\"URBANA\",D70=\"SI\"),VLOOKUP(B70,CONMPU!$A$9:$E$16,3,FALSE),IF(AND(C70=\"URBANA\",D70=\"NO\"),0,IF(AND(C70=\"INTERMUNICIPAL\",D70=\"SI\"),VLOOKUP(B70,CONMPI!$A$10:$D$16,3,FALSE),IF(AND(C70=\"INTERMUNICIPAL\",D70=\"NO\"),0,\" \"))))","v":2508},{"$f":"E70","v":689000},{"$f":"F70","v":33646.057500000003},{"$f":"+G70","v":2508},null,null,{"$f":"+H70+I70+J70+K70+L70","v":725154.0575},"ADECUACIONES ELECTRICAS"]
[null,"Instalación de radio ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!E19=\"X\",\"SI\",\"NO\")","v":"SI"},{"$f":"IF(AND(C71=\"URBANA\",D71=\"SI\"),VLOOKUP(B71,CONMPU!$A$9:$E$16,2,FALSE),IF(AND(C71=\"URBANA\",D71=\"NO\"),0,IF(AND(C71=\"INTERMUNICIPAL\",D71=\"SI\"),VLOOKUP(B71,CONMPI!$A$10:$D$16,2,FALSE),IF(AND(C71=\"INTERMUNICIPAL\",D71=\"NO\"),0,\" \"))))","v":0},{"$f":"IF(AND(C71=\"URBANA\",D71=\"SI\"),VLOOKUP(B71,MODURBANA!$B$64:$F$74,5,FALSE),IF(AND(C71=\"URBANA\",D71=\"NO\"),0,IF(AND(C71=\"INTERMUNICIPAL\",D71=\"SI\"),VLOOKUP(B71,MODINTER!$B$65:$F$76,5,FALSE),IF(AND(C71=\"INTERMUNICIPAL\",D71=\"NO\"),0,\" \"))))","v":44861.41},{"$f":"IF(AND(C71=\"URBANA\",D71=\"SI\"),VLOOKUP(B71,CONMPU!$A$9:$E$16,3,FALSE),IF(AND(C71=\"URBANA\",D71=\"NO\"),0,IF(AND(C71=\"INTERMUNICIPAL\",D71=\"SI\"),VLOOKUP(B71,CONMPI!$A$10:$D$16,3,FALSE),IF(AND(C71=\"INTERMUNICIPAL\",D71=\"NO\"),0,\" \"))))","v":11100},{"$f":"E71","v":0},{"$f":"F71","v":44861.41},{"$f":"+G71","v":11100},null,null,55961.41,"ADECUACIONES ELECTRICAS"]
[null,"Instalación de parlantes",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},{"$f":"IF(PLIQUIDACION!E20=\"X\",\"SI\",\"NO\")","v":"SI"},{"$f":"IF(AND(C72=\"URBANA\",D72=\"SI\"),VLOOKUP(B72,CONMPU!$A$9:$E$16,2,FALSE),IF(AND(C72=\"URBANA\",D72=\"NO\"),0,IF(AND(C72=\"INTERMUNICIPAL\",D72=\"SI\"),VLOOKUP(B72,CONMPI!$A$10:$D$16,2,FALSE),IF(AND(C72=\"INTERMUNICIPAL\",D72=\"NO\"),0,\" \"))))","v":230000},{"$f":"IF(AND(C72=\"URBANA\",D72=\"SI\"),VLOOKUP(B72,MODURBANA!$B$64:$F$74,5,FALSE),IF(AND(C72=\"URBANA\",D72=\"NO\"),0,IF(AND(C72=\"INTERMUNICIPAL\",D72=\"SI\"),VLOOKUP(B72,MODINTER!$B$65:$F$76,5,FALSE),IF(AND(C72=\"INTERMUNICIPAL\",D72=\"NO\"),0,\" \"))))","v":33646.057500000003},{"$f":"IF(AND(C72=\"URBANA\",D72=\"SI\"),VLOOKUP(B72,CONMPU!$A$9:$E$16,3,FALSE),IF(AND(C72=\"URBANA\",D72=\"NO\"),0,IF(AND(C72=\"INTERMUNICIPAL\",D72=\"SI\"),VLOOKUP(B72,CONMPI!$A$10:$D$16,3,FALSE),IF(AND(C72=\"INTERMUNICIPAL\",D72=\"NO\"),0,\" \"))))","v":81600},{"$f":"E72","v":230000},33646.057500000003,{"$f":"+G72","v":81600},null,null,345246.0575,"ADECUACIONES ELECTRICAS"]
[null,"Adecuación de alumbrado interno ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C73=\"URBANA\",VLOOKUP(B73,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B73,CONMPI!$A$1:$D$93,2,FALSE))","v":1055500},{"$f":"IF(C73=\"URBANA\",VLOOKUP(B73,MODURBANA!$B$67:$F$74,5,FALSE),VLOOKUP(B73,MODINTER!$B$7:$F$82,5,FALSE))","v":67292.115000000005},{"$f":"IF(INFORMES!C73=\"URBANA\",VLOOKUP(B73,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B73,CONMPI!$A$1:$D$93,3,FALSE))","v":23700},null,null,1146492.115,"ADECUACIONES ELECTRICAS"]
[null,"Adecuación de Boster",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C74=\"URBANA\",VLOOKUP(B74,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B74,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C74=\"URBANA\",VLOOKUP(B74,MODURBANA!$B$67:$F$74,5,FALSE),VLOOKUP(B74,MODINTER!$B$7:$F$82,5,FALSE))","v":44861.41},{"$f":"IF(INFORMES!C74=\"URBANA\",VLOOKUP(B74,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B74,CONMPI!$A$1:$D$93,3,FALSE))","v":162400},null,null,207261.41,"ADECUACIONES ELECTRICAS"]
["SILLETERIA ","hechura  de estructura ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C75=\"URBANA\",VLOOKUP(B75,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B75,CONMPI!$A$1:$D$93,2,FALSE))","v":620890},{"$f":"IF(C75=\"URBANA\",VLOOKUP(B75,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B75,MODINTER!$B$7:$F$82,5,FALSE))","v":609690.005},{"$f":"IF(INFORMES!C75=\"URBANA\",VLOOKUP(B75,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B75,CONMPI!$A$1:$D$93,3,FALSE))","v":74200},{"$f":"+CIF!B26+CIF!C26","v":172436.78048000002},{"$f":"+CIF!D26+CIF!E26+CIF!F26+CIF!G26+CIF!H26+CIF!I26+CIF!J26+CIF!K26","v":137078.916},1614295.7014799998,"SILLETERIA"]
[null,"tapizada",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C76=\"URBANA\",VLOOKUP(B76,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B76,CONMPI!$A$1:$D$93,2,FALSE))","v":666500},{"$f":"IF(C76=\"URBANA\",VLOOKUP(B76,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B76,MODINTER!$B$7:$F$82,5,FALSE))","v":908443.55250000011},{"$f":"IF(INFORMES!C76=\"URBANA\",VLOOKUP(B76,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B76,CONMPI!$A$1:$D$93,3,FALSE))","v":762464.2},null,null,2337407.7525000004,"SILLETERIA"]
[null,"Instalación de sillas ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C77=\"URBANA\",VLOOKUP(B77,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B77,CONMPI!$A$1:$D$93,2,FALSE))","v":0},{"$f":"IF(C77=\"URBANA\",VLOOKUP(B77,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B77,MODINTER!$B$7:$F$82,5,FALSE))","v":560767.625},{"$f":"IF(INFORMES!C77=\"URBANA\",VLOOKUP(B77,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B77,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,560767.625,"SILLETERIA"]
["DECORACION GENERAL","Instalacion de tubos pasamanos",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C78=\"URBANA\",VLOOKUP(B78,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B78,CONMPI!$A$1:$D$93,2,FALSE))","v":325000},{"$f":"IF(C78=\"URBANA\",VLOOKUP(B78,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B78,MODINTER!$B$7:$F$82,5,FALSE))","v":33646.057500000003},{"$f":"IF(INFORMES!C78=\"URBANA\",VLOOKUP(B78,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B78,CONMPI!$A$1:$D$93,3,FALSE))","v":214500},{"$f":"+CIF!B23+CIF!C23","v":331452.30920000002},{"$f":"+CIF!D23+CIF!E23+CIF!F23+CIF!G23+CIF!H23+CIF!I23+CIF!J23+CIF!K23","v":244969.88},1149568.2467,"DECORACION GENERAL"]
[null,"Instalacion de calcomanias de emergencia",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C79=\"URBANA\",VLOOKUP(B79,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B79,CONMPI!$A$1:$D$93,2,FALSE))","v":12000},{"$f":"IF(C79=\"URBANA\",VLOOKUP(B79,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B79,MODINTER!$B$7:$F$82,5,FALSE))","v":5751.7924999999996},{"$f":"IF(INFORMES!C79=\"URBANA\",VLOOKUP(B79,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B79,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,17751.7925,"DECORACION GENERAL"]
[null,"Instalacion de logos ",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C80=\"URBANA\",VLOOKUP(B80,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B80,CONMPI!$A$1:$D$93,2,FALSE))","v":30000},{"$f":"IF(C80=\"URBANA\",VLOOKUP(B80,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B80,MODINTER!$B$7:$F$82,5,FALSE))","v":11503.584999999999},{"$f":"IF(INFORMES!C80=\"URBANA\",VLOOKUP(B80,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B80,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,41503.584999999999,"DECORACION GENERAL"]
[null,"Instalacion de martillos de seguridad",{"$f":"IF(PLIQUIDACION!$D$6=\"URBANA\",\"URBANA\",\"INTERMUNICIPAL\")","v":"INTERMUNICIPAL"},null,null,null,null,{"$f":"IF(INFORMES!C81=\"URBANA\",VLOOKUP(B81,CONMPU!$A$1:$E$91,2,FALSE),VLOOKUP(INFORMES!B81,CONMPI!$A$1:$D$93,2,FALSE))","v":24000},{"$f":"IF(C81=\"URBANA\",VLOOKUP(B81,MODURBANA!$B$6:$F$81,5,FALSE),VLOOKUP(B81,MODINTER!$B$7:$F$82,5,FALSE))","v":5751.7924999999996},{"$f":"IF(INFORMES!C81=\"URBANA\",VLOOKUP(B81,CONMPU!$A$1:$E$91,3,FALSE),VLOOKUP(INFORMES!B81,CONMPI!$A$1:$D$93,3,FALSE))","v":0},null,null,29751.7925,"DECORACION GENERAL"]
[null,"DEPARTAMENTO ADMINISTRATIVO Y DE VENTAS",null,null,null,null,null,null,null,null,{"$f":"+CIF!B27+CIF!C27","v":1243877.7920000001},{"$f":"+CIF!D27+CIF!E27+CIF!F27+CIF!G27+CIF!H27+CIF!I27+CIF!J27+CIF!K27","v":389132.89199999999},1633010.6840000001,"DEPARTAMENTO ADMINISTRATIVO Y DE VENTAS"]
[null,"MANTENIMIENTO GENERAL A CARROCERIAS",null,null,null,null,null,null,null,null,{"$f":"+CIF!B25+CIF!C25","v":165800.68520000001},{"$f":"+CIF!D25+CIF!E25+CIF!F25+CIF!G25+CIF!H25+CIF!I25+CIF!J25+CIF!K25","v":145596.94},311397.62520000001,"MANTENIMIENTO "]

{"sheet":"CONMPU","index":17,"n_rows":92,"n_cols":5,"rows_kept":92,"cut":false,"hidden":true,"merged":[]}
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO",1560000,1213800,0,2773800]
["Adecuación de las partes montadas",0,4000,null,4000]
["Desmonte de partes de los moldes ",null,null,0,0]
["Elaboración de piezas de frente en fibra de vidrio ",780000,412050,null,1192050]
["Elaboración de piezas traseras en fibra de vidrio ",780000,397050,null,1177050]
["Encerar los  moldes ",null,390000,null,390000]
["Instalación de las partes ",null,10700,null,10700]
["ADECUACIONES ELÉCTRICAS ",2656935,267790,null,2924725]
["Adecuación de alumbrado interno ",232500,17000,null,249500]
["Adecuación de Boster",750000,161200,null,911200]
["Instalación de espejos ",120000,0,null,{"$f":"+B11+C11","v":120000}]
["Instalación de licuadoras ",266800,2090,null,268890]
["Instalación de motores de limpia brisas",669000,null,null,669000]
["Instalación de parlantes",230000,78000,null,308000]
["Instalación de radio ",420000,9500,null,429500]
["Instalación de velas ",88635,null,null,88635]
["ALISTAMIENTO CHASIS",null,116100,null,116100]
["Acondicimiento de bateria ",0,0,null,0]
["Acondicimineto de portarepuestos",0,0,null,0]
["Acondicionamiento de filtro de aire ",0,34100,null,34100]
["Acondicionamiento de filtro de combustible",null,0,null,0]
["Instalación de banda",null,32000,null,32000]
["(en blanco)",null,50000,null,50000]
["DECORACION ( PISO EN HULE)",652374,60867.033333333326,0,713241.03333333333]
["Instalación de piso en caucho ",185710,44666.666666666664,null,230376.66666666666]
["Instalación de piso en madera ",360000,5033.7,null,365033.7]
["piso parte delantera ",106664,11166.666666666666,null,117830.66666666667]
["Preparación de piso ",null,null,0,0]
["DECORACION ( PISO EN LAMINA)",665000,121033.7,0,786033.7]
["Instalación de piso en lámina ",305000,116000,null,421000]
["Instalación de piso en madera ",360000,5033.7,null,365033.7]
["Preparación de piso ",null,null,0,0]
["DECORACION ( TECHO FIBRA)",998000,587250,null,1585250]
["Aplicación capa de praymer",null,11250,null,11250]
["Aplicación de Capa de fondo ",null,134750,null,134750]
["Aplicación de Capa de masilla",null,53500,null,53500]
["Fabricar piezas ",998000,null,null,998000]
["Lijado de  Piezas",null,12500,null,12500]
["Lijado sobre capa de fondo ",null,12500,null,12500]
["Lijado sobre capa de masilla",null,10250,null,10250]
["Lijado sobre capa de praymer ",null,42500,null,42500]
["Lijado sobre la capa de fondo ",null,12500,null,12500]
["Limpiar moldes ",null,30000,null,30000]
["Pintar piezas",null,267500,null,267500]
["DECORACION ( TECHO FORRADO)",122000,262971.42857142858,null,384971.42857142858]
["Doblar Lámina ",122000,null,null,122000]
["Forrar cajones ",null,148571.42857142858,null,148571.42857142858]
["Instalar ",null,17400,null,17400]
["Preparación de techo ",null,90000,null,90000]
["Soldar",null,7000,null,7000]
["DECORACION (VIDRIOS Y LUJOS)",860432,3258730,null,4119162]
["Adecuacion de cajones internos ",167000,47022,null,214022]
["Instalar claraboyá",null,355526,null,355526]
["Instalar Unidades",null,850000,null,850000]
["Instalar vidrios ",693432,2006182,null,2699614]
["DECORACION GENERAL INTERNA",296000,170500,null,466500]
["Instalacion de calcomanias de emergencia",12000,null,null,12000]
["Instalacion de martillos de seguridad",24000,null,null,24000]
["Instalacion de tubos pasamanos",260000,170500,null,430500]
["Instalacion de logos ",20000,0,0,{"$f":"+B60+C60","v":20000}]
["ENLATADO",798654,626430,null,1425084]
["Colocar  lámina",798654,326800,null,1125454]
["Inmunizar estructura ",null,299630,null,299630]
["ESTRIBOS y PUERTAS ",365964.28571428568,166756.5,null,532720.78571428568]
["Adecuacion de bodegas",102250,7000,null,109250]
["Elaboracion de estribos",80714.28571428571,7000,null,87714.28571428571]
["Elaboracion de puertas",183000,14000,null,197000]
["Instalacion de estribos",null,27852,null,27852]
["Instalacion de puertas",null,110904.5,null,110904.5]
["PINTURA",null,1252500,null,1252500]
["Aplicación capa de praymer",null,45000,null,45000]
["Aplicación de Capa de fondo ",null,499000,null,499000]
["Aplicación de Capa de masilla",null,218000,null,218000]
["Aplicacion de pintura ",null,297500,null,297500]
["Lijado de carroceria",null,25000,null,25000]
["Lijado sobre capa de fondo ",null,25000,null,25000]
["Lijado sobre capa de masilla",null,33000,null,33000]
["Lijado sobre capa de praymer ",null,85000,null,85000]
["Lijado sobre la capa de fondo ",null,25000,null,25000]
["PLATAFORMA Y ESTRUCTURA ",4419500,1054439.1599999999,null,5473939.1600000001]
["Armar estructura ",null,418289.16,null,418289.16]
["Armar plataforma con los puentes ",null,331200,null,331200]
["Cortar Lámina ",230000,null,null,230000]
["Doblar Lámina "]
["Elaboración de arcos y frentes ",4189500,null,null,4189500]
["Soldada de puentes ",null,304950,null,304950]
["SILLETERIA ",1068381.8571428573,555466.5,null,1623848.3571428573]
["Hechura  de estructura ",402239,70000,null,472239]
["Instalación de sillas ",0,313966.5,null,313966.5]
["Tapizada",666142.85714285704,171500,null,837642.85714285716]
["Total general",14463241.142857142,9714634.3219047617,0,24177875.464761909]
[null,14725241]

{"sheet":"CONMPI","index":18,"n_rows":93,"n_cols":4,"rows_kept":93,"cut":false,"hidden":true,"merged":[]}
["Rótulos de fila","Directo","Indirecto","Total general"]
[" FRENTES Y TRACEROS EN FIBRA DE VIDRIO",2319000,738650,3057650]
["Adecuación de las partes montadas",null,4000,4000]
["Elaboración de piezas de frente en fibra de vidrio ",932000,359300,1291300]
["Elaboración de piezas traseras en fibra de vidrio ",932000,359300,1291300]
["Encerar los  moldes ",455000,null,455000]
["Instalación de las partes ",null,16050,16050]
["Desmonte de partes de los moldes ",0,0,0]
["ADECUACIONES ELÉCTRICAS ",2732844,281308,3014152]
["Adecuación de alumbrado interno ",1055500,23700,1079200]
["Adecuación de Boster",null,162400,162400]
["Instalación de licuadoras ",689000,2508,691508]
["Instalación de motores de limpia brisas",669500,null,669500]
["Instalación de parlantes",230000,81600,311600]
["Instalación de radio ",null,11100,11100]
["Instalación de velas ",88844,null,88844]
["Instalación de espejos ",120000,0,{"$f":"+B17+C17","v":120000}]
["ALISTAMIENTO CHASIS",null,116100,116100]
["Acondicimiento de bateria ",null,0,0]
["Acondicimineto de portarepuestos",null,0,0]
["Acondicionamiento de filtro de aire ",null,34100,34100]
["Acondicionamiento de filtro de combustible",null,0,0]
["Instalación de banda",null,32000,32000]
["(en blanco)",null,50000,50000]
["DECORACION ( PISO EN HULE)",941419,74246.7,1015665.7000000001]
["Preparación de piso ",0,0,0]
["Instalación de piso en caucho ",241423,44666.666666666664,286089.66666666669]
["Instalación de piso en madera ",540000,7246.7,547246.69999999995]
["piso parte delantera ",159996,22333.333333333332,182329.33333333334]
["DECORACION ( PISO EN LAMINA)",906000,151196.70000000001,1057196.7]
["Preparación de piso ",0,0,0]
["Instalación de piso en lámina ",366000,143950,509950]
["Instalación de piso en madera ",540000,7246.7,547246.69999999995]
["DECORACION ( TECHO FIBRA)",1048000,776250,1824250]
["Aplicación capa de praymer",null,14500,14500]
["Aplicación de Capa de fondo ",null,193000,193000]
["Aplicación de Capa de masilla",null,53500,53500]
["Fabricar piezas ",1048000,null,1048000]
["Lijado de  Piezas",null,12500,12500]
["Lijado sobre capa de fondo ",null,12500,12500]
["Lijado sobre capa de masilla",null,10250,10250]
["Lijado sobre capa de praymer ",null,42500,42500]
["Lijado sobre la capa de fondo ",null,12500,12500]
["Limpiar moldes ",null,30000,30000]
["Pintar piezas",null,395000,395000]
["DECORACION ( TECHO FORRADO)",183000,370757.14285714284,553757.14285714284]
["Doblar Lámina ",183000,null,183000]
["Forrar cajones ",null,222857.14285714287,222857.14285714287]
["Instalar ",null,17400,17400]
["Preparación de techo ",null,120000,120000]
["Soldar",null,10500,10500]
["Instalacion de logos ",30000,0,{"$f":"+B52+C52","v":30000}]
["DECORACION (VIDRIOS Y LUJOS)",1027032,3906435.5,4933467.5]
["Adecuacion de cajones internos ",243600,94044,337644]
["Instalar claraboyá",null,711052,711052]
["Instalar Unidades",null,850000,850000]
["Instalar vidrios ",783432,2251339.5,3034771.5]
["DECORACION GENERAL INTERNA",361000,214500,575500]
["Instalacion de calcomanias de emergencia",12000,null,12000]
["Instalacion de martillos de seguridad",24000,null,24000]
["Instalacion de tubos pasamanos",325000,214500,539500]
[]
["ENLATADO",1044508,820630,1865138]
["Colocar  lámina",1044508,402790,1447298]
["Inmunizar estructura ",null,417840,417840]
["ESTRIBOS y PUERTAS ",487946.42857142858,203379,691325.42857142864]
["Adecuacion de bodegas",null,10500,10500]
["Elaboracion de estribos",274446.42857142858,10500,284946.42857142858]
["Elaboracion de puertas",213500,17500,231000]
["Instalacion de estribos",null,28212,28212]
["Instalacion de puertas",null,136667,136667]
["PINTURA",null,1603000,1603000]
["Aplicación capa de praymer",null,67500,67500]
["Aplicación de Capa de fondo ",null,554000,554000]
["Aplicación de Capa de masilla",null,301000,301000]
["Aplicacion de pintura ",null,487500,487500]
["Lijado de carroceria",null,25000,25000]
["Lijado sobre capa de fondo ",null,25000,25000]
["Lijado sobre capa de masilla",null,33000,33000]
["Lijado sobre capa de praymer ",null,85000,85000]
["Lijado sobre la capa de fondo ",null,25000,25000]
["PLATAFORMA Y ESTRUCTURA ",5469000,1703884.26,7172884.2599999998]
["Armar estructura ",null,608884.26,608884.26]
["Armar plataforma con los puentes ",null,600000,600000]
["Doblar Lámina ",0,0,0]
["Cortar Lámina ",345000,null,345000]
["Elaboración de arcos y frentes ",5124000,null,5124000]
["Soldada de puentes ",null,495000,495000]
["SILLETERIA ",1287390,836664.2,2124054.2000000002]
["Instalación de sillas ",0,0,0]
["Hechura  de estructura ",620890,74200,695090]
["Tapizada",666500,762464.2,1428964.2]
["Total general",17807139.428571429,11797001.502857141,29604140.931428574]

{"sheet":"Hoja6","index":19,"n_rows":7,"n_cols":14,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"URB+FOR","URB+FI","INTER+FO","INTER+FI"]
[null,null,null,null,null,null,null,null,"URBANA",0,{"$f":"+J2+J4","v":2},{"$f":"+J2+J5","v":3}]
["TIPO CARROCERIA","INTERMUNICIPAL",null,null,null,null,null,null,"INTERMUNICIPAL",1,null,null,{"$f":"+J4+J3","v":3},{"$f":"+J3+J5","v":4}]
["TECHO","FIBRA",null,null,null,null,null,null,"FORRADA",2]
["PISO",null,null,null,null,null,null,null,"FIBRA",3]
[]
[null,null,{"$f":"IF(AND(B3=\"URBANA\",B4=\"FORRADO\"),J2+J4,IF(AND(B3=\"URBANA\",B4=\"FIBRA\"),J2+J5,IF(AND(B3=\"INTERMUNICIPAL\",B4=\"FORRADO\"),J3+J4,IF(AND(B3=\"INTERMUNICIPAL\",B4=\"FIBRA\"),J3+J5,0))))","v":4}]

{"sheet":"CONSOLIDADO","index":20,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["CONSOLIDADO DE COSTOS "]
[]
[null,"Valores"]
["Rótulos de fila","Suma de MATERIALES DIRECTOS","Suma de MANO DE OBRA DIRECTA","Suma de MPI","Suma de MOI","Suma de OTROS CIF"]
["ADECUACIONES ELECTRICAS",2764000,275208.48499999999,281308,207213.59120000002,132581.92800000001]
["ALISTAMIENTO CHASIS",0,188669.08,66100,143203.59680000003,123587.952]
["DECORACION GENERAL",391000,56653.227500000008,214500,331452.30920000002,244969.88]
["DECORACION PISO HULE",941419,281837.83249999996,74246.7]
["DECORACION PISO LAMINA",0,0,0]
["DECORACION TECHO FIBRA",1048000,401530.40375,969250]
["DECORACION TECHO FORRADO",0,0,0]
["DECORACION VIDRIOS Y LUJOS",1027032,5334510.7549999999,3195383.5]
["DEPARTAMENTO ADMINISTRATIVO Y DE VENTAS",null,null,null,1243877.7920000001,389132.89199999999]
["ENLATADO",1044508,575179.25,820630,185139.05120000002,137078.916]
["ESTRIBOS PUERTAS Y BODEGAS",487946.42857142858,500000,203379,130944.05120000002,110678.91600000001]
["FRENTES Y TRASEROS EN FIBRA DE VIDRIO",2319000,697446.62750000018,738650,200326.86920000002,233737.92800000001]
["MANTENIMIENTO ",null,null,null,165800.68520000001,145596.94]
["PINTURA",0,874797.495,1044250,172702.83620000002,202893.92800000001]
["PLATAFORMA Y ESTRUCTURA",5469000,1045289.7024999999,1703884.26,222731.85920000001,772400.60400000005]
["SILLETERIA",1287390,2078901.1825000001,836664.2,172436.78048000002,137078.916]
["Total general",16779295.428571429,12310024.041250002,10148245.66,3175829.4218800003,2629738.8000000003]

{"sheet":"GRAFICAS","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}