{"text_format":"3","workbook":"xlsx","n_sheets":45,"sheets":["DATOS","PRESUPUESTO","AUI","SALARIOS Y PRESTACIONES","CUADRILLAS","INSUMOS","para materiales mayo 15 (2)","EQUIPO Y TRANSP.","APU","CONCRETOS Y MORTEROS","MEMORIAS CANTIDADES cap 1.1","RED ELECTRICA","MEMORIAS CANTIDADES cap 1.2","MEMORIAS CANTIDADES cap 1.3","MEMORIAS CANTIDADES cap 1.4","MEMORIAS CANTIDADES cap 1.5","MEMORIAS CANTIDADES cap 1.6","MEMORIAS CANTIDADES cap 1.7","MEMORIAS CANTIDADES cap 1.8","MEMORIAS CANTIDADES cap 1.9","MEMORIAS CANTIDADES cap 1.10","MEMORIAS CANTIDADES cap 1.11","MEMORIAS CANTIDADES cap 1.12","MEMORIAS CANTIDADES cap 1.13","MEMORIAS CANTIDADES cap 1.14","MEMORIAS CANTIDADES cap 1.15","MEMORIAS CANTIDADES cap 1.16","MEMORIAS CANTIDADES cap 1.17","MEMORIAS CANTIDADES cap 1.18","MEMORIAS CANTIDADES cap 1.19","MEMORIAS CANTIDADES cap 2.1","MEMORIAS CANTIDADES cap 2.2","MEMORIAS CANTIDADES cap 2.3","MEMORIAS CANTIDADES cap 2.4","MEMORIAS CANTIDADES cap 2.5","MEMORIAS CANTIDADES cap 2.6","MEMORIAS CANTIDADES cap 2.7","MEMORIAS CANTIDADES cap 2.8","MEMORIAS CANTIDADES cap 3.1","MEMORIAS CANTIDADES cap 3.2","MEMORIAS CANTIDADES cap 3.3","MEMORIAS CANTIDADES cap 3.4","CRONOGRAMA","FLUJO","COVID"],"not_rendered":{"images":3,"macros":1,"external_links":4,"defined_names":6000},"read":"whole","date_system":"1900"}

{"sheet":"DATOS","index":0,"n_rows":5,"n_cols":2,"rows_kept":5,"merged":[[0,1,0,7],[1,1,1,7],[2,1,2,7]]}
["CONTRATO No. "]
["OBJETO:","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"]
["CONTIENE: ","PRESUPUESTO "]
[]
["2022-05-18"]

{"sheet":"PRESUPUESTO","index":1,"n_rows":226,"n_cols":8,"rows_kept":226,"merged":[[0,2,0,3],[1,3,5,6],[6,3,8,6],[7,1,7,2],[10,2,10,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[55,2,55,3],[56,2,56,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[64,2,64,3],[65,2,65,3],[66,2,66,3],[67,2,67,3],[68,2,68,3],[69,2,69,3],[70,2,70,3],[71,2,71,3],[72,2,72,3],[73,2,73,3],[74,2,74,3],[75,2,75,3],[76,2,76,3],[77,2,77,3],[78,2,78,3],[79,2,79,3],[80,2,80,3],[81,2,81,3],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,2,93,3],[94,2,94,3],[95,2,95,3],[96,2,96,3],[97,2,97,3],[98,2,98,3],[99,2,99,3],[100,2,100,3],[101,2,101,3],[102,2,102,3],[103,2,103,3],[104,2,104,3],[105,2,105,3],[106,2,106,3],[107,2,107,3],[108,2,108,3],[109,2,109,3],[110,2,110,3],[111,2,111,3],[112,2,112,3],[113,2,113,3],[114,2,114,3],[115,2,115,3],[116,2,116,3],[117,2,117,3],[118,2,118,3],[119,2,119,3],[120,2,120,3],[121,2,121,3],[122,2,122,3],[123,2,123,3],[124,2,124,3],[125,2,125,3],[126,2,126,3],[127,2,127,3],[128,2,128,3],[129,2,129,3],[130,2,130,3],[131,2,131,3],[132,2,132,3],[133,2,133,3],[134,2,134,3],[135,2,135,3],[136,2,136,3],[137,2,137,3],[138,2,138,3],[139,2,139,3],[140,2,140,3],[141,2,141,3],[142,2,142,3],[143,2,143,3],[144,2,144,3],[145,2,145,3],[146,2,146,3],[148,2,148,3],[149,2,149,3],[150,2,150,3],[151,2,151,3],[152,2,152,3],[153,2,153,3],[154,2,154,3],[155,2,155,3],[156,2,156,3],[157,2,157,3],[158,2,158,3],[159,2,159,3],[160,2,160,3],[161,2,161,3],[162,2,162,3],[163,2,163,3],[164,2,164,3],[165,2,165,3],[166,2,166,3],[167,2,167,3],[168,2,168,3],[169,2,169,3],[170,2,170,3],[171,2,171,3],[172,2,172,3],[173,2,173,3],[174,2,174,3],[175,2,175,3],[176,2,176,3],[177,2,177,3],[178,2,178,3],[179,2,179,3],[180,2,180,3],[181,2,181,3],[182,2,182,3],[183,2,183,3],[184,2,184,3],[185,2,185,3],[186,2,186,3],[187,2,187,3],[188,2,188,3],[189,2,189,3],[190,2,190,3],[191,2,191,3],[192,2,192,3],[193,2,193,3],[194,2,194,3],[195,2,195,3],[196,2,196,3],[197,2,197,3],[198,2,198,3],[199,2,199,3],[217,4,217,5],[228,2,228,3],[229,2,229,3],[230,2,230,3],[231,2,231,3],[232,2,232,3],[233,2,233,3],[234,2,234,3],[236,2,236,3],[237,2,237,3],[238,2,238,3],[239,2,239,3],[240,2,240,3],[241,2,241,3],[243,2,243,3],[244,2,244,3],[245,2,245,3],[246,2,246,3],[247,2,247,3],[249,2,249,3],[250,2,250,3],[252,2,252,3],[253,2,253,3],[254,2,254,3],[255,2,255,3],[256,2,256,3],[257,2,257,3],[258,2,258,3],[259,2,259,3],[261,2,261,3],[262,2,262,3],[263,2,263,3]]}
["   "]
[{"$nulls":3},{"$f":"+DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[{"$nulls":3},{"$f":"+DATOS!B3","v":"PRESUPUESTO "}]
[]
[]
[]
[null,"Ítem","Descripción",null,"Unidad","Cantidad","Valor unitario","Valor parcial"]
[]
[null,1,"Laboratorio",{"$nulls":4},{"$f":"+SUBTOTAL(9,H14:H158)","v":{"v":185637750,"d":"$ 185,637,750"}}]
[null,1.1,"Preliminares",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H15:H27),0)","v":{"v":4080421,"d":"$ 4,080,421"}}]
[null,"1.1.1","Localización y replanteo",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I29","v":7.29},{"$f":"+APU!H31","v":{"v":4323,"d":"$ 4,323"}},{"$f":"+ROUND(G15*F15,0)","v":{"v":31515,"d":"$ 31,515"}}]
[null,"1.1.2","Suministro e instalación cerramiento tela fibra tejida h= 2,10, soporte en madera común, cada 3 metros, para ser instalada en el corredor de laboratorio de materiales y el acceso al de suelos.",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I53","v":{"v":20,"d":"20.00"}},{"$f":"+APU!H53","v":{"v":13013,"d":"$ 13,013"}},{"v":260260,"d":"$ 260,260"}]
[null,"1.1.3","Desmonte de cielo raso existente, incluye transporte interno a sitio indicado por la interventoría",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I71","v":{"v":72.4712,"d":"72.47"}},{"$f":"+APU!H73","v":{"v":10160,"d":"$ 10,160"}},{"v":736307,"d":"$ 736,307"}]
[null,"1.1.4","Desmonte de puerta con marco y nave en madera, incluye transporte interno a sitio indicado por la interventoría, correspondiente a la oficina de coordinación de laboratorio de suelos FIC",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I94","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H92","v":{"v":21449,"d":"$ 21,449"}},{"v":21449,"d":"$ 21,449"}]
[null,"1.1.5","Desmonte de puertas en madera con marco metálico, incluye retiro a un lugar de la obra indicado por la interventoría, correspondientes a la del ingreso al salón Triaxial Dinámico, y entre esta y el almacén.",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I113","v":{"v":2,"d":"2.00"}},{"$f":"+APU!H111","v":{"v":31537,"d":"$ 31,537"}},{"v":63074,"d":"$ 63,074"}]
[null,"1.1.6","Retiro de ventanas metálicas con vidrio y retiro de la misma a lugar de acopio indicado por la interventoría.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I135","v":{"v":9.719999999999999,"d":"9.72"}},{"$f":"+APU!H131","v":{"v":18920,"d":"$ 18,920"}},{"v":183902,"d":"$ 183,902"}]
[null,"1.1.7","Demolición de baldosa existente y traslado de escombros a sitio de acopio aprobado por la interventoría",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I152","v":{"v":114.2697,"d":"114.27"}},{"$f":"+APU!H150","v":{"v":13482,"d":"$ 13,482"}},{"v":1540584,"d":"$ 1,540,584"}]
[null,"1.1.8","Demolición de guarda escoba existente y traslado de escombros a sitio de acopio aprobado por la interventoría",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I172","v":50.74},{"$f":"+APU!H169","v":{"v":1961,"d":"$ 1,961"}},{"v":99501,"d":"$ 99,501"}]
[null,"1.1.9","Demolición de mesón existente de 1.15 x 0.65 x 0.90 m en el salón triaxial dinámico.  y traslado de escombros a sitio de acopio aprobado por la interventoría",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I193","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H188","v":{"v":37996,"d":"$ 37,996"}},{"v":37996,"d":"$ 37,996"}]
[null,"1.1.10","Demolición de mesón existente de 1.90 x 0.70 x 0.90 m en el salón triaxial dinámico  y traslado de escombros a sitio de acopio aprobado por la interventoría",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I213","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H207","v":{"v":70081,"d":"$ 70,081"}},{"v":70081,"d":"$ 70,081"}]
[null,"1.1.11","Demolición bases en concreto de 0.13 m de espesor en los salones  y traslado de escombros a sitio de acopio aprobado por la interventoría",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I233","v":3.73},{"$f":"+APU!H226","v":{"v":24513,"d":"$ 24,513"}},{"v":91433,"d":"$ 91,433"}]
[null,"1.1.12","Demolición de muro en ladrillo existente y traslado de escombros a sitio de acopio indicado por la interventoría",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I252","v":{"v":7.279999999999999,"d":"7.28"}},{"$f":"+APU!H245","v":{"v":14218,"d":"$ 14,218"}},{"v":103507,"d":"$ 103,507"}]
[null,"1.1.13","Corte y desenraizado de arboles frutales existentes en la parte trasera del laboratorio. Incluye retiro a la calzada contigua tras de la malla existente para ser recogida y trasladada a una escombrera aprobada por la alcaldía municipal",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.1'!I273","v":{"v":4,"d":"4.00"}},{"$f":"+APU!H265","v":{"v":210203,"d":"$ 210,203"}},{"v":840812,"d":"$ 840,812"}]
[null,1.2,"Cimentación",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H29:H32),0)","v":{"v":1575163,"d":"$ 1,575,163"}}]
[null,"1.2.1","Excavación manual en material común, hasta 1 m de profundidad, para cimentaciones",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 1.2'!I29","v":{"v":15,"d":"15.00"}},{"$f":"+APU!H284","v":{"v":17159,"d":"$ 17,159"}},{"$f":"+ROUND(G29*F29,0)","v":{"v":257385,"d":"$ 257,385"}}]
[null,"1.2.2","Concreto p/solado de limpieza, f'c= 14 Mpa, e=0.05 m para zapatas o vigas de cimentación",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.2'!I53","v":3.24},{"$f":"+APU!H303","v":{"v":21902,"d":"$ 21,902"}},{"v":70962,"d":"$ 70,962"}]
[null,"1.2.3","Construcción zapata en concreto reforzado de f'c= 21 Mpa de 0.40 x 0.30 m, refuerzo incluido de acuerdo a planos de diseño.",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.2'!I71","v":{"v":10.8,"d":"10.80"}},{"$f":"+APU!H328","v":{"v":91287,"d":"$ 91,287"}},{"v":985900,"d":"$ 985,900"}]
[null,"1.2.4","Relleno compactado con material seleccionado de la misma excavación aprobado por la interventoría",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 1.2'!I94","v":{"v":12,"d":"12.00"}},{"$f":"+APU!H348","v":{"v":21743,"d":"$ 21,743"}},{"v":260916,"d":"$ 260,916"}]
[null,1.3,"Acometidas y domiciliarias",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H34:H47),0)","v":{"v":21756801,"d":"$ 21,756,801"}}]
[null,"1.3.1","Demolición de carpeta  asfáltica para instalaciones domiciliarias - aguas lluvias y residuales",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I29","v":{"v":28.8,"d":"28.80"}},{"$f":"+APU!H369","v":{"v":35911,"d":"$ 35,911"}},{"$f":"+ROUND(G34*F34,0)","v":{"v":1034237,"d":"$ 1,034,237"}}]
[null,"1.3.2","Excavación manual en material común, entre uno y  2 m de profundidad, incluye entibado o apuntalamientos en madera y elementos de protección, de acuerdo a recomendaciones de la interventoría.",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I53","v":89.45},{"$f":"+APU!H388","v":{"v":41828,"d":"$ 41,828"}},{"v":3741515,"d":"$ 3,741,515"}]
[null,"1.3.3","Suministro e instalación de acometida domiciliaria con reduccion de 3\" a 1\".",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I71","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H414","v":{"v":321539,"d":"$ 321,539"}},{"v":321539,"d":"$ 321,539"}]
[null,"1.3.4","Suministro e instalación tubería PVC sanitaria Ø 4\", incluye accesorios, para instalaciones interiores de baños",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I94","v":{"v":8,"d":"8.00"}},{"$f":"+APU!H437","v":{"v":38407,"d":"$ 38,407"}},{"v":307256,"d":"$ 307,256"}]
[null,"1.3.5","Suministro e instalación tubería Novafort o de similares características ø 4\"",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I113","v":{"v":107.49999999999999,"d":"107.50"}},{"$f":"+APU!H456","v":{"v":28127,"d":"$ 28,127"}},{"v":3023653,"d":"$ 3,023,653"}]
[null,"1.3.6","Suministro e instalación tubería PVC sanitaria  Ø 2\", incluye accesorios",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I135","v":16.45},{"$f":"+APU!H479","v":{"v":21447,"d":"$ 21,447"}},{"v":352803,"d":"$ 352,803"}]
[null,"1.3.7","Suministro e instalación tubería  PVC aguas lluvias Ø 4\", para bajantes, incluye accesorios",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I152","v":{"v":8,"d":"8.00"}},{"$f":"+APU!H504","v":{"v":233370,"d":"$ 233,370"}},{"v":1866960,"d":"$ 1,866,960"}]
[null,"1.3.8","Construcción caja de inspección en concreto reforzado, f'c= 21 Mpa de 0,60 x 0,60 m  libres, altura= 0,60 m, incluye cañuela y tapa en concreto reforzado, f'c= 21 Mpa, e= 0,10 m, varillas d= 3/8\", fy= 420 Mpa, según diseño y planos",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I172","v":{"v":6,"d":"6.00"}},{"$f":"+APU!H530","v":{"v":414341,"d":"$ 414,341"}},{"v":2486046,"d":"$ 2,486,046"}]
[null,"1.3.9","Relleno compactado con material seleccionado de la misma excavación aprobado por la interventoría",null,"m3",{"$f":"ROUND(+F35*0.5,0)","v":{"v":45,"d":"45.00"}},{"$f":"+APU!H550","v":{"v":21743,"d":"$ 21,743"}},{"v":978435,"d":"$ 978,435"}]
[null,"1.3.10","Relleno Tipo II, con material importado suministrado por el contratista, compactado con equipo mecánico al 95% p.m. compactado en capas de máximo 0.30 m de espesor, según norma INVIAS E-220; CBR≥5%, LL<40%, pasa 200 ≤ 35%, tamaño máximo 2\"; contenido de materia orgánica < 1%",null,"m3",{"$f":"+F42","v":{"v":45,"d":"45.00"}},{"$f":"+APU!H572","v":{"v":79043,"d":"$ 79,043"}},{"v":3556935,"d":"$ 3,556,935"}]
[null,"1.3.11","Suministro, riego y compactación de subbase mecánico clase a",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I193","v":{"v":8.4,"d":"8.40"}},{"$f":"+APU!H592","v":{"v":130172,"d":"$ 130,172"}},{"v":1093445,"d":"$ 1,093,445"}]
[null,"1.3.12","Suministro, riego y compactación de base mecánico clase a",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I213","v":5.88},{"$f":"+APU!H612","v":{"v":126275,"d":"$ 126,275"}},{"v":742497,"d":"$ 742,497"}]
[null,"1.3.13","Imprimación con emulsión asfáltica tipo crl-1",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I233","v":{"v":33.6,"d":"33.60"}},{"$f":"+APU!H631","v":{"v":7945,"d":"$ 7,945"}},{"v":266952,"d":"$ 266,952"}]
[null,"1.3.14","Suministro, riego y compactación de mezcla asfáltica tipo mdc-19",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 1.3'!I252","v":2.52},{"$f":"+APU!H652","v":{"v":787511,"d":"$ 787,511"}},{"v":1984528,"d":"$ 1,984,528"}]
[null,1.4,"Estructura en concreto",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H49:H50),0)","v":{"v":1958268,"d":"$ 1,958,268"}}]
[null,"1.4.1","Construcción columna en ccto de 21 Mpa de (0.20 x 0.20) m, incluye acero de refuerzo de acuerdo a diseño-",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.4'!I29","v":14.25},{"$f":"+APU!H677","v":{"v":73027,"d":"$ 73,027"}},{"$f":"+ROUND(G49*F49,0)","v":{"v":1040635,"d":"$ 1,040,635"}}]
[null,"1.4.2","Construcción de viga de amarre de 0,20 x 0,20 m, incluye acero, formaleta y andamios, , según diseño y planos.",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.4'!I53","v":{"v":10.8,"d":"10.80"}},{"$f":"+APU!H702","v":{"v":84966,"d":"$ 84,966"}},{"v":917633,"d":"$ 917,633"}]
[null,1.5,"Mampostería y repellos",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H52:H54),0)","v":{"v":9719309,"d":"$ 9,719,309"}}]
[null,"1.5.1","Mampostería en ladrillo común con mortero de pega 1:4  en sitios donde se desmontaron ventanas y en cuarto de compresores",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.5'!I29","v":{"v":37.129999999999995,"d":"37.13"}},{"$f":"+APU!H722","v":{"v":58393,"d":"$ 58,393"}},{"$f":"+ROUND(G52*F52,0)","v":{"v":2168132,"d":"$ 2,168,132"}}]
[null,"1.5.2","Repello en muros con mortero 1:3, incluye filos y dilataciones donde hubiere.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.5'!I53","v":{"v":91.324,"d":"91.32"}},{"$f":"+APU!H741","v":{"v":17411,"d":"$ 17,411"}},{"v":1590042,"d":"$ 1,590,042"}]
[null,"1.5.3","Construcción de muro en superboard doble cara, e= 8 mm, espesor de muro= 0,15 m, según diseño, planos y recomendaciones del proveedor.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.5'!I78","v":{"v":54.168499999999995,"d":"54.17"}},{"$f":"+APU!H764","v":{"v":110048,"d":"$ 110,048"}},{"v":5961135,"d":"$ 5,961,135"}]
[null,1.6,"Estructura metalica y Cubiertas",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H56:H59),0)","v":{"v":13992060,"d":"$ 13,992,060"}}]
[null,"1.6.1","Suministro e instalación teja termoacústica Max trapezoidal a360 de 12 x 0.82 m del color que se defina en obra con la interventoría. Incluye todos los accesorios indispensables para su correcta fijación.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.6'!I29","v":13.36},{"$f":"+APU!H786","v":{"v":86266,"d":"$ 86,266"}},{"$f":"+ROUND(G56*F56,0)","v":{"v":1152514,"d":"$ 1,152,514"}}]
[null,"1.6.2","Suministro e instalación de canal en lámina cal 22, longitud de desarrollo= 0,40 m. de acuerdo a plano",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.6'!I53","v":{"v":14.600000000000001,"d":"14.60"}},{"$f":"+APU!H810","v":{"v":79585,"d":"$ 79,585"}},{"v":1161941,"d":"$ 1,161,941"}]
[null,"1.6.3","Suministro e instalación de cubierta en teja policarbonato alveolar, e= 6mm sobre pérgola de acuerdo a diseño y recomendaciones de instalación del del fabricante.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.6'!I71","v":23.65},{"$f":"+APU!H835","v":{"v":95163,"d":"$ 95,163"}},{"v":2250605,"d":"$ 2,250,605"}]
[null,"1.6.4","Suministro e instalación de estructura metálica según diseño para cubierta del cuarto de compresores  y estructura de la pérgola.",null,"kg",{"$f":"+'MEMORIAS CANTIDADES cap 1.6'!I89","v":{"v":500,"d":"500.00"}},{"$f":"+APU!H860","v":{"v":18854,"d":"$ 18,854"}},{"v":9427000,"d":"$ 9,427,000"}]
[null,1.7,"Carpintería metálica y de madera",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H61:H62),0)","v":{"v":6782754,"d":"$ 6,782,754"}}]
[null,"1.7.1","Suministro e instalación de puerta de madera entamborada y pintada con esmalte domestico para baños oficina o entrada principal. Incluye marco en lamina pintado o aluminio cuando el muro sea superboard, bisagras, cerradura de pomo para oficinas y baño, y de seguridad en entrada principal, y los elementos que se requieran para su correcta instalación y funcionamiento, previos visto bueno de la interventoría",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.7'!I29","v":{"v":5,"d":"5.00"}},{"$f":"+APU!H884","v":{"v":536928,"d":"$ 536,928"}},{"$f":"+ROUND(G61*F61,0)","v":{"v":2684640,"d":"$ 2,684,640"}}]
[null,"1.7.2","Puerta cortafuego hoja sencilla rf-120 min - según normas: nfpa 80: standard for Firedoors and Other Opening Protectives Nsr 10.  Fabricación: hoja con sistema estructural tipo cortafuego fabricado en lámina de acero calibre 16 . Acabado: pintura electrostática color a definir. Marco batiente metálico en lámina de acero cal.16. Aislante térmico para trabajo continúo a 1200°c. Bisagras tipo cápsula trabajo pesado acero calibrado. Sello perimetral intumescente importado y certificado UL. Brazo hidráulico cierra puertas: trabajo pesado tipo 1 certificado UL para 3 horas de incendio idóneo para puertas cortafuego hasta 150kg. Operador, manija exterior UL barra antipánico certificada con cilindro y 03 llaves. cerradura cortafuego antipánico cortafuego hoja activa con 01 mecanismo horizontal tipo push bar con resistencia al fuego de 03 horas, certificada y aprobada por organismos internacionales UL-ANSI- BHMA",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.7'!I53","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H904","v":{"v":4098114,"d":"$ 4,098,114"}},{"v":4098114,"d":"$ 4,098,114"}]
[null,1.8,"Ventaneria en aluminio",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H64:H66),0)","v":{"v":2050000,"d":"$ 2,050,000"}}]
[null,"1.8.1","Suministro e instalación de ventana en aluminio  ref. 5020 anoloc bronce con vidrio incoloro de 4 mm de 1.40 x 1.50 de acuerdo a diseño",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.8'!I29","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H923","v":{"v":450000,"d":"$ 450,000"}},{"$f":"+ROUND(G64*F64,0)","v":{"v":450000,"d":"$ 450,000"}}]
[null,"1.8.2","Suministro e instalación de ventana en aluminio  ref. 5020 anoloc bronce con vidrio  incoloro de 4 mm de 1.00 x 1.40 de acuerdo a diseño",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.8'!I53","v":{"v":3,"d":"3.00"}},{"$f":"+APU!H942","v":{"v":400000,"d":"$ 400,000"}},{"v":1200000,"d":"$ 1,200,000"}]
[null,"1.8.3","Suministro e instalación de ventana persiana en aluminio anoloc bronce de 1.00 x 0.50 m",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.8'!I71","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H961","v":{"v":400000,"d":"$ 400,000"}},{"v":400000,"d":"$ 400,000"}]
[null,1.9,"Instalaciones hidráulicas y sanitarias internas",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H68:H75),0)","v":{"v":1619072,"d":"$ 1,619,072"}}]
[null,"1.9.1","Excavación manual en material común, hasta 1 m de profundidad, para instalaciones interiores, hidrosanitarias",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 1.9'!I29","v":{"v":15,"d":"15.00"}},{"$f":"+APU!H980","v":{"v":18386,"d":"$ 18,386"}},{"$f":"+ROUND(G68*F68,0)","v":{"v":275790,"d":"$ 275,790"}}]
[null,"1.9.2","Suministro e instalación tubería PVC presión ø1\", rde 21, incluye accesorios",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.9'!I53","v":18.53},{"$f":"+APU!H1002","v":{"v":8988,"d":"$ 8,988"}},{"v":166548,"d":"$ 166,548"}]
[null,"1.9.3","Suministro e instalación tubería PVC presión ø3/4\", rde 21,  incluye accesorios",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.9'!I71","v":{"v":19.880000000000003,"d":"19.88"}},{"$f":"+APU!H1024","v":{"v":7424,"d":"$ 7,424"}},{"v":147589,"d":"$ 147,589"}]
[null,"1.9.4","Suministro e instalación tubería PVC presión ø1/2'', rde 21,  incluye accesorios",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.9'!I94","v":{"v":9.860000000000001,"d":"9.86"}},{"$f":"+APU!H1046","v":{"v":6245,"d":"$ 6,245"}},{"v":61576,"d":"$ 61,576"}]
[null,"1.9.5","Punto hidráulico 1/2\" en hg",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.9'!I113","v":{"v":5,"d":"5.00"}},{"$f":"+APU!H1073","v":{"v":39669,"d":"$ 39,669"}},{"v":198345,"d":"$ 198,345"}]
[null,"1.9.6","Suministro e instalación de llave de paso directo ø3/4\"",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.9'!I135","v":{"v":5,"d":"5.00"}},{"$f":"+APU!H1094","v":{"v":54861,"d":"$ 54,861"}},{"v":274305,"d":"$ 274,305"}]
[null,"1.9.7","Punto sanitario en PVC de ø2\"",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.9'!I152","v":{"v":8,"d":"8.00"}},{"$f":"+APU!H1117","v":{"v":47049,"d":"$ 47,049"}},{"v":376392,"d":"$ 376,392"}]
[null,"1.9.8","Punto sanitario en PVC de ø4\"",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.9'!I172","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H1140","v":{"v":118527,"d":"$ 118,527"}},{"v":118527,"d":"$ 118,527"}]
[null,"1.10","Instalaciones eléctricas",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H77:H122),0)","v":{"v":66218036,"d":"$ 66,218,036"}}]
[null,"1.10.1","Alimentadores"]
[null,"1.10.1.1","Alimentador trifásico desde el tablero de distribución general ubicado en el cuarto  eléctrico de la facultad de ingenierías hasta el tablero general de potencia diseñado a ubicar en el laboratorio, tablero gral de 42 circuitos.. Conductores en cable de cobre aislado 3#2/0 F + 1#2/0 N + 1#6 T AWG libre de halógenos. Incluye bandeja tipo escalera de 80 x 150x 240 mm, con sus respectivos accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"un",{"v":1,"d":"1.00"},{"$f":"+APU!H1172","v":{"v":8877002,"d":"$ 8,877,002"}},{"$f":"+ROUND(G78*F78,0)","v":{"v":8877002,"d":"$ 8,877,002"}}]
[null,"1.10.1.2","Alimentador trifásico desde el tablero de distribución general del laboratorio hasta el tablero de compresores. Conductores en cable de cobre aislado 3#8 F + 1#8/0 N + 1#10 T AWG libre de halógenos. Incluye ductos, tubería IMC y PVC Ø1\", con sus respectivos accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo. Incluir totalizador industrial 3x40 A en el tablero de distribución general del laboratorio.",null,"un",{"v":1,"d":"1.00"},{"$f":"+APU!H1201","v":{"v":2091796,"d":"$ 2,091,796"}},{"v":2091796,"d":"$ 2,091,796"}]
[null,"1.10.1.3","Alimentador bifasico desde tablero Gral trifasico del Laboratorio hasta tomacorriente de alimentación de UPS. Conductores en cable de cobre aislado 2#10 F + 1#10 N + 1#10 T AWG libre de halógenos. Incluye tubería PVC Ø3/4\", con sus respectivos accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo. Incluir tomacorriente de acuerdo a la clavija de salida de la UPS.",null,"ml",{"v":14,"d":"14.00"},{"$f":"+APU!H1229","v":{"v":252685,"d":"$ 252,685"}},{"v":3537590,"d":"$ 3,537,590"}]
[null,"1.10.1.4","Alimentador bifasico desde tomacorriente de alimentación de UPS hasta tablero Regulado de UPS. Conductores en cable de cobre aislado 2#10 F + 1#10 N + 1#10 T AWG libre de halógenos. Incluye tubería PVC Ø3/4\", con sus respectivos accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo. Incluir tomacorriente de acuerdo a la clavija de salida de la UPS.",null,"ml",{"v":4,"d":"4.00"},{"$f":"+APU!H1257","v":{"v":252685,"d":"$ 252,685"}},{"v":1010740,"d":"$ 1,010,740"}]
[null,"1.10.2","Tableros de distribución"]
[null,"1.10.2.1","Suministro e instalación tablero distribución trifásico 42 ctos (tls) tq-cp-225 AMP Schneider  con puerta y espacio para totalizador. Incluye protecciones termomagnéticas según diseño (2-1X15 A, 5-1x20A, 1-1X25 A, 6-1x30A, 1-2X20A, 4-3x20A, 2-3x30A, 1-3X40). Totalizador industrial Schneider 3x150A. Debe entregarse etiquetado indicando los circuitos que maneja y demás normas Retie.",null,"un",{"v":1,"d":"1.00"},{"$f":"+APU!H1288","v":{"v":2731845,"d":"$ 2,731,845"}},{"$f":"+ROUND(G83*F83,0)","v":{"v":2731845,"d":"$ 2,731,845"}}]
[null,"1.10.2.2","Suministro e instalación tablero distribución trifásico Tablero trifásico 240 V 18 CTOS con puerta sin espacio para totalizador 10KA 200 A, Retie acorde a IEC 60439-3Schneider . Incluye protecciones termomagnéticas según diseño (2-1X15 A, 3-3x20A). Debe entregarse etiquetado indicando los circuitos que maneja y demás normas Retie.",null,"un",{"v":1,"d":"1.00"},{"$f":"+APU!H1311","v":{"v":1001954,"d":"$ 1,001,954"}},{"v":1001954,"d":"$ 1,001,954"}]
[null,"1.10.2.3","Suministro e instalación tablero distribución bifásico 6 ctos (trls) tq-cp-125a con puerta  Schneider para red regulada. Incluye protecciones termomagnéticas según diseño (4-1x20A).Debe entregarse etiquetado indicando los circuitos que maneja y demás normas Retie.",null,"un",{"v":1,"d":"1.00"},{"$f":"+APU!H1333","v":{"v":314604,"d":"$ 314,604"}},{"v":314604,"d":"$ 314,604"}]
[null,"1.10.3","Salidas de iluminación y tomas"]
[null,"1.10.3.1","Salida de iluminación 120 voltios en tubería Conduit emt ø 1/2\" (PVC o EMT donde se  requiera) y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. Incluye empalmes con conectores de resorte tipo 3M, tapa ciega circular, prensa estopa, cola en cable encauchetado 3x16 (±1.5m), tomacorriente y clavija aérea con polo a tierra para conexión de la luminaria.  Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"un",{"v":29,"d":"29.00"},{"$f":"+APU!H1361","v":{"v":163328,"d":"$ 163,328"}},{"$f":"+ROUND(G87*F87,0)","v":{"v":4736512,"d":"$ 4,736,512"}}]
[null,"1.10.3.2","Salida para interruptor sencillo en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor sencillo 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"un",{"v":8,"d":"8.00"},{"$f":"+APU!H1387","v":{"v":105761,"d":"$ 105,761"}},{"v":846088,"d":"$ 846,088"}]
[null,"1.10.3.3","Salida para interruptor doble en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor doble 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"un",{"v":1,"d":"1.00"},{"$f":"+APU!H1413","v":{"v":144395,"d":"$ 144,395"}},{"v":144395,"d":"$ 144,395"}]
[null,"1.10.3.4","Salida para interruptor conmutable sencillo en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’  donde se requiera). Incluye interruptor conmutable sencillo 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo",null,"un",{"v":2,"d":"2.00"},{"$f":"+APU!H1439","v":{"v":196228,"d":"$ 196,228"}},{"v":392456,"d":"$ 392,456"}]
[null,"1.10.3.5","Salida para toma normal doble monofásico con polo a tierra en tubería Conduit PVC ø 1/2’’.  Incluye tomacorriente de acuerdo a las características de la clavija de los equipos a instalar, caja PVC de 2x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"un",{"v":14,"d":"14.00"},{"$f":"+APU!H1465","v":{"v":166859,"d":"$ 166,859"}},{"v":2336026,"d":"$ 2,336,026"}]
[null,"1.10.3.6","Salida para toma gfci doble monofásico con polo a tierra en tubería Conduit PVC ø 1/2’’.   Incluye tomacorriente doble GFCI 20A con polo a tierra Leviton, caja PVC de 2x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"un",{"v":1,"d":"1.00"},{"$f":"+APU!H1491","v":{"v":157638,"d":"$ 157,638"}},{"v":157638,"d":"$ 157,638"}]
[null,"1.10.3.7","Salida para toma regulado monofásico en tubería PVC ø 1/2\". incluye toma 15a levitón  tierra aislada IG debidamente instalado, caja PVC de 2x4\" y demás accesorios. Conductores trenzado de fábrica 3x12 AWG/THHN, color de fase según circuito. El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"un",{"v":17,"d":"17.00"},{"$f":"+APU!H1517","v":{"v":148586,"d":"$ 148,586"}},{"v":2525962,"d":"$ 2,525,962"}]
[null,"1.10.4","UPS"]
[null,"1.10.4.1","Suministro e instalación UPS APC smart-ups srt, 4250watts / 5000 va, con transformador  Reductor De 208/240V A 120 V, Incluye: DC Con Software, CD De Documentación, Guía De Instalación, Gestión De Redes Integrada, Pies Desmontables , Sonda De Temperatura.3 Años De Garantía. Incluye Servicio De Instalación A 0 Metros.",null,"un",{"v":1,"d":"1.00"},{"$f":"+APU!H1543","v":{"v":15376802,"d":"$ 15,376,802"}},{"$f":"+ROUND(G95*F95,0)","v":{"v":15376802,"d":"$ 15,376,802"}}]
[null,"1.10.5","Salidas alimentación equipos de prueba "]
[null,"1.10.5.1","Salida para Equipos laboratorio Mufla contenido de asfaltoBitumax \" Controls\",  toma 30 AMP. trifásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1569","v":{"v":586154,"d":"$ 586,154"}},{"v":586154,"d":"$ 586,154"}]
[null,"1.10.5.2","Salida para Equipos laboratorio Compactador de rodillo electromecánico \" Controls\",  toma 30 AMP. trifásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1595","v":{"v":633506,"d":"$ 633,506"}},{"v":633506,"d":"$ 633,506"}]
[null,"1.10.5.3","Salida para Equipos laboratorio Compactador giratorio  toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1621","v":{"v":462942,"d":"$ 462,942"}},{"v":462942,"d":"$ 462,942"}]
[null,"1.10.5.4","Salida para Equipos laboratorio HORNO 198 L \" HUMBOLT\" toma 20 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos,  El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1647","v":{"v":642437,"d":"$ 642,437"}},{"v":642437,"d":"$ 642,437"}]
[null,"1.10.5.5","Salida para Equipos laboratorio Rueda doble de Hamburgo DWT \" Controls\",  toma 30 AMP. trifásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1673","v":{"v":537791,"d":"$ 537,791"}},{"v":537791,"d":"$ 537,791"}]
[null,"1.10.5.6","Salida para Equipos laboratorio Sistemas de ensayos dinamicos UTM 30 \" Controls\",  toma 30 AMP. trifásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1699","v":{"v":303117,"d":"$ 303,117"}},{"v":303117,"d":"$ 303,117"}]
[null,"1.10.5.7","Salida para Equipos laboratorio Sistema triaxial dinamico DYNATRIAX \"Controls\" , toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #10 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1725","v":{"v":421299,"d":"$ 421,299"}},{"v":421299,"d":"$ 421,299"}]
[null,"1.10.5.8","Salida para Equipos laboratorio Reómetro de corte dinámico DSR \" controls\"  toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø 3/4’’. Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1751","v":{"v":656082,"d":"$ 656,082"}},{"v":656082,"d":"$ 656,082"}]
[null,"1.10.5.9","Salida para Equipos laboratorio Marco master loader \" Humbldt\",  toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #10 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1777","v":{"v":388030,"d":"$ 388,030"}},{"v":388030,"d":"$ 388,030"}]
[null,"1.10.5.10","Salida para Equipos laboratorio Baño termostatico \" Humboldt\"  toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1803","v":{"v":354761,"d":"$ 354,761"}},{"v":354761,"d":"$ 354,761"}]
[null,"1.10.5.11","Salida para Equipos laboratorio Balanzas, toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1829","v":{"v":381366,"d":"$ 381,366"}},{"v":381366,"d":"$ 381,366"}]
[null,"1.10.5.12","Salida para Equipos laboratorio Viscometro rotacional DV2T \" Brookfield\" toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1855","v":{"v":346953,"d":"$ 346,953"}},{"v":346953,"d":"$ 346,953"}]
[null,"1.10.5.13","Salida para Equipos laboratorio Camara de temperatura y humadad \" Controls\", toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #10 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1881","v":{"v":388070,"d":"$ 388,070"}},{"v":388070,"d":"$ 388,070"}]
[null,"1.10.5.14","Salida para Equipos laboratorio Campana productos quimicos,  toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"und",{"v":1,"d":"1.00"},{"$f":"+APU!H1907","v":{"v":450316,"d":"$ 450,316"}},{"v":450316,"d":"$ 450,316"}]
[null,"1.10.6","Luminarias"]
[null,"1.10.6.1","Suministro e instalación de luminaria ilte clea owen lens L11X610 X95 CON MARCO- LED 4 1R2FT 1100 Lm 6.2 W REFERENCIA 210502E3006 TIPO CL, con sus respectivos accesorios de soporte y fijación.",null,"un",{"v":9,"d":"9.00"},{"$f":"+APU!H1927","v":{"v":516918,"d":"$ 516,918"}},{"v":4652262,"d":"$ 4,652,262"}]
[null,"1.10.6.2","Suministro e instalación de luminaria ilte Albar lens L11605X605X70 CON MARCO - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación.",null,"un",{"v":4,"d":"4.00"},{"$f":"+APU!H1947","v":{"v":336918,"d":"$ 336,918"}},{"v":1347672,"d":"$ 1,347,672"}]
[null,"1.10.6.3","Suministro e instalación de luminaria ilte Albar lens L11605X605X70 CON MARCO - 2 1R2FT 2200Lm 13.4W  REF: 024102E3000 TIPO AL2, con sus respectivos accesorios de soporte y fijación.",null,"un",{"v":4,"d":"4.00"},{"$f":"+APU!H1967","v":{"v":376918,"d":"$ 376,918"}},{"v":1507672,"d":"$ 1,507,672"}]
[null,"1.10.6.4","Suministro e instalación de luminaria ilte IT 100AQ LENS E10 1260X 120X92 SOBREPONER- 2LPT8  2100 Lm 18W Ref: 250403E3000 TIPO IT, con sus respectivos accesorios de soporte y fijación.",null,"un",{"v":4,"d":"4.00"},{"$f":"+APU!H1987","v":{"v":186918,"d":"$ 186,918"}},{"v":747672,"d":"$ 747,672"}]
[null,"1.10.6.5","Suministro e instalación de luminaria de emergencia SATURNO TEC LENS 146X46 LED-MODCIRCULAR 1307 Lm GSCL15WN143 TIPO S, con sus  respectivos accesorios de soporte y fijación.",null,"un",{"v":8,"d":"8.00"},{"$f":"+APU!H2007","v":{"v":194918,"d":"$ 194,918"}},{"v":1559344,"d":"$ 1,559,344"}]
[null,"1.10.6.6","Suministro e instalación de luminaria de emergencia EMERGENCIA ALENA 600L 90E 185X50X108 SOBREPONE 2-BL 2W ( circuito independiente), con sus  respectivos accesorios de soporte y fijación.",null,"un",{"v":6,"d":"6.00"},{"$f":"+APU!H2027","v":{"v":131918,"d":"$ 131,918"}},{"v":791508,"d":"$ 791,508"}]
[null,"1.10.6.7","Suministro e instalación de aviso luminoso \"salida\", iltec,  EMERGENCIA SALIDA 90 E 300X185X 45 SOBREPONER (circuito independiente), REF : 5U0703E3000 TIPO E2, con sus respectivos accesorios  de soporte y fijación.",null,"un",{"v":3,"d":"3.00"},{"$f":"+APU!H2047","v":{"v":116918,"d":"$ 116,918"}},{"v":350754,"d":"$ 350,754"}]
[null,"1.10.7","Cajas de derivación",{"$nulls":4},0]
[null,"1.10.7.1","Suministro e instalación de cajas de derivación de 10\" x 10\" x5\" de PVC para los alimentadores de equipos y de redes de vos y datos",null,"un",{"v":18,"d":"18.00"},{"$f":"+APU!H2067","v":{"v":44145,"d":"$ 44,145"}},{"v":794610,"d":"$ 794,610"}]
[null,"1.10.8","Ductos para red de datos",{"$nulls":4},0]
[null,"1.10.8.1","Suministro e instalación de los ductos y rack para red de datos",null,"un",{"v":1,"d":"1.00"},{"$f":"+APU!H2092","v":{"v":1832308,"d":"$ 1,832,308"}},{"v":1832308,"d":"$ 1,832,308"}]
[null,1.11,"Pisos",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H124:H127),0)","v":{"v":19451508,"d":"$ 19,451,508"}}]
[null,"1.11.1","Suministro e instalación de piso en baldosa grano de mármol blanco huila de 33x33 cm,  de acuerdo a distribución de planos e indicaciones de la interventoría. incluye destronque, pulida, brillada y sellada, y dilataciones de bronce",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.11'!I29","v":{"v":110,"d":"110.00"}},{"$f":"+APU!H2117","v":{"v":105310,"d":"$ 105,310"}},{"$f":"+ROUND(G124*F124,0)","v":{"v":11584100,"d":"$ 11,584,100"}}]
[null,"1.11.2","Suministro e instalación de guarda escoba recto en granito pulido",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.11'!I53","v":{"v":65,"d":"65.00"}},{"$f":"+APU!H2141","v":{"v":26660,"d":"$ 26,660"}},{"v":1732900,"d":"$ 1,732,900"}]
[null,"1.11.3","Suministro y colocación de subbase granular, e= 0.15 m, tipo invias",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.11'!I71","v":{"v":47.9,"d":"47.90"}},{"$f":"+APU!H2162","v":{"v":23586,"d":"$ 23,586"}},{"v":1129769,"d":"$ 1,129,769"}]
[null,"1.11.4","Construcción de piso en concreto de f'c= 21 Mpa, afinado, e=0.12 m, para cuarto de compresores y zona de manipulación de muestras",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.11'!I94","v":{"v":64.7,"d":"64.70"}},{"$f":"+APU!H2182","v":{"v":77353,"d":"$ 77,353"}},{"v":5004739,"d":"$ 5,004,739"}]
[null,1.12,"Mesones y enchapes",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H129:H133),0)","v":{"v":3826263,"d":"$ 3,826,263"}}]
[null,"1.12.1","Construcción de mesón en concreto f´c=210 k/cm2 reforzado de dimensiones 1.20 x 4.80 m, acabado superficie de e= 0,10 m en granito pulido, soportada en  muro soga pañete y pintados, de acuerdo a planos",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.12'!I29","v":{"v":1.5,"d":"1.50"}},{"$f":"+APU!H2211","v":{"v":1595293,"d":"$ 1,595,293"}},{"$f":"+ROUND(G129*F129,0)","v":{"v":2392940,"d":"$ 2,392,940"}}]
[null,"1.12.2","Suministro e instalación de poceta de empotrar en acero inoxidable de 0.53 x 0.43 x 0.16",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.12'!I53","v":{"v":2,"d":"2.00"}},{"$f":"+APU!H2233","v":{"v":279561,"d":"$ 279,561"}},{"v":559122,"d":"$ 559,122"}]
[null,"1.12.3","Suministro e instalación de grifería cuello de ganso de 8\" con mezclador",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.12'!I71","v":{"v":2,"d":"2.00"}},{"$f":"+APU!H2252","v":{"v":101121.879,"d":"$ 101,122"}},{"v":202244,"d":"$ 202,244"}]
[null,"1.12.4","Suministro e instalación de canastilla y sifón para pozuelo de acuerdo a especificaciones",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.12'!I94","v":{"v":2,"d":"2.00"}},{"$f":"+APU!H2271","v":{"v":43477,"d":"$ 43,477"}},{"v":86954,"d":"$ 86,954"}]
[null,"1.12.5","Enchape de muro en cerámica de 25 x 30 cm para baño mixto y de discapacitados",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.12'!I117","v":{"v":7.9,"d":"7.90"}},{"$f":"+APU!H2295","v":{"v":74051,"d":"$ 74,051"}},{"v":585003,"d":"$ 585,003"}]
[null,"1.13","Cielos",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H135:H135),0)","v":{"v":7059175,"d":"$ 7,059,175"}}]
[null,"1.13.1","Suministro e instalación de cielo raso en PVC color mate, incluye estructura de fijación",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.13'!I29","v":{"v":88.2,"d":"88.20"}},{"$f":"+APU!H2324","v":{"v":80036,"d":"$ 80,036"}},{"$f":"+ROUND(G135*F135,0)","v":{"v":7059175,"d":"$ 7,059,175"}}]
[null,"1.14","Pintura muros y cielos",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H137:H140),0)","v":{"v":8352208,"d":"$ 8,352,208"}}]
[null,"1.14.1","Suministro y aplicación de estuco plástico sobre pañete en muros, incluye filos, dilat.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.15'!I29","v":{"v":81,"d":"81.00"}},{"$f":"+APU!H2347","v":{"v":18735,"d":"$ 18,735"}},{"$f":"+ROUND(G137*F137,0)","v":{"v":1517535,"d":"$ 1,517,535"}}]
[null,"1.14.2","Suministro y aplicación de pintura tipo 1, tres manos para muros y cielos internos.  Incluye resanes donde se requiera",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 1.15'!I53","v":{"v":307,"d":"307.00"}},{"$f":"+APU!H2371","v":{"v":12997,"d":"$ 12,997"}},{"v":3990079,"d":"$ 3,990,079"}]
[null,"1.14.3","Suministro y aplicación de pintura tipo 1, dos manos p/muros en superboard internos.  Incluye resanes donde se requiera",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 1.15'!I71","v":{"v":108,"d":"108.00"}},{"$f":"+APU!H2395","v":{"v":9568,"d":"$ 9,568"}},{"v":1033344,"d":"$ 1,033,344"}]
[null,"1.14.4","Suministro y aplicación de pintura para exteriores resistente a la intemperie, tipo Koraza Suministro y aplicación de pintura para exteriores resistente a la intemperie, tipo Koraza, en fachadas exteriores hasta laboratorio de suelos, y cuarto de compresores sobre pañete.",null,"m2",{"v":112.5,"d":"112.50"},{"$f":"+APU!H2415","v":{"v":16100,"d":"$ 16,100"}},{"v":1811250,"d":"$ 1,811,250"}]
[null,"1.15","Aparatos y accesorios sanitarios",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H142:H149),0)","v":{"v":7230873,"d":"$ 7,230,873"}}]
[null,"1.15.1","Suministro e instalación de aparato sanitario línea blanca movilidad reducida, incluye fluxómetro, barras de apoyo, accesorios y refuerzo para barras apoyadas en muro superboard",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.16'!I29","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2439","v":{"v":2324998,"d":"$ 2,324,998"}},{"$f":"+G142*F142","v":{"v":2324998,"d":"$ 2,324,998"}}]
[null,"1.15.2","Suministro e instalación de orinal línea blanca movilidad reducida, incluye barras de  apoyo, accesorios y refuerzo para barras apoyadas en muro superboard",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.16'!I53","v":{"v":2,"d":"2.00"}},{"$f":"+APU!H2463","v":{"v":845309,"d":"$ 845,309"}},{"v":1690618,"d":"$ 1,690,618"}]
[null,"1.15.3","Suministro e instalación de lavamanos línea blanca,  (incluye accesorios)",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.16'!I71","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2486","v":{"v":152505,"d":"$ 152,505"}},{"v":152505,"d":"$ 152,505"}]
[null,"1.15.4","Suministro e instalación de ducha lava-ojos y accesorios de acuerdo a especificaciones",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.16'!I94","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2505","v":{"v":1902244,"d":"$ 1,902,244"}},{"v":1902244,"d":"$ 1,902,244"}]
[null,"1.15.5","Suministro e instalación de dosificador en acero inoxidable para jabón líquido.",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.16'!I120","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2524","v":{"v":306782,"d":"$ 306,782"}},{"v":306782,"d":"$ 306,782"}]
[null,"1.15.6","Suministro e instalación de dispensador en acero inoxidable para papel higiénico",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.16'!I144","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2543","v":{"v":316039,"d":"$ 316,039"}},{"v":316039,"d":"$ 316,039"}]
[null,"1.15.7","Suministro e instalación de dispensador plástico para toallas papel tipo familia rollo",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.16'!I162","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2562","v":{"v":448289,"d":"$ 448,289"}},{"v":448289,"d":"$ 448,289"}]
[null,"1.15.8","Suministro e instalación de espejo flotado biselado 0.5 x 0.60 moldura en madera pintado.",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.16'!I185","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2581","v":{"v":89398,"d":"$ 89,398"}},{"v":89398,"d":"$ 89,398"}]
[null,"1.16","Rampas",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H151:H153),0)","v":{"v":7804498,"d":"$ 7,804,498"}}]
[null,"1.16.1","Construcción de rampa en concreto de f´c=21 Mpa espesor 0.12 m, escobillado con estrías como se indica en planos. .",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 1.17'!I29","v":14.95},{"$f":"+APU!H2605","v":{"v":84273,"d":"$ 84,273"}},{"$f":"+ROUND(G151*F151,0)","v":{"v":1259881,"d":"$ 1,259,881"}}]
[null,"1.16.2","Cordón en concreto 0.12x0.12 f´c 21 Mpa para bordes de rampa, incluye corte, flejado e instalación de acero de refuerzo de 1/4\" en U de L=0.40 m y 2 varillas longitudinales. Este bordillo se construye sobre los bordes de la rampa. Las úes en acero de 1/4\" deben quedar ancladas a la losa de la rampa antes de que esta fragüe.",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.17'!I53","v":{"v":24.9,"d":"24.90"}},{"$f":"+APU!H2627","v":{"v":16234,"d":"$ 16,234"}},{"v":404227,"d":"$ 404,227"}]
[null,"1.16.3","Suministro e instalación de pasamanos en tubería de acero inoxidable ornamental 304 de diámetro 1 1/4\" cal 18. de acuerdo a diseño",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 1.17'!I71","v":{"v":24.9,"d":"24.90"}},{"$f":"+APU!H2649","v":{"v":246602,"d":"$ 246,602"}},{"v":6140390,"d":"$ 6,140,390"}]
[null,"1.17","Obras exteriores",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H155:H155),0)","v":{"v":1446380,"d":"$ 1,446,380"}}]
[null,"1.17.1","Suministro e instalación de tapa para canal de aguas lluvias de 0.80 x 0.50 en lamina Alfajor de 1/8\" y dos rieles guía en ángulo de 1 x 1/8\", pintado con anticorrosivo color gris plomo. Incluye corte en el anden con pulidora para que esta calce y quede a nivel del mismo.",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.18'!I29","v":{"v":10,"d":"10.00"}},{"$f":"+APU!H2673","v":{"v":144638,"d":"$ 144,638"}},{"$f":"+ROUND(G155*F155,0)","v":{"v":1446380,"d":"$ 1,446,380"}}]
[null,"1.18","Aseo y limpieza de la obra",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H157:H158),0)","v":{"v":714961,"d":"$ 714,961"}}]
[null,"1.18.1","Aseo general de la obra, incluye, pisos ventanas, vidrios, cuardescobas, exteriores etc.",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 1.19'!I29","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2692","v":{"v":231106,"d":"$ 231,106"}},{"$f":"+ROUND(G157*F157,0)","v":{"v":231106,"d":"$ 231,106"}}]
[null,"1.18.2","Cargue a mano y retiro de sobrantes de obra a escombrera autorizada por el municipio de Popayán",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 1.19'!I53","v":{"v":15,"d":"15.00"}},{"$f":"+APU!H2712","v":{"v":32257,"d":"$ 32,257"}},{"v":483855,"d":"$ 483,855"}]
[null,2,"Sala de juntas - Segundo nivel",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H160:H188),0)","v":{"v":12343384,"d":"$ 12,343,384"}}]
[null,2.1,"Preliminares",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H161:H166),0)","v":{"v":801618,"d":"$ 801,618"}}]
[null,"2.1.1","Retiro de ventana metálica con vidrio y retiro de la misma a lugar de acopio indicado por la interventoría. (2.80 x 1.60",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 2.1'!I29","v":{"v":4.4799999999999995,"d":"4.48"}},{"$f":"+APU!H2733","v":{"v":18920,"d":"$ 18,920"}},{"$f":"+ROUND(G161*F161,0)","v":{"v":84762,"d":"$ 84,762"}}]
[null,"2.1.2","Desmonte de cielo raso existente, incluye transporte interno a sitio indicado por la interventoría.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 2.1'!I53","v":21.98},{"$f":"+APU!H2753","v":{"v":10160,"d":"$ 10,160"}},{"v":223317,"d":"$ 223,317"}]
[null,"2.1.3","Desmonte de puerta en madera con marco metálico, incluye retiro a un lugar de la obra",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 2.1'!I76","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2772","v":{"v":31537,"d":"$ 31,537"}},{"v":31537,"d":"$ 31,537"}]
[null,"2.1.4","Demolición de baldosa existente y traslado de escombros a sitio de acopio aprobado por la interventoría.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 2.1'!I99","v":25.12},{"$f":"+APU!H2791","v":{"v":13482,"d":"$ 13,482"}},{"v":338668,"d":"$ 338,668"}]
[null,"2.1.5","Demolición de guarda escoba existente y traslado de escombros a sitio de acopio aprobado aprobado por la interventoría.",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 2.1'!I122","v":19.14},{"$f":"+APU!H2810","v":{"v":1961,"d":"$ 1,961"}},{"v":37534,"d":"$ 37,534"}]
[null,"2.1.6","Demolición pañete que se encuentre deteriorado por la humedad y retiro de escombros a un lugar aprobado por la interventoría.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 2.1'!I145","v":{"v":10,"d":"10.00"}},{"$f":"+APU!H2829","v":{"v":8580,"d":"$ 8,580"}},{"v":85800,"d":"$ 85,800"}]
[null,2.2,"Puertas y ventanas",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H168:H170),0)","v":{"v":2139345,"d":"$ 2,139,345"}}]
[null,"2.2.1","Suministro e instalación de puerta de madera entamborada y pintada con esmalte domestico. Incluye marco en lamina pintado con anticorrosivo y pintura en esmalte domestico, bisagras, cerradura de seguridad, y los elementos que se requieran para su correcta instalación y funcionamiento, previos visto bueno de la interventoría",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 2.2'!I29","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2853","v":{"v":536928,"d":"$ 536,928"}},{"$f":"+ROUND(G168*F168,0)","v":{"v":536928,"d":"$ 536,928"}}]
[null,"2.2.2","Suministro e instalación de ventana en aluminio de 2.80 x  1.60 m sistema 744 anoloc bronce. Tres cuerpos, uno de ellos corredera con vidrio de 5 mm incoloro templado.",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 2.2'!I53","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2872","v":{"v":1350000,"d":"$ 1,350,000"}},{"v":1350000,"d":"$ 1,350,000"}]
[null,"2.2.3","Mantenimiento a reja de seguridad. Limpieza, pintura y reinstalación.",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 2.2'!I76","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H2895","v":{"v":252417,"d":"$ 252,417"}},{"v":252417,"d":"$ 252,417"}]
[null,2.3,"Instalaciones eléctricas",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H172:H173),0)","v":{"v":1451019,"d":"$ 1,451,019"}}]
[null,"2.3.1","Salida de iluminación 120 voltios en tubería Conduit emt ø 1/2\" (PVC o EMT donde se  requiera) y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. Incluye empalmes con conectores de resorte tipo 3M, tapa ciega circular, prensa estopa, cola en cable encauchetado 3x16 (±1.5m), tomacorriente y clavija aérea con polo a tierra para conexión de la luminaria.  Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"un",{"v":8,"d":"8.00"},{"$f":"+APU!H2923","v":{"v":163328,"d":"$ 163,328"}},{"$f":"+ROUND(G172*F172,0)","v":{"v":1306624,"d":"$ 1,306,624"}}]
[null,"2.3.2","Salida para interruptor doble en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor doble 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"un",{"v":1,"d":"1.00"},{"$f":"+APU!H2949","v":{"v":144395,"d":"$ 144,395"}},{"v":144395,"d":"$ 144,395"}]
[null,2.4,"Repello muros y pintura",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H175:H177),0)","v":{"v":822776,"d":"$ 822,776"}}]
[null,"2.4.1","Repello en muros con mortero 1:3 impermeabilizado en reemplazo del retirado a causa de la humedad.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 2.4'!I29","v":{"v":10,"d":"10.00"}},{"$f":"+APU!H2970","v":{"v":18651,"d":"$ 18,651"}},{"$f":"+ROUND(G175*F175,0)","v":{"v":186510,"d":"$ 186,510"}}]
[null,"2.4.2","Suministro y aplicación estuco plástico s/repello en muros, incluye filos, dilat., etc.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 2.4'!I53","v":{"v":10,"d":"10.00"}},{"$f":"+APU!H2993","v":{"v":18735,"d":"$ 18,735"}},{"v":187350,"d":"$ 187,350"}]
[null,"2.4.3","Suministro y aplicación de pintura tipo 1, tres manos para muros  Incluye resanes donde se requiera",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 2.4'!I76","v":34.54},{"$f":"+APU!H3017","v":{"v":12997,"d":"$ 12,997"}},{"v":448916,"d":"$ 448,916"}]
[null,2.5,"Pisos",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H179:H181),0)","v":{"v":2578128,"d":"$ 2,578,128"}}]
[null,"2.5.1","Mortero 1:3 de nivelación espesor 0,04m para enchape en piso",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 2.5'!I29","v":25.12},{"$f":"+APU!H3036","v":{"v":29427,"d":"$ 29,427"}},{"$f":"+ROUND(G179*F179,0)","v":{"v":739206,"d":"$ 739,206"}}]
[null,"2.5.2","Suministro e instalación de piso cerámica antideslizante T5 primera calidad, color y textura serán escogidas por la interventoría.",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 2.5'!I53","v":25.12},{"$f":"+APU!H3058","v":{"v":65220.3,"d":"$ 65,220"}},{"v":1638334,"d":"$ 1,638,334"}]
[null,"2.5.3","Suministro e instalación de guardaescoba como producto del corte de las tabletas del enchape del piso.",null,"ml",{"$f":"+'MEMORIAS CANTIDADES cap 2.5'!I76","v":{"v":19.1,"d":"19.10"}},{"$f":"+APU!H3079","v":{"v":10502,"d":"$ 10,502"}},{"v":200588,"d":"$ 200,588"}]
[null,2.6,"Cielo raso",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H183),0)","v":{"v":1759191,"d":"$ 1,759,191"}}]
[null,"2.6.1","Suministro e instalación de cielo raso en PVC color mate, incluye estructura y todo de acuerdo con los manuales de instalación del fabricante",null,"m2",{"$f":"+'MEMORIAS CANTIDADES cap 2.6'!I29","v":21.98},{"$f":"+APU!H3107","v":{"v":80036,"d":"$ 80,036"}},{"$f":"+ROUND(G183*F183,0)","v":{"v":1759191,"d":"$ 1,759,191"}}]
[null,2.7,"Luminarias",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H185),0)","v":{"v":2695344,"d":"$ 2,695,344"}}]
[null,"2.7.1","Suministro e instalación de luminaria ilte Albar lens L11605X605X70 CON MARCO - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación.",null,"un",{"v":8,"d":"8.00"},{"$f":"+APU!H3127","v":{"v":336918,"d":"$ 336,918"}},{"$f":"+ROUND(G185*F185,0)","v":{"v":2695344,"d":"$ 2,695,344"}}]
[null,2.8,"Aseo y limpieza de salón de juntas",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H187:H188),0)","v":{"v":95963,"d":"$ 95,963"}}]
[null,"2.8.1","Aseo general de la obra, incluye, pisos ventanas, vidrios, cuardescobas, cielos muros, me",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 2.8'!I29","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H3147","v":{"v":71770,"d":"$ 71,770"}},{"$f":"+ROUND(G187*F187,0)","v":{"v":71770,"d":"$ 71,770"}}]
[null,"2.8.2","Cargue a mano y retiro de sobrantes de obra a escombrera autorizada por el municipio de Popayan",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 2.8'!I56","v":0.75},{"$f":"+APU!H3167","v":{"v":32257,"d":"$ 32,257"}},{"v":24193,"d":"$ 24,193"}]
[null,3,"Oficinas - Primer nivel",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H190:H200),0)","v":{"v":5997029,"d":"$ 5,997,029"}}]
[null,3.1,"Instalaciones eléctricas",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H191:H192),0)","v":{"v":1451019,"d":"$ 1,451,019"}}]
[null,"3.1.1","Salida de iluminación 120 voltios en tubería Conduit emt ø 1/2\" (PVC o EMT donde se  requiera) y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. Incluye empalmes con conectores de resorte tipo 3M, tapa ciega circular, prensa estopa, cola en cable encauchetado 3x16 (±1.5m), tomacorriente y clavija aérea con polo a tierra para conexión de la luminaria.  Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"un",{"v":8,"d":"8.00"},{"$f":"+APU!H3196","v":{"v":163328,"d":"$ 163,328"}},{"$f":"+ROUND(G191*F191,0)","v":{"v":1306624,"d":"$ 1,306,624"}}]
[null,"3.1.2","Salida para interruptor doble en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor doble 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo.",null,"un",{"v":1,"d":"1.00"},{"$f":"+APU!H3222","v":{"v":144395,"d":"$ 144,395"}},{"v":144395,"d":"$ 144,395"}]
[null,3.2,"Pintura y mantenimiento",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H194:H195),0)","v":{"v":1760831,"d":"$ 1,760,831"}}]
[null,"3.2.1","Suministro y aplicación de pintura tipo 1, tres manos para muros y cielos internos.  Incluye resanes donde se requiera",null,"m3",{"v":109.8,"d":"109.80"},{"$f":"+APU!H3247","v":{"v":12997,"d":"$ 12,997"}},{"v":1427071,"d":"$ 1,427,071"}]
[null,"3.2.2","Mantenimiento ventanas, consistente en rasqueteado de pintura antigua, masillado y pintura",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 3.2'!I56","v":{"v":2,"d":"2.00"}},{"$f":"+APU!H3269","v":{"v":166880,"d":"$ 166,880"}},{"v":333760,"d":"$ 333,760"}]
[null,3.3,"Luminarias",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H197),0)","v":{"v":2695344,"d":"$ 2,695,344"}}]
[null,"3.3.1","Suministro e instalación de luminaria ilte Albar lens L11605X605X70 CON MARCO - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación.",null,"un",{"v":8,"d":"8.00"},{"$f":"+APU!H3289","v":{"v":336918,"d":"$ 336,918"}},{"$f":"+ROUND(G197*F197,0)","v":{"v":2695344,"d":"$ 2,695,344"}}]
[null,3.4,"Aseo y limpieza de oficinas",{"$nulls":4},{"$f":"+ROUND(SUBTOTAL(9,H199:H200),0)","v":{"v":89835,"d":"$ 89,835"}}]
[null,"3.4.1","Aseo general de la obra, incluye, pisos ventanas, vidrios, cuardescobas, cielos muros, etc.",null,"un",{"$f":"+'MEMORIAS CANTIDADES cap 3.4'!I29","v":{"v":1,"d":"1.00"}},{"$f":"+APU!H3309","v":{"v":65642,"d":"$ 65,642"}},{"$f":"+ROUND(G199*F199,0)","v":{"v":65642,"d":"$ 65,642"}}]
[null,"3.4.2","Cargue a mano y retiro de sobrantes de obra a escombrera autorizada por el municipio de popayan",null,"m3",{"$f":"+'MEMORIAS CANTIDADES cap 3.4'!I56","v":0.75},{"$f":"+APU!H3329","v":{"v":32257,"d":"$ 32,257"}},{"v":24193,"d":"$ 24,193"}]
[]
[{"$nulls":4},"TOTAL COSTO DIRECTO",null,null,{"$f":"+ROUND(SUBTOTAL(9,H13:H200),0)","v":{"v":203978163,"d":"$ 203,978,163"}}]
[]
[{"$nulls":4},"Administración",null,{"$f":"+AUI!G64","v":{"v":0.2325,"d":"$ 0"}},{"$f":"+ROUND($H$202*G204,0)","v":{"v":47424923,"d":"$47,424,923"}}]
[{"$nulls":4},"Imprevistos",null,{"v":0.03,"d":"3%"},{"$f":"+ROUND($H$202*G205,0)-1","v":{"v":6119344,"d":"$6,119,344"}}]
[{"$nulls":4},"Utilidad",null,{"v":0.05,"d":"5%"},{"$f":"+ROUND($H$202*G206,0)","v":{"v":10198908,"d":"$10,198,908"}}]
[{"$nulls":4},"Subtotal AIU",null,{"$f":"SUM(G204:G206)","v":{"v":0.3125,"d":"$ 0"}},{"$f":"+SUM(H204:H206)","v":{"v":63743175,"d":"$63,743,175"}}]
[]
[{"$nulls":4},"Valor antes de IVA",null,null,{"$f":"+H207+H202","v":{"v":267721338,"d":"$267,721,338"}}]
[]
[{"$nulls":4},"IVA ( 19% sobre Utilidad)",null,{"v":0.19,"d":"19%"},{"$f":"+ROUND(G211*H206,0)","v":{"v":1937793,"d":"$1,937,793"}}]
[]
[{"$nulls":4},"Total",null,null,{"$f":"ROUND(+H211+H207+H202,0)","v":{"v":269659131,"d":"$269,659,131"}}]
[{"$nulls":7},"ajustes al peso"]
[{"$nulls":7},{"$f":"+H213","v":{"v":269659131,"d":"$269,659,131"}}]
[]
[{"$nulls":4},"OTROS COSTOS"]
[{"$nulls":4},"Presupuesto elementos de protección COVID",null,{"$f":"+COVID!J26","v":{"v":0.009595300100825009,"d":"$ 0"}},{"v":0,"d":"$0"}]
[{"$nulls":4},"Certificación RETIE",null,null,{"v":2000000,"d":"$2,000,000"}]
[{"$nulls":4},"TOTAL OTROS COSTOS",null,null,{"$f":"+H219+H218","v":{"v":2000000,"d":"$2,000,000"}}]
[]
[{"$nulls":4},"Total Obra",null,null,{"$f":"H213+H219","v":{"v":271659131,"d":"$271,659,131"}}]
[]
[{"$nulls":4},"Interventoría",null,{"v":0,"d":"0%"}]
[]
[{"$nulls":4},"Valor total del proyecto",null,null,{"$f":"+H222","v":{"v":271659131,"d":"$ 271,659,131"}}]

{"sheet":"AUI","index":2,"n_rows":91,"n_cols":12,"rows_kept":91,"merged":[[1,0,2,1],[1,2,1,5],[1,6,2,6],[2,2,2,5],[3,1,3,6],[4,0,4,6],[5,0,5,1],[5,3,5,5],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[51,0,51,1],[52,0,52,1],[53,0,53,1],[54,0,54,1],[55,0,55,1],[56,0,56,1],[57,0,57,1],[58,0,58,1],[59,0,59,1],[60,0,60,1],[61,0,61,1],[62,0,62,5],[63,0,63,5],[64,0,64,5],[65,0,65,5],[66,0,66,5],[68,1,68,3],[69,1,69,3],[70,1,70,3],[72,1,72,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[76,1,76,3],[77,1,77,3],[81,1,81,3],[82,1,82,3],[83,1,83,3],[84,1,84,3],[85,1,85,3],[91,1,91,3],[92,1,92,3]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[null,null,"CÁLCULO DETALLADO DEL VALOR PORCENTUAL DEL A.I.U."]
[]
[{"$nulls":8},{"$f":"+G67","v":{"v":0.3125,"d":"$ 0"}}]
["Duración estimada del Proyecto en meses",{"$nulls":5},4,null,{"v":0.23,"d":"$ 0"},{"$f":"+ROUND(I6*G$7,0)","v":{"v":46914977,"d":"$ 46,914,977"}},null,{"v":0.2787000047103133,"d":"$ 0"}]
["Costo directo total del Proyecto",{"$nulls":5},{"$f":"+PRESUPUESTO!H202","v":{"v":203978163,"d":"$ 203,978,163"}},null,{"v":0.03,"d":"$ 0"},{"$f":"+ROUND(I7*G$7,0)","v":{"v":6119345,"d":"$ 6,119,345"}}]
[{"$nulls":8},{"v":0.05,"d":"$ 0"},{"$f":"+ROUND(I8*G$7,0)","v":{"v":10198908,"d":"$ 10,198,908"}}]
["A.I.U. Asumido para el cálculo",null,{"$f":"+I9","v":{"v":0.31,"d":"$ 0"}},{"$nulls":3},{"$f":"+ROUND(G7*C9,0)","v":{"v":63233231,"d":"$ 63,233,231.0"}},null,{"$f":"SUM(I6:I8)","v":{"v":0.31,"d":"$ 0"}},{"$f":"SUM(J6:J8)","v":{"v":63233230,"d":"$ 63,233,230"}}]
["IVA",null,{"v":0.19,"d":"$ 0"},{"$nulls":3},{"$f":"+ROUND(J8*C10,0)","v":{"v":1937793,"d":"$ 1,937,793"}},null,null,{"$f":"+J8*0.19*0","v":{"v":0,"d":"$ 0"}}]
["Presupuesto elementos de protección COVID",{"$nulls":5},{"$f":"+PRESUPUESTO!H218","v":{"v":0,"d":"$ 0"}}]
["Certificación RETIE",{"$nulls":5},{"$f":"+PRESUPUESTO!H219","v":{"v":2000000,"d":"$ 2,000,000"}}]
["Valor Total del proyecto",{"$nulls":5},{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
["Valor total estimado del Proyecto",{"$nulls":5},{"$f":"+G7+G9+G10+G11+G12","v":{"v":271149187,"d":"$ 271,149,187.0"}},null,{"$f":"+PRESUPUESTO!H226","v":{"v":271659131,"d":"$ 271,659,131.00"}},{"$f":"+I14-G14","v":{"v":509944,"d":"$ 509,944.0"}}]
[]
["DESCRIPCIÓN",null,"UN","CANTIDAD ó PORCENTEJE","VR UNITARIO ó VR DE REFERENCIA","DEDICACIÓN ó PORCENTAJE DE UTILIZACIÓN","CÁLCULO DETALLADO DEL VALOR PORCENTUAL DEL A.I.U."]
["GASTOS DE ALQUILER, TRANSPORTE, ARRENDAMIENTO Y OFICINA"]
["Valla Informativa General del Proyecto ",null,"Gl ",{"v":0,"d":"0.0"},{"v":200000,"d":"$ 200,000"},{"v":1,"d":"100%"},{"$f":"+ROUND(D18*E18*F18,0)","v":0}]
["Servicios públicos de la Obra ",null,"Mes",{"v":4,"d":"4.0"},{"v":0,"d":"$ 0"},{"v":1,"d":"100%"},{"$f":"+ROUND(D19*E19*F19,0)","v":0}]
["Transportes en Obra",null,"Gl ",{"v":0,"d":"0.0"},{"v":0,"d":"$ 0"},{"v":1,"d":"100%"},0]
["Arrendamiento Almacén",null,"Mes",{"v":4,"d":"4.0"},null,{"v":1,"d":"100%"},0]
["Gastos oficina principal ",null,"Mes",{"v":4,"d":"4.0"},{"v":300000,"d":"$ 300,000"},{"v":0.4,"d":"40%"},{"v":480000,"d":"$ 480,000.00"}]
["Costo de Comunicaciones ",null,"Mes",{"v":4,"d":"4.0"},{"v":150000,"d":"$ 150,000"},{"v":1,"d":"100%"},{"v":600000,"d":"$ 600,000.00"}]
["Oficina en obra",null,"Mes",{"v":0,"d":"0.0"},{"v":200000,"d":"$ 200,000"},{"v":0,"d":"0%"},0]
["Vehiculo",null,"Mes",{"$f":"+D23","v":{"v":4,"d":"4.0"}},{"v":1500000,"d":"$ 1,500,000"},{"v":0,"d":"0%"},0]
["Equipo de topografía",null,"Mes",{"$f":"+D24","v":{"v":0,"d":"0.0"}},{"v":0,"d":"$ 0"},{"v":1,"d":"100%"},0]
["Ensayos de Laboratorio",null,"Mes",{"v":4,"d":"4.0"},{"v":0,"d":"$ 0"},{"v":1,"d":"100%"},0]
["Transporte y Viáticos de especialistas y Director",null,"Mes",{"$f":"+D26","v":{"v":0,"d":"0.0"}},{"v":0,"d":"$ 0"},{"v":1,"d":"100%"},0]
["     Ensayo de granulometría",null,"Mes",{"v":3,"d":"3.0"},{"v":11000,"d":"$ 11,000"},0,0]
["     Ensayo de dureza (micro- Deval)",null,"Mes",{"v":3,"d":"3.0"},{"v":70000,"d":"$ 70,000"},0,0]
["     Ensayo de durabilidad (solidez en sulfato de sodio)",null,"Mes",{"v":3,"d":"3.0"},{"v":70000,"d":"$ 70,000"},0,0]
["     Ensayo de Indice de plasticidad",null,"Mes",{"v":3,"d":"3.0"},{"v":10800,"d":"$ 10,800"},0,0]
["     Ensayo de Equivalente de arena",null,"Mes",{"v":3,"d":"3.0"},{"v":34500,"d":"$ 34,500"},0,0]
["Dotación Almacen y Oficina",null,"Mes",{"v":3,"d":"3.0"},{"v":130000,"d":"$ 130,000"},{"v":1,"d":"100%"},{"v":390000,"d":"$ 390,000.00"}]
["POLIZAS"]
["Póliza de Anticipo",null,"%",{"v":0.00045,"d":"0.045%"},{"$f":"+G$14","v":{"v":271149187,"d":"$ 271,149,187"}},{"v":1,"d":"100%"},{"$f":"+ROUND(D36*E36*F36,0)","v":{"v":122017,"d":"$ 122,017.00"}}]
["Póliza de Cumplimiento",null,"%",{"v":0.00042,"d":"0.042%"},{"$f":"+G$14","v":{"v":271149187,"d":"$ 271,149,187"}},{"v":1,"d":"100%"},{"v":113883,"d":"$ 113,883.00"}]
["Póliza de Salarios y Prestaciones Sociales",null,"%",{"v":0.00355,"d":"0.355%"},{"v":271149187,"d":"$ 271,149,187"},{"v":1,"d":"100%"},{"v":962580,"d":"$ 962,580.00"}]
["Póliza de Estabilidad",null,"%",{"v":0.00187,"d":"0.187%"},{"v":271149187,"d":"$ 271,149,187"},{"v":1,"d":"100%"},{"v":507049,"d":"$ 507,049.00"}]
["Póliza de Responsabilidad Civil",null,"%",{"v":0.00071,"d":"0.071%"},{"v":271149187,"d":"$ 271,149,187"},{"v":1,"d":"100%"},{"v":192516,"d":"$ 192,516.00"}]
["IMPUESTOS"]
["Impuestos departamentales y nacionales",null,"%",{"v":0.0307,"d":"$ 0"},{"v":271149187,"d":"$ 271,149,187"},{"v":1,"d":"100%"},{"v":8324280,"d":"$ 8,324,280.00"}]
["PERSONAL ADMINISTRATIVO"]
["SecretarÍa de la Oficina Ppal (Incluye Prestaciones)",null,"Mes",{"v":4,"d":"4.0"},{"$f":"+G82","v":{"v":1511696,"d":"$ 1,511,696.00"}},{"v":1,"d":"$ 1"},{"$f":"+D44*E44*F44","v":{"v":6046784,"d":"$ 6,046,784.00"}}]
["Secretaria de la Oficina en obra",null,"Gl ",{"v":1,"d":"1.0"},{"$f":"+G82","v":{"v":1511696,"d":"$ 1,511,696.00"}},{"v":0,"d":"0%"},{"$f":"+D45*E45*F45","v":0}]
["Almacenista de la Obra (Incluye Prestaciones)",null,"Mes",3.5,{"$f":"+G84","v":{"v":1303500,"d":"$ 1,303,500.00"}},{"v":0.8,"d":"80%"},{"$f":"+D46*E46*F46","v":{"v":3649800,"d":"$ 3,649,800.00"}}]
["Celador de la Obra (Incluye Prestaciones) ",null,"Mes",3.5,{"$f":"+G85","v":0},{"v":1,"d":"100%"},0]
["Cuadrilla tipo 1 por administración ",null,"Gl ",{"v":1,"d":"1.0"},0,{"v":1,"d":"100%"},0]
["PERSONAL TÉCNICO"]
["INGENIERO DIRECTOR (Con Prestac. Sociales)",null,"Mes",{"v":4,"d":"4.0"},{"$f":"+G70","v":{"v":5770450,"d":"$ 5,770,450.00"}},{"v":0.4,"d":"40%"},{"v":9232720,"d":"$ 9,232,720.00"}]
["INGENIERO RESIDENTE (Con Prestac. Sociales) ",null,"Mes",3.5,{"$f":"+G71","v":{"v":4159750,"d":"$ 4,159,750.00"}},{"v":1,"d":"100%"},{"$f":"+D51*E51*F51","v":{"v":14559125,"d":"$ 14,559,125.00"}}]
["SG-SST",null,"Mes",{"v":3,"d":"3.0"},{"$f":"+G72","v":{"v":2495850,"d":"$ 2,495,850.00"}},{"v":0.3,"d":"30%"},{"v":2246265,"d":"$ 2,246,265.00"}]
["INGENIERO HIDRAULICO",null,"Gl ",{"$f":"+G$6","v":{"v":4,"d":"4.0"}},0,{"v":0,"d":"0%"},0]
["ESPECIALISTA AMBIENTAL",null,"Mes",{"v":4,"d":"4.0"},0,{"v":0,"d":"0%"},0]
["ESPECIALISTA EN ESTRUCTURAS",null,"Gl ",{"v":4,"d":"4.0"},0,{"v":0,"d":"0%"},0]
["ESPECIALISTA GEOTECNIA",null,"Mes",{"v":0,"d":"0.0"},0,null,0]
["INSPECTOR DE OBRA (Con Prestac. Sociales) ",null,"Mes",{"v":0,"d":"0.0"},0,{"v":0.5,"d":"50%"},0]
["TOPOGRAFO",null,"Gl ",{"v":4,"d":"4.0"},{"$f":"+G79","v":0},{"v":0,"d":"0%"},0]
["CADENERO PRIMERO",null,"Gl ",{"v":4,"d":"4.0"},{"$f":"+G80","v":0},{"v":0,"d":"0%"},0]
["CADENERO SEGUNDO",null,"Gl ",{"v":4,"d":"4.0"},{"$f":"+G81","v":0},{"v":0,"d":"0%"},0]
["CONDUCTOR  (Con Prestac. Sociales) ",null,"Mes",{"v":4,"d":"4.0"},{"$f":"+G86","v":0},{"$f":"+F25","v":{"v":0,"d":"0%"}},0]
[]
["Valor total de los Costos de  Administración",{"$nulls":5},{"$f":"SUM(G18:G62)","v":{"v":47427019,"d":"$ 47,427,019.00"}}]
["Valor porcentual de la Administración ",{"$nulls":5},{"$f":"ROUND(G63/G7,4)","v":{"v":0.2325,"d":"$ 0"}}]
["Valor porcentual de los Imprevistos",{"$nulls":5},{"v":0.03,"d":"$ 0"}]
["Valor porcentual de la Utilidad estimada",{"$nulls":5},{"$f":"+I8","v":{"v":0.05,"d":"$ 0"}}]
["Valor Total porcentual del A.I.U. Calculado",{"$nulls":5},{"$f":"SUM(G64:G66)","v":{"v":0.3125,"d":"$ 0"}}]
[]
["CANT","CARGO",null,null,"VR SALARIO","% PREST.","VALOR TOTAL"]
[1,"INGENIERO DIRECTOR",null,null,{"v":3500000,"d":"$ 3,500,000.00"},{"v":1.6487,"d":"1.65"},{"$f":"+F70*E70*A70","v":{"v":5770450,"d":"$ 5,770,450.00"}}]
[1,"INGENIERO RESIDENTE",null,null,{"v":2500000,"d":"$ 2,500,000.00"},{"v":1.6639,"d":"1.66"},{"$f":"+F71*E71*A71","v":{"v":4159750,"d":"$ 4,159,750.00"}}]
[1,{"$f":"+A52","v":"SG-SST"},null,null,{"v":1500000,"d":"$ 1,500,000.00"},{"v":1.6639,"d":"1.66"},{"$f":"+F72*E72*A72","v":{"v":2495850,"d":"$ 2,495,850.00"}}]
[0,"INGENIERO HIDRAULICO",null,{"$f":"ROUND(E73/535600,2)","v":{"v":5.6,"d":"6"}},{"v":3000000,"d":"$ 3,000,000.00"},{"$f":"IF(E73>2*H$70,1.58,1.71)","v":1.58},0]
[0,"INGENIERO AMBIENTAL",null,{"v":5.6,"d":"6"},{"$f":"+E73","v":{"v":3000000,"d":"$ 3,000,000.00"}},{"$f":"IF(E74>2*H$70,1.58,1.71)","v":1.58},0]
[0,"ESPECIALISTA EN ESTRUCTURAS",null,{"v":5.6,"d":"6"},{"$f":"+E73","v":{"v":3000000,"d":"$ 3,000,000.00"}},{"$f":"IF(E75>2*H$70,1.58,1.71)","v":1.58},0]
[0,"INGENIERO GEOTECNISTA",null,{"v":2.24,"d":"2"},{"v":1200000,"d":"$ 1,200,000.00"},{"v":1.6487,"d":"1.65"},{"$f":"+F76*E76*A76","v":0}]
[0,"INSPECTOR DE OBRA",null,{"v":2.8,"d":"3"},{"v":1500000,"d":"$ 1,500,000.00"},{"$f":"IF(E77>2*H$70,1.58,1.71)","v":1.58},0]
[0,"PROFESIONAL GESTION SOCIAL",null,{"v":3.36,"d":"3"},{"v":1800000,"d":"$ 1,800,000.00"},{"$f":"IF(E78>2*H$70,1.58,1.71)","v":1.58},0]
[0,"TOPOGRAFO",null,null,{"v":2000000,"d":"$ 2,000,000.00"},{"$f":"IF(E79>2*H$70,1.58,1.71)","v":1.58},0]
[0,"CADENERO PRIMERO",null,null,{"v":1200000,"d":"$ 1,200,000.00"},{"$f":"IF(E80>2*H$70,1.58,1.71)","v":1.58},0]
[0,"CADENERO SEGUNDO",null,null,{"v":800000,"d":"$ 800,000.00"},{"$f":"IF(E81>2*H$70,1.58,1.71)","v":1.58},0]
[1,"SECRETARIA",null,{"v":1.7,"d":"2"},{"v":908526,"d":"$ 908,526.00"},{"v":1.6639,"d":"1.66"},{"$f":"ROUND(+F82*E82*A82,0)","v":{"v":1511696,"d":"$ 1,511,696.00"}}]
[0,"MENSAJERO",null,{"v":1.49,"d":"1"},{"$f":"+E$81","v":{"v":800000,"d":"$ 800,000.00"}},{"$f":"IF(E83>2*H$70,1.58,1.71)","v":1.58},0]
[1,"ALMACENISTA",null,{"v":1.54,"d":"2"},{"v":825000,"d":"$ 825,000.00"},{"$f":"IF(E84>2*H$70,1.58,1.71)","v":1.58},{"v":1303500,"d":"$ 1,303,500.00"}]
[0,"CELADOR",null,{"v":1.49,"d":"1"},{"$f":"+E$81","v":{"v":800000,"d":"$ 800,000.00"}},{"$f":"IF(E85>2*H$70,1.58,1.71)","v":1.58},0]
[0,"CONDUCTOR",null,null,{"$f":"+E$81","v":{"v":800000,"d":"$ 800,000.00"}},{"$f":"IF(E86>2*H$70,1.58,1.71)","v":1.58},0]
[]
[]
[]
[]
[null,"FIRMA"]

{"sheet":"SALARIOS Y PRESTACIONES","index":3,"n_rows":91,"n_cols":11,"rows_kept":91,"merged":[[1,3,1,8],[2,3,3,8],[4,1,4,10],[28,1,28,8],[35,1,35,4],[45,2,45,3],[45,4,45,5],[46,2,46,3],[46,4,46,5],[47,2,47,3],[47,4,47,5],[48,2,48,3],[48,4,48,5],[49,2,49,3],[49,4,49,5],[50,2,50,3],[50,4,50,5],[51,2,51,3],[51,4,51,5],[52,2,52,3],[52,4,52,5],[53,2,53,3],[53,4,53,5],[54,2,54,3],[54,4,54,5],[61,2,62,2],[61,3,62,3],[61,4,62,4],[61,5,62,5],[61,6,62,6],[61,7,62,7],[61,8,62,8],[85,5,85,7]]}
[]
[{"$nulls":3},{"$f":"[1]DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL\nFECULTAD DE INGENIERIA CIVIL\nUNIVERSIDAD DEL CAUCA"}]
[{"$nulls":3},"SUELDOS Y PARAFISCALES PERSONAL POR SALARIO MINIMO"]
[]
[]
[]
[null,"ENERO DE 2022"]
[null,"SALARIO ANUAL SMMLV",{"v":1,"d":"1.00"},{"v":1.2,"d":"1.20"},{"v":1.5,"d":"1.50"},{"v":1.8,"d":"1.80"},{"v":2,"d":"2.00"},{"v":2.5,"d":"2.50"},{"v":3,"d":"3.00"},{"v":3.5,"d":"3.50"},{"v":4,"d":"4.00"}]
[null,"AUX TRANS ANUAL SIN DESC (B*12)",{"$f":"+C10*12","v":{"v":1406064,"d":"1,406,064.00"}},{"v":1277448,"d":"1,277,448.00"},{"v":1277448,"d":"1,277,448.00"},{"v":1277448,"d":"1,277,448.00"},{"v":1277448,"d":"1,277,448.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"(B) AUX TRANS MES",{"v":117172,"d":"117,172.00"},{"v":106454,"d":"106,454.00"},{"v":106454,"d":"106,454.00"},{"v":106454,"d":"106,454.00"},{"v":106454,"d":"106,454.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null," (A) SALARIO MES",{"v":1000000,"d":"1,000,000.00"},{"$f":"ROUND(908526*D8,0)","v":{"v":1090231,"d":"1,090,231.00"}},{"v":1362789,"d":"1,362,789.00"},{"v":1635347,"d":"1,635,347.00"},{"v":1817052,"d":"1,817,052.00"},{"v":2271315,"d":"2,271,315.00"},{"v":2725578,"d":"2,725,578.00"},{"v":3179841,"d":"3,179,841.00"},{"v":3634104,"d":"3,634,104.00"}]
[null,"SUELDO ANUAL (Ax 12)",{"$f":"+ROUND(C11*12,0)","v":{"v":12000000,"d":"12,000,000.00"}},{"v":13082772,"d":"13,082,772.00"},{"v":16353468,"d":"16,353,468.00"},{"v":19624164,"d":"19,624,164.00"},{"v":21804624,"d":"21,804,624.00"},{"v":27255780,"d":"27,255,780.00"},{"v":32706936,"d":"32,706,936.00"},{"v":38158092,"d":"38,158,092.00"},{"v":43609248,"d":"43,609,248.00"}]
[null,"(C ) CESANTIAS (A+B)*10%",{"$f":"+ROUND((C12+C9)*0.1,0)","v":{"v":1340606,"d":"1,340,606.00"}},{"v":1436022,"d":"1,436,022.00"},{"v":1763092,"d":"1,763,092.00"},{"v":2090161,"d":"2,090,161.00"},{"v":2308207,"d":"2,308,207.00"},{"v":2725578,"d":"2,725,578.00"},{"v":3270694,"d":"3,270,694.00"},{"v":3815809,"d":"3,815,809.00"},{"v":4360925,"d":"4,360,925.00"}]
[null,"VACACIONES (A+B)",{"$f":"+ROUND(C11/2,0)","v":{"v":500000,"d":"500,000.00"}},{"v":545116,"d":"545,116.00"},{"v":681395,"d":"681,395.00"},{"v":817674,"d":"817,674.00"},{"v":908526,"d":"908,526.00"},{"v":1135658,"d":"1,135,658.00"},{"v":1362789,"d":"1,362,789.00"},{"v":1589921,"d":"1,589,921.00"},{"v":1817052,"d":"1,817,052.00"}]
[null,"PRIMA (A+B)",{"$f":"+C11+C10","v":{"v":1117172,"d":"1,117,172.00"}},{"v":1196685,"d":"1,196,685.00"},{"v":1469243,"d":"1,469,243.00"},{"v":1741801,"d":"1,741,801.00"},{"v":1923506,"d":"1,923,506.00"},{"v":2271315,"d":"2,271,315.00"},{"v":2725578,"d":"2,725,578.00"},{"v":3179841,"d":"3,179,841.00"},{"v":3634104,"d":"3,634,104.00"}]
[null,"INTERÉS DE CESANTÍA (CX12%)",{"$f":"+ROUND(C13*(1%*12),0)","v":{"v":160873,"d":"160,873.00"}},{"v":172323,"d":"172,323.00"},{"v":211571,"d":"211,571.00"},{"v":250819,"d":"250,819.00"},{"v":276985,"d":"276,985.00"},{"v":327069,"d":"327,069.00"},{"v":392483,"d":"392,483.00"},{"v":457897,"d":"457,897.00"},{"v":523311,"d":"523,311.00"}]
[null,"FONDO FORMACIÓN PROFESIONAL DEL SENA (A+12/40)",{"$f":"+ROUND((C11*12)/40,0)","v":{"v":300000,"d":"300,000.00"}},{"$f":"+ROUND((C11*12)/40,0)","v":{"v":300000,"d":"300,000.00"}},{"$f":"+ROUND((C11*12)/40,0)","v":{"v":300000,"d":"300,000.00"}},{"$f":"+ROUND((C11*12)/40,0)","v":{"v":300000,"d":"300,000.00"}},{"$f":"+ROUND((C11*12)/40,0)","v":{"v":300000,"d":"300,000.00"}},{"$f":"+ROUND((C11*12)/40,0)","v":{"v":300000,"d":"300,000.00"}},{"$f":"+ROUND(($C$11*12)/40,0)","v":{"v":300000,"d":"300,000.00"}},{"$f":"+ROUND(($C$11*12)/40,0)","v":{"v":300000,"d":"300,000.00"}},{"$f":"+ROUND(($C$11*12)/40,0)","v":{"v":300000,"d":"300,000.00"}}]
[null,"AUX TRANSP CON DESC (B/30)-(360-18)",{"$f":"(C10/30)*(360-18)","v":{"v":1335760.7999999998,"d":"1,335,760.80"}},{"v":1213575.6,"d":"1,213,575.60"},{"v":1213575.6,"d":"1,213,575.60"},{"v":1213575.6,"d":"1,213,575.60"},{"v":1213575.6,"d":"1,213,575.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"SALUD, ENFERMEDAD GENERAL Y MUERTE SEGÚN CREE",{"$f":"+ROUND(C12*16.5%,0)","v":{"v":1980000,"d":"1,980,000.00"}},{"v":2158657,"d":"2,158,657.00"},{"v":2698322,"d":"2,698,322.00"},{"v":3237987,"d":"3,237,987.00"},{"v":3597763,"d":"3,597,763.00"},{"v":4497204,"d":"4,497,204.00"},{"v":5396644,"d":"5,396,644.00"},{"v":6296085,"d":"6,296,085.00"},{"v":7195526,"d":"7,195,526.00"}]
[null,"PENSION ((A*12)*12%)",{"$f":"+ROUND(C12*12%,0)","v":{"v":1440000,"d":"1,440,000.00"}},{"v":1569933,"d":"1,569,933.00"},{"v":1962416,"d":"1,962,416.00"},{"v":2354900,"d":"2,354,900.00"},{"v":2616555,"d":"2,616,555.00"},{"v":3270694,"d":"3,270,694.00"},{"v":3924832,"d":"3,924,832.00"},{"v":4578971,"d":"4,578,971.00"},{"v":5233110,"d":"5,233,110.00"}]
[null,"RIESGOS PROFESIONALES ((A*12)*6,96)",{"$f":"+ROUND((C11*12)*6.96%,0)","v":{"v":835200,"d":"835,200.00"}},{"v":910561,"d":"910,561.00"},{"v":1138201,"d":"1,138,201.00"},{"v":1365842,"d":"1,365,842.00"},{"v":1517602,"d":"1,517,602.00"},{"v":1897002,"d":"1,897,002.00"},{"v":2276403,"d":"2,276,403.00"},{"v":2655803,"d":"2,655,803.00"},{"v":3035204,"d":"3,035,204.00"}]
[null,"CAJA DE COMPENSACIÓN (A*12)*4%)",{"$f":"+ROUND((C11*12)*4%,0)","v":{"v":480000,"d":"480,000.00"}},{"v":523311,"d":"523,311.00"},{"v":654139,"d":"654,139.00"},{"v":784967,"d":"784,967.00"},{"v":872185,"d":"872,185.00"},{"v":1090231,"d":"1,090,231.00"},{"v":1308277,"d":"1,308,277.00"},{"v":1526324,"d":"1,526,324.00"},{"v":1744370,"d":"1,744,370.00"}]
[null,"SENA SEGÚN CREE",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"ICBF SEGÚN CREE",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"DOTACIÓN ",{"v":405900,"d":"405,900.00"},{"v":405900,"d":"405,900.00"},{"v":405900,"d":"405,900.00"},{"v":405900,"d":"405,900.00"},{"v":405900,"d":"405,900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"EXAMEN MÉDICO",{"v":336280,"d":"336,280.00"},{"v":336280,"d":"336,280.00"},{"v":336280,"d":"336,280.00"},{"v":336280,"d":"336,280.00"},{"v":336280,"d":"336,280.00"},{"v":336280,"d":"336,280.00"},{"v":336280,"d":"336,280.00"},{"v":336280,"d":"336,280.00"},{"v":336280,"d":"336,280.00"}]
[null,"Total (X)",{"$f":"SUM(C12:C26)","v":{"v":22231791.8,"d":"22,231,791.80"}},{"v":23851135.6,"d":"23,851,135.60"},{"v":29187602.6,"d":"29,187,602.60"},{"v":34524070.6,"d":"34,524,070.60"},{"v":38081708.6,"d":"38,081,708.60"},{"v":45106811,"d":"45,106,811.00"},{"v":54000916,"d":"54,000,916.00"},{"v":62895023,"d":"62,895,023.00"},{"v":71789130,"d":"71,789,130.00"}]
[]
[null,"SALARIO NOMINAL"]
[null,"ANUAL",{"$f":"+C9+C12","v":{"v":13406064,"d":"13,406,064"}},{"v":14360220,"d":"14,360,220"},{"v":17630916,"d":"17,630,916"},{"v":20901612,"d":"20,901,612"},{"v":23082072,"d":"23,082,072"},{"v":27255780,"d":"27,255,780"},{"v":32706936,"d":"32,706,936"},{"v":38158092,"d":"38,158,092"},{"v":43609248,"d":"43,609,248"}]
[null,"MENSUAL",{"$f":"+C10+C11","v":{"v":1117172,"d":"1,117,172"}},{"v":1196685,"d":"1,196,685"},{"v":1469243,"d":"1,469,243"},{"v":1741801,"d":"1,741,801"},{"v":1923506,"d":"1,923,506"},{"v":2271315,"d":"2,271,315"},{"v":2725578,"d":"2,725,578"},{"v":3179841,"d":"3,179,841"},{"v":3634104,"d":"3,634,104"}]
[null,"DIA",{"$f":"+C31/30","v":{"v":37239.066666666666,"d":"37,239"}},{"v":39889.5,"d":"39,890"},{"v":48974.76666666667,"d":"48,975"},{"v":58060.03333333333,"d":"58,060"},{"v":64116.86666666667,"d":"64,117"},{"v":75710.5,"d":"75,711"},{"v":90852.6,"d":"90,853"},{"v":105994.7,"d":"105,995"},{"v":121136.8,"d":"121,137"}]
[null,"HORA",{"$f":"+ROUND(C32/8,0)","v":{"v":4655,"d":"4,655"}},{"v":4986,"d":"4,986"},{"v":6122,"d":"6,122"},{"v":7258,"d":"7,258"},{"v":8015,"d":"8,015"},{"v":9464,"d":"9,464"},{"v":11357,"d":"11,357"},{"v":13249,"d":"13,249"},{"v":15142,"d":"15,142"}]
[]
[]
[null,"CALCULO DEL SOBRECOSTO PARA HORAS EFECTIVAS TRABAJADAS"]
[null,"(F) SALARIO MÍNIMO ANUAL CON PRESTACIONES",null,{"$f":"+C27","v":{"v":22231791.8,"d":"22,231,791.80"}}]
[null,"(G) HORAS CALENDARIO ANUALES ","360 x 8  HORAS",{"$f":"360*8","v":{"v":2880,"d":"2,880.00"}}]
[null,"(H) HORAS LABORALES ANUALES","52 SEMANAS X 48 HORAS",{"$f":"48*52","v":{"v":2496,"d":"2,496.00"}}]
[null,"(I) HORAS EFECTIVAS ANUALES","2920-((52 DOMINGOS+15 FESTIVOS+3 PERMISOS+15 DÍAS VACACIONES)X8 HORAS)",{"$f":"2920-((52+15+3+15)*8)","v":{"v":2240,"d":"2,240.00"}}]
[null,"(J) VALOR HORA CALENDARIO  (F/G)",null,{"$f":"+D37/D38","v":{"v":7719.372152777778,"d":"7,719.37"}},{"v":1,"d":"$ 1"}]
[null,"(K) VALOR HORA LABORAL (F/H)",null,{"$f":"+D37/D39","v":{"v":8906.967868589743,"d":"8,906.97"}},{"$f":"+(D42*E41)/D41","v":{"v":1.1538461538461537,"d":"$ 1"}}]
[null,"(L) VALOR HORA EFECTIVA (F/I)",null,{"$f":"+D37/D40","v":{"v":9924.907053571429,"d":"9,924.91"}},{"$f":"+(D43*E42)/D42","v":{"v":1.2857142857142858,"d":"$ 1"}}]
[]
[]
[null,"SALARIO ANUAL SMMLV","PORCENTAJE SALARIO VS SALARIO MÁS ADICIONES ((Total ANUALX100%)/(SUELDO ANUAL+AUXILIO Transporte ANUAL)",null,"PORCENTAJE HORA EFECTIVA  BASE HORA CALENDARIO "]
[null,{"v":1,"d":"1.00"},{"v":1.6639123102589872,"d":"$ 2"},null,{"v":2.139315827475841,"d":"$ 2"}]
[null,{"v":1.2,"d":"1.20"},{"v":1.6590061712146473,"d":"$ 2"},null,{"v":2.1330079344188326,"d":"$ 2"},null,null,{"v":1.1330079344188326,"d":"$ 1"}]
[null,{"v":1.5,"d":"1.50"},{"v":1.6539220423941672,"d":"$ 2"},null,{"v":2.126471197363929,"d":"$ 2"}]
[null,{"v":1.8,"d":"1.80"},{"v":1.6504290960907704,"d":"$ 2"},null,{"v":2.121980266402419,"d":"$ 2"}]
[null,{"v":2,"d":"2.00"},{"v":1.6486503724622297,"d":"$ 2"},null,{"v":2.1196933360228667,"d":"$ 2"},null,null,{"v":1.1196933360228667,"d":"$ 1"}]
[null,{"v":2.5,"d":"2.50"},{"v":1.6539379537111027,"d":"$ 2"},null,{"v":2.126491654771418,"d":"$ 2"}]
[null,{"v":3,"d":"3.00"},{"v":1.6502149268889021,"d":"$ 2"},null,{"v":2.121704906000017,"d":"$ 2"}]
[null,{"v":3.5,"d":"3.50"},{"v":1.6475556744294237,"d":"$ 2"},null,{"v":2.118285867123545,"d":"$ 2"}]
[null,{"v":4,"d":"4.00"},{"v":1.645561235084815,"d":"$ 2"},null,{"v":2.115721587966191,"d":"$ 2"}]
[]
[]
[]
[]
[null,"SUELDOS Y PARAFISCALES PERSONAL DE OBRA POR ADMINISTRACION"]
[]
[null,null,"DIRECTOR DE OBRA","RESIDENTE DE OBRA","VIGILANTE","MAESTRO GENERAL","ALMACENISTA","OFICIALES","AYUDANTES"]
[]
[null,null,10,5.5,1.2,3,1.8,2,1.2]
[null,"SALARIO ANUAL SMMLV",{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},1,3,1,2,1.2]
[null,"AUX TRANS ANUAL SIN DESC (B*12)",1,{"$f":"+D67*12","v":0},{"v":932400,"d":"932,400"},{"v":932400,"d":"932,400"},{"v":932400,"d":"932,400"},{"v":932400,"d":"932,400"},{"v":932400,"d":"932,400"}]
[null,"(B) AUX TRANS MES",0,0,{"v":77700,"d":"77,700"},{"v":77700,"d":"77,700"},{"v":77700,"d":"77,700"},{"v":77700,"d":"77,700"},{"v":77700,"d":"77,700"}]
[null," (A) SAL MES",{"$f":"ROUND(689455*C65,0)","v":{"v":2757820,"d":"2,757,820"}},{"v":1378910,"d":"1,378,910"},{"v":689455,"d":"689,455"},{"v":2068365,"d":"2,068,365"},{"v":689455,"d":"689,455"},{"v":1378910,"d":"1,378,910"},{"v":827346,"d":"827,346"}]
[null,"SUELDO ANUAL (Ax 12)",{"$f":"+ROUND(C68*12,0)","v":{"v":33093840,"d":"33,093,840"}},{"v":16546920,"d":"16,546,920"},{"v":8273460,"d":"8,273,460"},{"v":24820380,"d":"24,820,380"},{"v":8273460,"d":"8,273,460"},{"v":16546920,"d":"16,546,920"},{"v":9928152,"d":"9,928,152"}]
[null,"(C ) CESANTÍAS (A+B)*10%",{"$f":"+ROUND((C69+C66)*0.1,0)","v":{"v":3309384,"d":"3,309,384"}},{"v":1654692,"d":"1,654,692"},{"v":920586,"d":"920,586"},{"v":2575278,"d":"2,575,278"},{"v":920586,"d":"920,586"},{"v":1747932,"d":"1,747,932"},{"v":1086055,"d":"1,086,055"}]
[null,"VACACIONES (A+B)",{"$f":"+ROUND(C68/2,0)","v":{"v":1378910,"d":"1,378,910"}},{"v":689455,"d":"689,455"},{"v":344728,"d":"344,728"},{"v":1034183,"d":"1,034,183"},{"v":344728,"d":"344,728"},{"v":689455,"d":"689,455"},{"v":413673,"d":"413,673"}]
[null,"PRIMA (A+B)",{"$f":"+C68+C67","v":{"v":2757820,"d":"2,757,820"}},{"v":1378910,"d":"1,378,910"},{"v":767155,"d":"767,155"},{"v":2146065,"d":"2,146,065"},{"v":767155,"d":"767,155"},{"v":1456610,"d":"1,456,610"},{"v":905046,"d":"905,046"}]
[null,"INTERÉS DE CESANTÍA (CX12%)",{"$f":"+ROUND(C70*(1%*12),0)","v":{"v":397126,"d":"397,126"}},{"v":198563,"d":"198,563"},{"v":110470,"d":"110,470"},{"v":309033,"d":"309,033"},{"v":110470,"d":"110,470"},{"v":209752,"d":"209,752"},{"v":130327,"d":"130,327"}]
[null,"FONDO FORMACIÓN PROFESIONAL DEL SENA (908526+12/40)",{"$f":"+ROUND((908526*12)/40,0)","v":{"v":272558,"d":"272,558"}},{"$f":"+ROUND((908526*12)/40,0)","v":{"v":272558,"d":"272,558"}},{"$f":"+ROUND((908526*12)/40,0)","v":{"v":272558,"d":"272,558"}},{"$f":"+ROUND((689455*12)/40,0)","v":{"v":206837,"d":"206,837"}},{"$f":"+ROUND((689455*12)/40,0)","v":{"v":206837,"d":"206,837"}},{"$f":"+ROUND((689455*12)/40,0)","v":{"v":206837,"d":"206,837"}},{"$f":"+ROUND((689455*12)/40,0)","v":{"v":206837,"d":"206,837"}}]
[null,"AUX TRANSP CON DESC (B/30)-(360-18)",{"$f":"(C67/30)*(360-18)","v":0},0,{"v":885780,"d":"885,780"},{"v":885780,"d":"885,780"},{"v":885780,"d":"885,780"},{"v":885780,"d":"885,780"},{"v":885780,"d":"885,780"}]
[null,"SALUD, ENFERMEDAD GENERAL Y MUERTE SEGÚN CREE",{"$f":"+ROUND(C69*16.5%,0)","v":{"v":5460484,"d":"5,460,484"}},{"v":2730242,"d":"2,730,242"},{"v":1365121,"d":"1,365,121"},{"v":4095363,"d":"4,095,363"},{"v":1365121,"d":"1,365,121"},{"v":2730242,"d":"2,730,242"},{"v":1638145,"d":"1,638,145"}]
[null,"PENSIÓN ((A*12)*12%)",{"$f":"+ROUND(C69*12%,0)","v":{"v":3971261,"d":"3,971,261"}},{"v":1985630,"d":"1,985,630"},{"v":992815,"d":"992,815"},{"v":2978446,"d":"2,978,446"},{"v":992815,"d":"992,815"},{"v":1985630,"d":"1,985,630"},{"v":1191378,"d":"1,191,378"}]
[null,"RIESGOS PROFESIONALES ((A*12)*6,96)",{"$f":"+ROUND((C68*12)*6.96%,0)","v":{"v":2303331,"d":"2,303,331"}},{"v":1151666,"d":"1,151,666"},{"v":575833,"d":"575,833"},{"v":1727498,"d":"1,727,498"},{"v":575833,"d":"575,833"},{"v":1151666,"d":"1,151,666"},{"v":690999,"d":"690,999"}]
[null,"CAJA DE COMPENSACIÓN (A*12)*4%)",{"$f":"+ROUND((C68*12)*4%,0)","v":{"v":1323754,"d":"1,323,754"}},{"v":661877,"d":"661,877"},{"v":330938,"d":"330,938"},{"v":992815,"d":"992,815"},{"v":330938,"d":"330,938"},{"v":661877,"d":"661,877"},{"v":397126,"d":"397,126"}]
[null,"SENA SEGÚN CREE",0,0,0,0,0,0,0]
[null,"ICBF SEGUN CREE",0,0,0,0,0,0,0]
[null,"DOTACIÓN ",0,0,{"v":405900,"d":"405,900"},{"v":405900,"d":"405,900"},{"v":405900,"d":"405,900"},{"v":405900,"d":"405,900"},{"v":405900,"d":"405,900"}]
[null,"EXAMEN MÉDICO",{"v":336280,"d":"336,280"},{"v":336280,"d":"336,280"},{"v":336280,"d":"336,280"},{"v":336280,"d":"336,280"},{"v":336280,"d":"336,280"},{"v":336280,"d":"336,280"},{"v":336280,"d":"336,280"}]
[null,"Total (X)",{"$f":"SUM(C69:C83)-6","v":{"v":54604742,"d":"54,604,742"}},{"$f":"SUM(D69:D83)+3","v":{"v":27606796,"d":"27,606,796.00"}},{"$f":"SUM(E69:E83)","v":{"v":15581624,"d":"15,581,624.00"}},{"$f":"SUM(F69:F83)","v":{"v":42513858,"d":"42,513,858"}},{"$f":"SUM(G69:G83)","v":{"v":15515903,"d":"15,515,903"}},{"$f":"SUM(H69:H83)","v":{"v":29014881,"d":"29,014,881"}},{"$f":"SUM(I69:I83)","v":{"v":18215698,"d":"18,215,698"}}]
[null,"Total MES ",{"$f":"ROUND(C84/12,0)","v":{"v":4550395,"d":"4,550,395.000"}},{"$f":"D84/12","v":{"v":2300566.3333333335,"d":"2,300,566.33"}},{"v":1298468.6666666667,"d":"1,298,468.67"},{"v":3542821.5,"d":"3,542,822"},{"v":1292991.9166666667,"d":"1,292,992"},{"v":2417906.75,"d":"2,417,907"},{"v":1517974.8333333333,"d":"1,517,975"}]
[]
[]
[]
[]
[]
[null,null,"FIRMA"]

{"sheet":"CUADRILLAS","index":4,"n_rows":159,"n_cols":10,"rows_kept":159,"merged":[[1,2,6,3],[1,4,4,7],[1,8,6,9],[5,4,6,7],[7,2,7,9],[24,4,25,4],[24,5,25,5],[24,6,25,6],[24,7,25,7],[24,8,25,8],[30,2,31,2],[30,4,31,4],[30,5,31,5],[37,2,38,2],[37,4,38,4],[37,5,38,5],[44,2,45,2],[44,4,45,4],[44,5,45,5],[51,2,52,2],[51,4,52,4],[51,5,52,5],[58,2,59,2],[58,4,59,4],[58,5,59,5],[65,2,66,2],[65,4,66,4],[65,5,66,5],[73,2,75,2],[73,4,75,4],[73,5,75,5],[81,2,82,2],[81,4,82,4],[81,5,82,5],[89,4,91,4],[89,5,91,5],[98,4,100,4],[98,5,100,5],[106,2,107,2],[106,4,107,4],[106,5,107,5],[114,4,116,4],[114,5,116,5],[115,2,116,2],[122,2,123,2],[122,4,123,4],[122,5,123,5]]}
[]
[{"$nulls":4},{"$f":"[1]DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL\nFECULTAD DE INGENIERIA CIVIL\nUNIVERSIDAD DEL CAUCA"}]
[]
[]
[]
[{"$nulls":4},"CÁLCULO DE CUADRILLAS"]
[]
[]
[{"$nulls":4},"No. en salarios mínimos"]
[null,null,"Ayudante A","SALARIO MIN","(1,2SMMLV+1 AT)","día","h-H"]
[null,"Ayudante A",2022,{"v":1000000,"d":"$ 1,000,000.00"},{"$f":"1.2*D11+117172","v":{"v":1317172,"d":"$ 1,317,172.00"}},{"$f":"+ROUND(E11/30,0)","v":{"v":43906,"d":"$ 43,906.00"}},{"$f":"+F11/8","v":{"v":5488.25,"d":"$ 5,488.25"}}]
[]
[null,null,"Ayudante B",null,"(1,5SMMLV+1 AT)","día"]
[null,"Ayudante B",2022,{"v":1000000,"d":"$ 1,000,000.00"},{"$f":"1.5*D14+117172","v":{"v":1617172,"d":"$ 1,617,172.00"}},{"$f":"+ROUND(E14/30,0)","v":{"v":53906,"d":"$ 53,906.00"}},{"$f":"+F14/8","v":{"v":6738.25,"d":"$ 6,738.25"}}]
[]
[null,null,"Oficial A",null,"(2MMLV+1 AT)","día"]
[null,"Oficial A",{"$f":"+C11","v":2022},{"v":1000000,"d":"$ 1,000,000.00"},{"$f":"2*D17+117172","v":{"v":2117172,"d":"$ 2,117,172.00"}},{"$f":"+ROUND(E17/30,0)","v":{"v":70572,"d":"$ 70,572.00"}},{"$f":"+F17/8","v":{"v":8821.5,"d":"$ 8,821.50"}}]
[]
[null,null,"Oficial B",null,"(3MMLV)","día"]
[null,"Oficial B",{"$f":"+C17","v":2022},{"v":1000000,"d":"$ 1,000,000.00"},{"$f":"3*D20","v":{"v":3000000,"d":"$ 3,000,000.00"}},{"$f":"+ROUND(E20/30,0)","v":{"v":100000,"d":"$ 100,000.00"}},{"$f":"+F20/8","v":{"v":12500,"d":"$ 12,500.00"}}]
[]
[]
[null,null,"CALCULO  DE  CUADRILLAS    2021"]
[]
[null,null,"Clave",null,"Descripción","Unidad","Cantidad","VALOR","(F.P)","Total"]
[]
[null,null,{"$f":"+D131","v":"CUAD-01"},null,"Cuadrilla AA (Albañilería) 1Of y 1 Ay","h-C",{"$nulls":3},{"$f":"SUM(J28:J29)","v":{"v":30338.636352062153,"d":"30,338.64"}}]
[{"$nulls":4},"Ayudante A","h-H",1,{"$f":"+VLOOKUP(E28,$B$11:$G$20,6)","v":{"v":5488.25,"d":"5,488.25"}},{"$f":"+H28*G31","v":{"v":6184.870808364167,"d":"6,184.87"}},{"$f":"(+I28+H28)*G28","v":{"v":11673.120808364167,"d":"11,673.12"}}]
[{"$nulls":4},"Oficial A","h-H",1,{"$f":"+VLOOKUP(E29,$B$11:$G$20,6)","v":{"v":8821.5,"d":"8,821.50"}},{"$f":"+H29*G32","v":{"v":9844.015543697982,"d":"9,844.02"}},{"$f":"(+I29+H29)*G29","v":{"v":18665.515543697984,"d":"18,665.52"}}]
[]
[null,null,"O00901","1,2 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$D$47-100%","v":{"v":1.1269294963538772,"d":"$ 1"}}]
[{"$nulls":3},"2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$G$47-100%","v":{"v":1.115911754656009,"d":"$ 1"}}]
[]
[null,null,{"$f":"+D132","v":"CUAD-02"},null,"Cuadrilla AA 1Of+2Ay (Albañilería)","h-C",{"$nulls":3},{"$f":"SUM(J35:J36)","v":{"v":42011.75716042632,"d":"42,011.76"}}]
[null,null,"O00001",null,"Ayudante A","h-H",2,{"$f":"+VLOOKUP(E35,$B$11:$G$20,6)","v":{"v":5488.25,"d":"5,488.25"}},{"$f":"+H35*G38","v":{"v":6184.870808364167,"d":"6,184.87"}},{"$f":"(+I35+H35)*G35","v":{"v":23346.241616728334,"d":"23,346.24"}}]
[null,null,"O00002",null,"Oficial A","h-H",1,{"$f":"+VLOOKUP(E36,$B$11:$G$20,6)","v":{"v":8821.5,"d":"8,821.50"}},{"$f":"+H36*G39","v":{"v":9844.015543697982,"d":"9,844.02"}},{"$f":"(+I36+H36)*G36","v":{"v":18665.515543697984,"d":"18,665.52"}}]
[]
[null,null,"O00901","1,2 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral (F.P)","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$D$47-100%","v":{"v":1.1269294963538772,"d":"$ 1"}}]
[{"$nulls":3},"2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$G$47-100%","v":{"v":1.115911754656009,"d":"$ 1"}}]
[]
[null,null,{"$f":"+D133","v":"CUAD-03"},null,"Cuadrilla AA (Albañilería)   1 Ay","h-C",{"$nulls":3},{"$f":"SUM(J42:J43)","v":{"v":11673.120808364167,"d":"11,673.12"}}]
[{"$nulls":4},"Ayudante A","h-H",1,{"$f":"+VLOOKUP(E42,$B$11:$G$20,6)","v":{"v":5488.25,"d":"5,488.25"}},{"$f":"+H42*G45","v":{"v":6184.870808364167,"d":"6,184.87"}},{"$f":"(+I42+H42)*G42","v":{"v":11673.120808364167,"d":"11,673.12"}}]
[{"$nulls":4},"Oficial A","h-H",1]
[]
[null,null,"O00901","1,2 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$D$47-100%","v":{"v":1.1269294963538772,"d":"$ 1"}}]
[{"$nulls":3},"2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$G$47-100%","v":{"v":1.115911754656009,"d":"$ 1"}}]
[]
[null,null,{"$f":"+D134","v":"CUAD-04"},null,"Cuadrilla AA (Albañilería)   1 Oficial","h-C",{"$nulls":3},{"$f":"SUM(J49:J50)","v":{"v":18665.515543697984,"d":"18,665.52"}}]
[{"$nulls":4},"Ayudante A","h-H"]
[{"$nulls":4},"Oficial A","h-H",1,{"$f":"+VLOOKUP(E50,$B$11:$G$20,6)","v":{"v":8821.5,"d":"8,821.50"}},{"$f":"+H50*G53","v":{"v":9844.015543697982,"d":"9,844.02"}},{"$f":"(+I50+H50)*G50","v":{"v":18665.515543697984,"d":"18,665.52"}}]
[]
[null,null,"O00901","1,2 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$D$47-100%","v":{"v":1.1269294963538772,"d":"$ 1"}}]
[{"$nulls":3},"2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$G$47-100%","v":{"v":1.115911754656009,"d":"$ 1"}}]
[]
[null,null,{"$f":"+D135","v":"CUAD-05"},null,"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay","h-C",{"v":0.1,"d":"$ 0"},null,null,{"$f":"SUM(J56:J57)","v":{"v":30338.636352062153,"d":"30,338.64"}}]
[{"$nulls":4},"Ayudante A Instalaciones ","h-H",1,{"$f":"+VLOOKUP(E56,$B$11:$G$20,6)","v":{"v":5488.25,"d":"5,488.25"}},{"$f":"+H56*G59","v":{"v":6184.870808364167,"d":"6,184.87"}},{"$f":"(+I56+H56)*G56","v":{"v":11673.120808364167,"d":"11,673.12"}}]
[{"$nulls":4},"Oficial A Instalaciones","h-H",1,{"$f":"+VLOOKUP(E57,$B$11:$G$20,6)","v":{"v":8821.5,"d":"8,821.50"}},{"$f":"+H57*G60","v":{"v":9844.015543697982,"d":"9,844.02"}},{"v":18665.515543697984,"d":"18,665.52"}]
[]
[{"$nulls":3},"1,2 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$D$47-100%","v":{"v":1.1269294963538772,"d":"$ 1"}}]
[{"$nulls":3},"2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$G$47-100%","v":{"v":1.115911754656009,"d":"$ 1"}}]
[]
[null,null,{"$f":"+D136","v":"CUAD-06"},null,"Cuadrilla CC (Pintura)  1 Of Y 3 Ay","h-C",{"v":0.15,"d":"$ 0"},null,null,{"$f":"SUM(J63:J64)","v":{"v":61660.863580117526,"d":"61,660.86"}}]
[{"$nulls":4},"Ayudantes A Pinturas","h-H",3,{"$f":"+VLOOKUP(E63,$B$11:$G$20,6)","v":{"v":6738.25,"d":"6,738.25"}},{"$f":"+H63*G66","v":{"v":7593.532678806513,"d":"7,593.53"}},{"$f":"(+I63+H63)*G63","v":{"v":42995.34803641954,"d":"42,995.35"}}]
[{"$nulls":4},"Oficial A Pinturas ","h-H",1,{"$f":"+VLOOKUP(E64,$B$11:$G$20,6)","v":{"v":8821.5,"d":"8,821.50"}},{"$f":"+H64*G67","v":{"v":9844.015543697982,"d":"9,844.02"}},{"v":18665.515543697984,"d":"18,665.52"}]
[]
[{"$nulls":3},"1,2 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$D$47-100%","v":{"v":1.1269294963538772,"d":"$ 1"}}]
[{"$nulls":3},"2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$G$47-100%","v":{"v":1.115911754656009,"d":"$ 1"}}]
[]
[null,null,{"$f":"+D137","v":"CUAD-07"},null,"Cuadrilla DD (Carpintería)  2 Of y 1 Ay","h-C",{"v":0.2,"d":"$ 0"},null,null,{"$f":"SUM(J70:J72)","v":{"v":59467.04688604505,"d":"59,467.05"}}]
[{"$nulls":4},"Ayudante B Carpintería","h-H",1,{"$f":"+VLOOKUP(E70,$B$11:$G$20,6)","v":{"v":6738.25,"d":"6,738.25"}},{"$f":"+H70*G74","v":{"v":7557.084913775627,"d":"7,557.08"}},{"$f":"+I70+H70","v":{"v":14295.334913775627,"d":"14,295.33"}}]
[{"$nulls":4},"Oficial A Carpintería","h-H",1,{"$f":"+VLOOKUP(E71,$B$11:$G$20,6)","v":{"v":8821.5,"d":"8,821.50"}},{"$f":"+H71*G75","v":{"v":9844.015543697982,"d":"9,844.02"}},{"$f":"+I71+H71","v":{"v":18665.515543697984,"d":"18,665.52"}}]
[{"$nulls":4},"Oficial B Carpintería","h-H",1,{"$f":"+VLOOKUP(E72,$B$11:$G$20,6)","v":{"v":12500,"d":"12,500.00"}},{"$f":"+H72*G76","v":{"v":14006.196428571433,"d":"14,006.20"}},{"$f":"+I72+H72","v":{"v":26506.196428571435,"d":"26,506.20"}}]
[]
[{"$nulls":3},"1,5 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$E$47-100%","v":{"v":1.121520411646292,"d":"$ 1"}}]
[{"$nulls":3},"2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$G$47-100%","v":{"v":1.115911754656009,"d":"$ 1"}}]
[{"$nulls":3},"3 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$I$47-100%","v":{"v":1.1204957142857146,"d":"$ 1"}}]
[]
[null,null,{"$f":"+D138","v":"CUAD-08"},null,"Cuadrilla EE (Cableado estructural)  1 Of y 1 Ay","h-C",{"v":0.3,"d":"$ 0"},null,null,{"$f":"SUM(J79:J80)","v":{"v":37049.57920259058,"d":"37,049.58"}}]
[{"$nulls":4},"Ayudante B Cableado estructural","h-H",1,{"$f":"+VLOOKUP(E79,$B$11:$G$20,6)","v":{"v":6738.25,"d":"6,738.25"}},{"$f":"+H79*G82","v":{"v":6389.29438109078,"d":"6,389.29"}},{"$f":"+I79+H79","v":{"v":13127.54438109078,"d":"13,127.54"}}]
[{"$nulls":4},"Oficial B Cableado estructural","h-H",1,{"$f":"+VLOOKUP(E80,$B$11:$G$20,6)","v":{"v":12500,"d":"12,500.00"}},{"$f":"+H80*G83","v":{"v":11422.0348214998,"d":"11,422.03"}},{"$f":"+I80+H80","v":{"v":23922.0348214998,"d":"23,922.03"}}]
[{"$nulls":5},"h-H"]
[{"$nulls":3},"1,5 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"v":0.948212723049869,"d":"$ 1"}]
[{"$nulls":3},"3 SMMLV",null,null,{"v":0.9137627857199839,"d":"$ 1"}]
[]
[null,null,{"$f":"+D139","v":"CUAD-09"},null,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h-C",{"v":0.3,"d":"$ 0"},null,null,{"$f":"SUM(J86:J88)","v":{"v":40780.67961200663,"d":"40,780.68"}}]
[{"$nulls":4},"jefe de obra","h-H",{"v":0.01,"d":"$ 0"},null,{"$f":"+H86*G90","v":{"v":0,"d":"0.00"}},{"$f":"+I86+H86","v":{"v":0,"d":"0.00"}}]
[{"$nulls":4},"Ayudante B Electrico","h-H",{"v":0.01,"d":"$ 0"},{"$f":"+VLOOKUP(E87,$B$11:$G$20,6)","v":{"v":6738.25,"d":"6,738.25"}},{"$f":"+H87*G91","v":{"v":7593.532678806513,"d":"7,593.53"}},{"$f":"+I87+H87","v":{"v":14331.782678806514,"d":"14,331.78"}}]
[{"$nulls":4},"Oficial B Electrico","h-H",{"v":0.01,"d":"$ 0"},{"$f":"+VLOOKUP(E88,$B$11:$G$20,6)","v":{"v":12500,"d":"12,500.00"}},{"$f":"+H88*G92","v":{"v":13948.89693320011,"d":"13,948.90"}},{"$f":"+I88+H88","v":{"v":26448.89693320011,"d":"26,448.90"}}]
[]
[{"$nulls":3},"3,5 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$J$47-100%","v":{"v":1.117249387755102,"d":"$ 1"}}]
[{"$nulls":3},"1,2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$D$47-100%","v":{"v":1.1269294963538772,"d":"$ 1"}}]
[{"$nulls":3},"2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$G$47-100%","v":{"v":1.115911754656009,"d":"$ 1"}}]
[]
[null,null,{"$f":"+D140","v":"CUAD-10"},null,"Cuadrilla FF (Electrico especializado)1 je,  1 Of y 1 Ay","h-C",{"v":0.2,"d":"$ 0"},null,null,{"$f":"SUM(J95:J97)","v":{"v":92689.52353094135,"d":"92,689.52"}}]
[{"$nulls":4},"Jefe de obra","h-H",1,{"v":22752,"d":"22,752.00"},{"$f":"+H95*G99","v":{"v":25419.65807020408,"d":"25,419.66"}},{"$f":"+I95+H95","v":{"v":48171.65807020408,"d":"48,171.66"}}]
[{"$nulls":4},"Ayudante B Electrico especializado","h-H",1,{"v":7346.25,"d":"7,346.25"},{"$f":"+H96*G100","v":{"v":8211.668805337273,"d":"8,211.67"}},{"$f":"+I96+H96","v":{"v":15557.918805337273,"d":"15,557.92"}}]
[{"$nulls":4},"Oficial B  Electrico especializado","h-H",1,{"v":13627.95,"d":"13,627.95"},{"$f":"+H97*G101","v":{"v":15331.9966554,"d":"15,332.00"}},{"$f":"+I97+H97","v":{"v":28959.946655400003,"d":"28,959.95"}}]
[]
[{"$nulls":3},"3,5 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$J$47-100%","v":{"v":1.117249387755102,"d":"$ 1"}}]
[{"$nulls":3},"1,8 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$F$47-100%","v":{"v":1.1178041593108419,"d":"$ 1"}}]
[{"$nulls":3},"2,5 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$H$47-100%","v":{"v":1.1250405714285714,"d":"$ 1"}}]
[]
[null,null,{"$f":"+D141","v":"CUAD-11"},null,"Cuadrilla GG (Drywall)  1 Of y 1 Ay","h-C",{"v":0.2,"d":"$ 0"},null,null,{"$f":"SUM(J104:J105)","v":{"v":43193.344483275636,"d":"43,193.34"}}]
[{"$nulls":4},"Ayudante B drywall","h-H",1,{"$f":"+VLOOKUP(E104,$B$11:$G$20,6)","v":{"v":6738.25,"d":"6,738.25"}},{"$f":"+H104*G107","v":{"v":7557.084913775627,"d":"7,557.08"}},{"$f":"+I104+H104","v":{"v":14295.334913775627,"d":"14,295.33"}}]
[{"$nulls":4},"Oficial B drywall","h-H",1,{"v":13627.95,"d":"13,627.95"},{"$f":"+H105*G108","v":{"v":15270.059569500005,"d":"15,270.06"}},{"$f":"+I105+H105","v":{"v":28898.009569500005,"d":"28,898.01"}}]
[]
[{"$nulls":3},"1,5 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$E$47-100%","v":{"v":1.121520411646292,"d":"$ 1"}}]
[{"$nulls":3},"3 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$I$47-100%","v":{"v":1.1204957142857146,"d":"$ 1"}}]
[]
[null,null,{"$f":"+D142","v":"CUAD-12"},null,"Cuadrilla HH (Est. metálica) 1 sold, 1 Of y 1 Ay","h-C",{"v":0.2,"d":"$ 0"},null,null,{"$f":"SUM(J111:J113)","v":{"v":74469.56313912623,"d":"74,469.56"}}]
[{"$nulls":4},"Soldador","h-H",1,{"v":14761.75625,"d":"14,761.76"},{"$f":"+H111*G115","v":{"v":16540.484613455363,"d":"16,540.48"}},{"$f":"+I111+H111","v":{"v":31302.240863455365,"d":"31,302.24"}}]
[{"$nulls":4},"Ayudante B estructura metalica","h-H",1,{"$f":"+VLOOKUP(E112,$B$11:$G$20,6)","v":{"v":6738.25,"d":"6,738.25"}},{"$f":"+H112*G116","v":{"v":7593.532678806513,"d":"7,593.53"}},{"$f":"+I112+H112","v":{"v":14331.782678806514,"d":"14,331.78"}}]
[{"$nulls":4},"Oficial B estructura metalica","h-H",1,{"v":13627.95,"d":"13,627.95"},{"$f":"+H113*G117","v":{"v":15207.589596864356,"d":"15,207.59"}},{"$f":"+I113+H113","v":{"v":28835.539596864357,"d":"28,835.54"}}]
[]
[{"$nulls":3},"3 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$I$47-100%","v":{"v":1.1204957142857146,"d":"$ 1"}}]
[{"$nulls":3},"1,2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$D$47-100%","v":{"v":1.1269294963538772,"d":"$ 1"}}]
[{"$nulls":3},"2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$G$47-100%","v":{"v":1.115911754656009,"d":"$ 1"}}]
[]
[null,null,{"$f":"+D143","v":"CUAD-13"},null,"Cuadrilla CC (Preparacion concretos)  1 Of Y 4 Ay","h-C",{"v":0.15,"d":"$ 0"},null,null,{"$f":"SUM(J120:J121)","v":{"v":14331.782678806514,"d":"14,331.78"}}]
[{"$nulls":4},"Ayudantes A","h-H",4,{"$f":"+VLOOKUP(E120,$B$11:$G$20,6)","v":{"v":6738.25,"d":"6,738.25"}},{"$f":"+H120*G123","v":{"v":7593.532678806513,"d":"7,593.53"}},{"$f":"+I120+H120","v":{"v":14331.782678806514,"d":"14,331.78"}}]
[{"$nulls":4},"Oficial A","h-H",1,{"$f":"+H114","v":{"v":0,"d":"0.00"}},{"$f":"+H121*G124","v":{"v":0,"d":"0.00"}},{"$f":"+I121+H121","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},"1,2 SMMLV","Factor prestacional de ingreso por hora efectiva / base hora laboral","%",{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$D$47-100%","v":{"v":1.1269294963538772,"d":"$ 1"}}]
[{"$nulls":3},"2 SMMLV",null,null,{"$f":"+'[1]SALARIOS Y PRESTACIONES'!$G$47-100%","v":{"v":1.115911754656009,"d":"$ 1"}}]
[]
[]
[]
[]
[]
[{"$nulls":3},"NOMBRE","TIPO Y COMPOSICION","UND"]
[{"$nulls":3},"CUAD-01","Cuadrilla AA (Albañilería)   1 Ayudante","h-C"]
[{"$nulls":3},"CUAD-02","Cuadrilla AA (Albañilería)   1 Oficial","h-C"]
[{"$nulls":3},"CUAD-03","Cuadrilla AA (Albañilería) 1Of y 1 Ay","h-C"]
[{"$nulls":3},"CUAD-04","Cuadrilla AA (Albañilería) 1Of+2Ay","h-C"]
[{"$nulls":3},"CUAD-05","Cuadrilla BB (Instalaciones) 1 Of y 1 Ay","h-C"]
[{"$nulls":3},"CUAD-06","Cuadrilla CC (Pintura)  1 Of Y 3 Ay","h-C"]
[{"$nulls":3},"CUAD-07","Cuadrilla DD (Carpintería)  2 Of y 1 Ay","h-C"]
[{"$nulls":3},"CUAD-08","Cuadrilla GG (Drywall)  1 Of y 1 Ay","h-C"]
[{"$nulls":3},"CUAD-09","Cuadrilla HH (Est. metálica) 1 sold, 1 Of y 1 Ay","h-C"]
[{"$nulls":3},"CUAD-10","Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h-C"]
[{"$nulls":3},"CUAD-11","Cuadrilla FF (Electrico especializado)1 je,  1 Of y 1 Ay","h-C"]
[{"$nulls":3},"CUAD-12","Cuadrilla EE (Cableado estructural)  1 Of y 1 Ay","h-C"]
[{"$nulls":3},"CUAD-13","Cuadrilla CC (Preparacion Concretos)  1 Of Y 4 Ay","h-C"]
[]
[]
[{"$nulls":3},"NOMBRE","TIPO Y COMPOSICION","UND","UNITARIO"]
[{"$nulls":3},"CUAD-01","Cuadrilla AA (Albañilería)   1 Ayudante","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$153","v":{"v":11673,"d":"$ 11,673.00"}}]
[{"$nulls":3},"CUAD-02","Cuadrilla AA (Albañilería)   1 Oficial","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$154","v":{"v":18666,"d":"$ 18,666.00"}}]
[{"$nulls":3},"CUAD-03","Cuadrilla AA (Albañilería) 1Of y 1 Ay","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$155","v":{"v":33372,"d":"$ 33,372.00"}}]
[{"$nulls":3},"CUAD-04","Cuadrilla AA (Albañilería) 1Of+2Ay","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$152","v":{"v":42012,"d":"$ 42,012.00"}}]
[{"$nulls":3},"CUAD-05","Cuadrilla BB (Instalaciones) 1 Of y 1 Ay","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$151","v":{"v":30339,"d":"$ 30,339.00"}}]
[{"$nulls":3},"CUAD-06","Cuadrilla CC (Pintura)  1 Of Y 3 Ay","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$156","v":{"v":61738,"d":"$ 61,738.00"}}]
[{"$nulls":3},"CUAD-07","Cuadrilla DD (Carpintería)  2 Of y 1 Ay","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$157","v":{"v":71360,"d":"$ 71,360.00"}}]
[{"$nulls":3},"CUAD-08","Cuadrilla GG (Drywall)  1 Of y 1 Ay","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$161","v":{"v":48961.837610816474,"d":"$ 48,961.84"}}]
[{"$nulls":3},"CUAD-09","Cuadrilla HH (Est. metálica) 1 sold, 1 Of y 1 Ay","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$162","v":{"v":77048.6621533325,"d":"$ 77,048.66"}}]
[{"$nulls":3},"CUAD-10","Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$159","v":{"v":39440.2272576808,"d":"$ 39,440.23"}}]
[{"$nulls":3},"CUAD-11","Cuadrilla FF (Electrico especializado)1 je,  1 Of y 1 Ay","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$160","v":{"v":91466.80048398605,"d":"$ 91,466.80"}}]
[{"$nulls":3},"CUAD-12","Cuadrilla EE (Cableado estructural)  1 Of y 1 Ay","h-C",{"$f":"+'[1]CUADRILLAS (2)'!$F$158","v":{"v":48164.45296336775,"d":"$ 48,164.45"}}]
[{"$nulls":3},"CUAD-13","Cuadrilla CC (Preparacion Concretos)  1 Of Y 4 Ay","h-C",{"$f":"+J119","v":{"v":14331.782678806514,"d":"$ 14,331.78"}}]

{"sheet":"INSUMOS","index":5,"n_rows":315,"n_cols":5,"rows_kept":315,"merged":[[1,1,5,1],[1,2,3,3],[1,4,5,4],[4,2,5,3]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[null,null,"INSUMOS"]
[]
[]
[null,"codigo","descripcion","unidad","vr/unitario"]
[null,"M-001","Abrazadera metálica   Ø 1/2\"\"","un",{"v":176,"d":"$ 176"}]
[null,"M-002","Accesorios para instalación pasamanos (bases parales, pernos, curvas, topos, tornillos)","un",{"v":30000,"d":"$ 30,000"}]
[null,"M-003","Acero fy=420 mpa","kg",{"v":6000,"d":"$ 6,000"}]
[null,"M-004","Acero para estructura metálica","kg",{"v":7500,"d":"$ 7,500"}]
[null,"M-005","Acople para lavamanos","un",{"v":15000,"d":"$ 15,000"}]
[null,"M-006","Acronal","gal",{"v":17000,"d":"$ 17,000"}]
[null,"M-007","Adaptador bucin EMT Ø 3/4\"\"","un",{"v":960,"d":"$ 960"}]
[null,"M-008","Adaptador IMC  Ø 2\"\"","un",{"v":5100,"d":"$ 5,100"}]
[null,"M-009","Adaptador macho de Ø 1\"","un",{"v":1550,"d":"$ 1,550"}]
[null,"M-010","Adaptador pvc presión macho de Ø 1/2\"\"","un",{"v":460,"d":"$ 460"}]
[null,"M-011","Adaptador pvc presión macho de Ø 3/4\"","un",{"v":850,"d":"$ 850"}]
[null,"M-012","Adaptador terminal pvc  Ø 1/2\"\"","un",{"v":72,"d":"$ 72"}]
[null,"M-013","Adaptador terminal pvc  Ø 2\"","un",{"v":3200,"d":"$ 3,200"}]
[null,"M-014","Adaptador terminal pvc  Ø 3/4\"","un",{"v":72,"d":"$ 72"}]
[null,"M-015","Agua","lt",{"v":20,"d":"$ 20"}]
[null,"M-016","Alambre galvanizado No. 18","kg",{"v":8122,"d":"$ 8,122"}]
[null,"M-017","Alambre negro N° 18 para amarre de acero de refuerzo","kg",{"v":6300,"d":"$ 6,300"}]
[null,"M-018","Alambre soldadura mig para acero inoxidable","5 K",{"v":90000,"d":"$ 90,000"}]
[null,"M-019","Angulo 1\" x 1/8\"","ml",{"v":8300,"d":"$ 8,300"}]
[null,"M-020","Angulo 2\" x 1/8\"","ml",{"$f":"95000/6","v":{"v":15833.333333333334,"d":"$ 15,833"}}]
[null,"M-021","Angulo de cuelga","un",{"v":6400,"d":"$ 6,400"}]
[null,"M-022","Angulo perimetral","ml",{"v":3000,"d":"$ 3,000"}]
[null,"M-023","Anticorrosivo","gal",{"v":53000,"d":"$ 53,000"}]
[null,"M-024","Arena","m3",{"v":95000,"d":"$ 95,000"}]
[null,"M-025","Aviso luminoso \"salida\", iltec, con sus respectivos accesorios","un",{"v":75750,"d":"$ 75,750"}]
[null,"M-026","Baldosa grano marmol tipo alfa","M3",{"v":65000,"d":"$ 65,000"}]
[null,"M-027","Barra de apoyo movilidad reducida apoyada en muro  barra de apoyo movilidad reducida apoya","un",{"v":85000,"d":"$ 85,000"}]
[null,"M-028","Barra de apoyo movilidad reducida apoyada en muro y piso","un",{"v":300000,"d":"$ 300,000"}]
[null,"M-029","Base granular","M3",{"v":73000,"d":"$ 73,000"}]
[null,"M-030","Bisagra cobrizada  común","un",{"v":8000,"d":"$ 8,000"}]
[null,"M-031","Bocel de madera de 1/2\" x 1/2\" x 3 m","un",{"v":3000,"d":"$ 3,000"}]
[null,"M-032","Boquilla","kg",{"v":15000,"d":"$ 15,000"}]
[null,"M-033","Breaker bipolar  de 2 x 20 amp","un",{"v":72000,"d":"$ 72,000"}]
[null,"M-034","Breaker industrial de 3 x 160 amp","un",{"v":360000,"d":"$ 360,000"}]
[null,"M-035","Breaker monopolar de 204x304","un",{"v":14000,"d":"$ 14,000"}]
[null,"M-036","Breaker monopolar de 40 amp","un",{"v":14000,"d":"$ 14,000"}]
[null,"M-037","Breaker seccionado  3 x 150amp","un",{"v":360000,"d":"$ 360,000"}]
[null,"M-038","Breaker tripolar de 1 x 30 amp","un",{"v":72000,"d":"$ 72,000"}]
[null,"M-039","Breaker tripolar de 3 x 20amp","un",{"v":72000,"d":"$ 72,000"}]
[null,"M-040","Brocha cerda mona 4","un",{"v":14421,"d":"$ 14,421"}]
[null,"M-041","Bucin EMT Ø 1/2\"","un",{"v":760,"d":"$ 760"}]
[null,"M-042","Bucin EMT Ø 3/4\"\"","un",{"v":980,"d":"$ 980"}]
[null,"M-043","Cable de cobre #   8 libre de halogenos","ml",{"v":1650,"d":"$ 1,650"}]
[null,"M-044","Cable de cobre # 10 libre de halogenos","ml",{"v":3156,"d":"$ 3,156"}]
[null,"M-045","Cable de cobre # 12  libre de halogenos","ml",{"v":2250,"d":"$ 2,250"}]
[null,"M-046","Cable de cobre # 12 trenzado 3 colores libre de halogenos","un",{"v":6750,"d":"$ 6,750"}]
[null,"M-047","Cable encauchetado 6 x16","ml",{"v":4800,"d":"$ 4,800"}]
[null,"M-048","Cable encuachetado 3 x 16","ml",{"v":4800,"d":"$ 4,800"}]
[null,"M-049","Caja electrica de paso","un",{"v":72000,"d":"$ 72,000"}]
[null,"M-050","Caja electrica galvanizada 10x10x10","un",{"v":6900,"d":"$ 6,900"}]
[null,"M-051","Caja electrica galvanizada octogonal","un",{"v":3800,"d":"$ 3,800"}]
[null,"M-052","Caja electrica metalica 4 x 4","un",{"v":2900,"d":"$ 2,900"}]
[null,"M-053","Caja electrica plastica 2 x 4","un",{"v":480,"d":"$ 480"}]
[null,"M-054","Caja electrica pvc 4 x 4","un",{"v":3200,"d":"$ 3,200"}]
[null,"M-055","Caja electrica PVC octogonal","un",{"v":1400,"d":"$ 1,400"}]
[null,"M-056","Caja PVC conduit 10x10x10","un",{"v":7200,"d":"$ 7,200"}]
[null,"M-057","Canal en lámina galvanizada cal 22, desarrollo de 40 cm","ml",{"v":40000,"d":"$ 40,000"}]
[null,"M-058","Canaleta electrica PVC 100 x 45 mm","ml",{"v":26000,"d":"$ 26,000"}]
[null,"M-059","Cemento blanco","kg",{"v":1350,"d":"$ 1,350"}]
[null,"M-060","Cemento gris","kg",{"v":640,"d":"$ 640"}]
[null,"M-061","Cerámica para muro blanca de 25 x 30 cm","m2",{"v":38500,"d":"$ 38,500"}]
[null,"M-062","Cerámica para piso T5 de 0.61 x 0.51 mt o similar","M2",{"v":38500,"d":"$ 38,500"}]
[null,"M-063","Cerradura yale oficina (5304) o similar","un",{"v":65000,"d":"$ 65,000"}]
[null,"M-064","Chazo de expansión de 3\"","un",{"v":3500,"d":"$ 3,500"}]
[null,"M-065","Chazos 1/4\" para instalacion perfileria superboard","un",{"v":600,"d":"$ 600"}]
[null,"M-066","Cielo raso PVC color blanco","m2",{"v":39500,"d":"$ 39,500"}]
[null,"M-067","Cinta aislante (3 m)","un",{"v":7200,"d":"$ 7,200"}]
[null,"M-068","Cinta aluminio industrial","un",{"v":111000,"d":"$ 111,000"}]
[null,"M-069","Cinta autofundente 3m x 5m","un",{"v":36000,"d":"$ 36,000"}]
[null,"M-070","Cinta de colores","un",{"v":2200,"d":"$ 2,200"}]
[null,"M-071","Cinta de enmascarar 1\"","un",{"v":7000,"d":"$ 7,000"}]
[null,"M-072","Cinta malla","un",{"v":6000,"d":"$ 6,000"}]
[null,"M-073","Cinta teflón (10 m)","un",{"v":3000,"d":"$ 3,000"}]
[null,"M-074","Clavija aerea salida iluminacion cpt","un",{"v":1500,"d":"$ 1,500"}]
[null,"M-075","Clavos de acero","lb",{"v":5600,"d":"$ 5,600"}]
[null,"M-076","Codo presión de Ø 1/2\" x 90°","un",{"v":784,"d":"$ 784"}]
[null,"M-077","Codo presión galvanizado de  Ø 1/2\"  X  90°","un",{"v":2500,"d":"$ 2,500"}]
[null,"M-078","Codo PVC sanitario de Ø 2 x 90°","un",{"v":4970,"d":"$ 4,970"}]
[null,"M-232","Codo PVC sanitario de Ø 4\" x 45°","un",{"v":18265,"d":"$ 18,265"}]
[null,"M-079","Codo PVC sanitario de Ø 4 x 90°","un",{"v":20016,"d":"$ 20,016"}]
[null,"M-080","Collar de derivación de Ø 3\" x  Ø 1\" para acometida","un",{"v":59100,"d":"$ 59,100"}]
[null,"M-081","Conductor de cobre 1/0 libre de halogenos","ml",{"v":25460,"d":"$ 25,460"}]
[null,"M-082","Conductor de cobre 2/0 libre de halogenos","ml",{"v":49000,"d":"$ 49,000"}]
[null,"M-083","Conectores de resorte 3m","un",{"v":1200,"d":"$ 1,200"}]
[null,"M-084","Cuarton de otobo de  2\" x 4\" x 3 m","un",{"v":12000,"d":"$ 12,000"}]
[null,"M-085","Curva EMT Ø 3/4\"","un",{"v":2150,"d":"$ 2,150"}]
[null,"M-086","Curva EMT Ø 3/4\"","un",{"v":2150,"d":"$ 2,150"}]
[null,"M-087","Curva IMC Ø 2\"","un",{"v":8200,"d":"$ 8,200"}]
[null,"M-088","Curva PVC conduit Ø 1/2\"","un",{"v":700,"d":"$ 700"}]
[null,"M-089","Curva PVC conduit Ø 2\"","un",{"v":5600,"d":"$ 5,600"}]
[null,"M-090","Curva PVC conduit Ø 3/4\"","un",{"v":736,"d":"$ 736"}]
[null,"M-091","Dilatación PVC","ml",{"v":2200,"d":"$ 2,200"}]
[null,"M-092","Dispensador para papel higienico de acero inoxidable","un",{"v":297562.5,"d":"$ 297,563"}]
[null,"M-093","Dispensador plastico para toallas de papel en rollo  tipo familia.","un",{"v":429812.5,"d":"$ 429,813"}]
[null,"M-094","Dosificador de jabon en acero inoxidable para pared","un",{"v":288305,"d":"$ 288,305"}]
[null,"M-095","Ducha lava-ojos","un",{"v":1850000,"d":"$ 1,850,000"}]
[null,"M-096","Elementos para aseo (traperos, escobas, jabon, wipe, etc)","un",{"v":35000,"d":"$ 35,000"}]
[null,"M-097","Elementos para soporte entre barras de apoyo y muro(chazos, soportes, silicona, etc)","un",{"v":20000,"d":"$ 20,000"}]
[null,"M-098","Empalmadores plasticos","un",{"v":1000,"d":"$ 1,000"}]
[null,"M-099","Emulsión asfáltica tipo crl-1","gal",{"v":13000,"d":"$ 13,000"}]
[null,"M-100","Espejo flotado biselado con moldura madera pintado, de 0.50 x 0.60 m","un",{"v":80000,"d":"$ 80,000"}]
[null,"M-101","Estuco plástico","kg",{"v":5000,"d":"$ 5,000"}]
[null,"M-102","Fluxómetro y accesorios","un",{"v":160000,"d":"$ 160,000"}]
[null,"M-103","Granito","kg",{"v":5000,"d":"$ 5,000"}]
[null,"M-104","Griferia cuello de ganso de 8\" con mezclador","un",{"v":75000,"d":"$ 75,000"}]
[null,"M-105","Herrajes para instalacion de canal en lámina","un",{"v":5000,"d":"$ 5,000"}]
[null,"M-106","Identificadores plasticos para circuitos","un",{"v":1000,"d":"$ 1,000"}]
[null,"M-107","Impermeabilizante para mortero","kg",{"v":12400,"d":"$ 12,400"}]
[null,"M-108","Interruptor conmutable doble","un",{"v":14000,"d":"$ 14,000"}]
[null,"M-109","Interruptor conmutable sencillo","un",{"v":9500,"d":"$ 9,500"}]
[null,"M-110","Interruptor doble","un",{"v":9000,"d":"$ 9,000"}]
[null,"M-111","Interruptor sencillo","un",{"v":7600,"d":"$ 7,600"}]
[null,"M-112","Interruptor triple","un",{"v":12000,"d":"$ 12,000"}]
[null,"M-113","Ladrillo común","un",{"v":600,"d":"$ 600"}]
[null,"M-114","Lamina alfajor de 1/8\" de dimensiones 1.00 x 3.00 m","un",{"v":450000,"d":"$ 450,000"}]
[null,"M-115","Lámina en superboard de 8mm","un",{"v":60000,"d":"$ 60,000"}]
[null,"M-116","Lámina policarbonato de 6mm","un",{"v":320000,"d":"$ 320,000"}]
[null,"M-117","Lavamanos línea blanca, incluye accesorios y grifería","un",{"v":90000,"d":"$ 90,000"}]
[null,"M-118","Lija","un",{"v":1800,"d":"$ 1,800"}]
[null,"M-119","Limpiador PVC ( 1/4 gal)","un",{"v":60000,"d":"$ 60,000"}]
[null,"M-120","Limpiador pvc 1/32","un",{"v":10500,"d":"$ 10,500"}]
[null,"M-121","Limpiador pvc 1/8","un",{"v":33000,"d":"$ 33,000"}]
[null,"M-122","Liston 2x300 otobo","un",{"v":8000,"d":"$ 8,000"}]
[null,"M-123","Luminaria de emergencia alena 600l 2x2w, iltec, con sus respectivos accesorios","un",{"v":87000,"d":"$ 87,000"}]
[null,"M-124","Luminaria iltelux grid d38","un",{"v":232514,"d":"$ 232,514"}]
[null,"M-125","Luminaria iltelux grid e13 1220x300x85 sobreponer, kit","un",{"v":178474,"d":"$ 178,474"}]
[null,"M-126","Malla electrosoldada 15x15x4mm (2,35x6m)","un",{"v":159000,"d":"$ 159,000"}]
[null,"M-127","Marco en lamina calibre 18 pintado con aticorrosivo py pintura de aceite","un",{"v":200000,"d":"$ 200,000"}]
[null,"M-128","Marmolina blanca","kg",{"v":5000,"d":"$ 5,000"}]
[null,"M-129","Masilla para canal en lámina 1/4","un",{"v":19000,"d":"$ 19,000"}]
[null,"M-130","Masilla plastica     (interiores)","cuñ",{"v":60000,"d":"$ 60,000"}]
[null,"M-131","Masilla plástica sello junta","gal",{"v":29800,"d":"$ 29,800"}]
[null,"M-132","Material de sub-base clase a","m3",{"v":75000,"d":"$ 75,000"}]
[null,"M-133","Mezcla densa en caliente tipo mdc-19","m3",{"v":500000,"d":"$ 500,000"}]
[null,"M-134","Mineral rojo","kg",{"v":8500,"d":"$ 8,500"}]
[null,"M-135","Niple presión galvanizado 1/2 x 5 cm","un",{"v":3000,"d":"$ 3,000"}]
[null,"M-136","Orinal línea blanca movilidad reducida, incluye accesorios","un",{"v":580000,"d":"$ 580,000"}]
[null,"M-137","Pegacor - pegante ceramica","kg",{"v":1600,"d":"$ 1,600"}]
[null,"M-138","Perfil canal estructural para lámina fibrocemento en sistemas livianos cal 32, para muro e","ml",{"v":24000,"d":"$ 24,000"}]
[null,"M-139","Perfil en H para cubierta de policarbonato","ml",{"v":5000,"d":"$ 5,000"}]
[null,"M-140","Perfil en U para cubierta de policarbonato","ml",{"v":8000,"d":"$ 8,000"}]
[null,"M-141","Perfil omega","un",{"v":6300,"d":"$ 6,300"}]
[null,"M-142","Perfil vertical","un",{"v":7800,"d":"$ 7,800"}]
[null,"M-143","Perímetro de sujeción","ml",{"v":2600,"d":"$ 2,600"}]
[null,"M-144","Pintura acrílica","gal",{"v":95000,"d":"$ 95,000"}]
[null,"M-145","Pintura esmalte doméstico (1/4 gal)","un",{"v":18000,"d":"$ 18,000"}]
[null,"M-146","Pintura para exteriores (koraza)","gal",{"v":77000,"d":"$ 77,000"}]
[null,"M-147","Pintura vinilo","gal",{"v":52200,"d":"$ 52,200"}]
[null,"M-148","Piola gruesa","rollo",{"v":3500,"d":"$ 3,500"}]
[null,"M-149","Prensa estopa","ml",{"v":1200,"d":"$ 1,200"}]
[null,"M-150","Puerta entamborada, estructura en madera y caras en tripex de 4 mm en  60 - 100 x 200 m","un",{"v":180000,"d":"$ 180,000"}]
[null,"M-151","Puerta tipo cortafuego hoja sencilla ","un",{"v":4000000,"d":"$ 4,000,000"}]
[null,"M-152","Puntilla","lb",{"v":3604,"d":"$ 3,604"}]
[null,"M-153","Registro de corte 1\"","un",{"v":73000,"d":"$ 73,000"}]
[null,"M-154","Registro de incorporación","un",{"v":75000,"d":"$ 75,000"}]
[null,"M-155","Rejilla para puzuelo","un",{"v":25000,"d":"$ 25,000"}]
[null,"M-156","Rodillo felpa","un",{"v":5408,"d":"$ 5,408"}]
[null,"M-157","Salida circular","un",{"v":460,"d":"$ 460"}]
[null,"M-158","Sanitario línea blanca movilidad reducida, incluye griferia de fluxometro.","un",{"v":1800000,"d":"$ 1,800,000"}]
[null,"M-159","Silicona líquida","un",{"v":13500,"d":"$ 13,500"}]
[null,"M-160","Soldadura 6011","kg",{"v":17000,"d":"$ 17,000"}]
[null,"M-161","Soldadura líquida (1/4 gal)","un",{"v":124000,"d":"$ 124,000"}]
[null,"M-162","Soldadura PVC (1/16 gal)","un",{"v":43000,"d":"$ 43,000"}]
[null,"M-163","Soldadura PVC (1/4 gal)","un",{"v":124000,"d":"$ 124,000"}]
[null,"M-164","Soldadura PVC (1/8 gal)","un",{"v":64000,"d":"$ 64,000"}]
[null,"M-231","Soportes metalicos para sujecion de la tuberia incluido clavos o chazos.","un",{"v":1500,"d":"$ 1,500"}]
[null,"M-165","Suministro e instalación de poceta de empotrar en acero inoxidable de 0.53 x 0.43 m","un",{"v":230000,"d":"$ 230,000"}]
[null,"M-166","Suplemento 2 x 4","un",{"v":286,"d":"$ 286"}]
[null,"M-167","Suplemento plastico 4 x 2","un",{"v":286,"d":"$ 286"}]
[null,"M-168","Tabla común de 3x0,2x0,02","un",{"v":10000,"d":"$ 10,000"}]
[null,"M-169","Tablero de 6 circuitos bifasico 125 amp, puerta, portatarjeta.","un",{"v":36000,"d":"$ 36,000"}]
[null,"M-170","Tablero de potencia de 225 amp 42 circuitos con protecciñn  de 3x 150 amp, tapa, llave, ta","un",{"v":620800,"d":"$ 620,800"}]
[null,"M-171","Tablon comun de otobo de  3. 00m","un",{"v":15000,"d":"$ 15,000"}]
[null,"M-172","Taco de guadua de 5 m","un",{"v":12000,"d":"$ 12,000"}]
[null,"M-173","Tapa circular","un",{"v":520,"d":"$ 520"}]
[null,"M-174","Tapon inicial canaleta 100 x 45 mm","un",{"v":4800,"d":"$ 4,800"}]
[null,"M-175","Tapón PVC roscado presión de Ø 1/2\"\"","un",{"v":520,"d":"$ 520"}]
[null,"M-176","Tapon terminacion canaleta 100 x 45 mm","un",{"v":4800,"d":"$ 4,800"}]
[null,"M-177","Tarjeta identificadora","un",{"v":1000,"d":"$ 1,000"}]
[null,"M-178","Tee canaleta 100 x 45mm","un",{"v":4800,"d":"$ 4,800"}]
[null,"M-179","Tee PVC sanitaria de Ø 2\"","un",{"v":7000,"d":"$ 7,000"}]
[null,"M-180","Tee PVC sanitaria de Ø 4\"\"","un",{"v":18100,"d":"$ 18,100"}]
[null,"M-181","Teja max trapezoidal a360 azul-blanca 12x0.82mt termoacústica","m2",{"v":65000,"d":"$ 65,000"}]
[null,"M-182","Tela fibra tejida h= 2,10 m","ml",{"v":2500,"d":"$ 2,500"}]
[null,"M-183","Thinner","gal",{"v":24000,"d":"$ 24,000"}]
[null,"M-184","Toma aereo","un",{"v":3200,"d":"$ 3,200"}]
[null,"M-185","Toma doble con polo a tierra","un",{"v":12600,"d":"$ 12,600"}]
[null,"M-186","Toma doble con polo a tierra 15 amp","un",{"v":12600,"d":"$ 12,600"}]
[null,"M-187","Toma especial codelca 25 amp en t","un",{"v":18600,"d":"$ 18,600"}]
[null,"M-188","Toma gfci 20 amp","un",{"v":42000,"d":"$ 42,000"}]
[null,"M-189","Toma trifasico  3x50 amp","un",{"v":10800,"d":"$ 10,800"}]
[null,"M-190","Tornillo autoperforante de 3/4x3/16","un",{"v":298,"d":"$ 298"}]
[null,"M-191","Tornillo de 7 x 7/16\"\"","un",{"v":70,"d":"$ 70"}]
[null,"M-192","Tornillo extraplano","un",{"v":70,"d":"$ 70"}]
[null,"M-193","Tornillo p/lamina autop. 1/2-14x3/4 cabeza exa 5/16-arandela","un",{"v":710,"d":"$ 710"}]
[null,"M-194","Tornillo para lamina autoperforante.1/4-14x7/8","un",{"v":710,"d":"$ 710"}]
[null,"M-195","Tornillo para placa","un",{"v":70,"d":"$ 70"}]
[null,"M-196","Tornillos autoroscantes de 6 x 1\"\"","un",{"v":400,"d":"$ 400"}]
[null,"M-197","Triturado","m3",{"v":100000,"d":"$ 100,000"}]
[null,"M-198","Tuberia conduit PVC Ø 1/2\"","un",{"v":3000,"d":"$ 3,000"}]
[null,"M-199","Tuberia conduit PVC Ø 3/4\" x 3ml","un",{"v":3200,"d":"$ 3,200"}]
[null,"M-200","Tubería de acero inoxidable cal 18 de 1 1/4, 304 ornamental","ml",{"v":18000,"d":"$ 18,000"}]
[null,"M-201","Tuberia EMT Ø 3/4\"","un",{"v":15000,"d":"$ 15,000"}]
[null,"M-202","Tuberia EMT Ø 3/4\" x 3m","un",{"v":15000,"d":"$ 15,000"}]
[null,"M-203","Tuberia PVC conduit Ø 3/4\"","ml",{"v":1067,"d":"$ 1,067"}]
[null,"M-204","Tubería PVC de ø 3/4\" rde 21","ml",{"v":4184,"d":"$ 4,184"}]
[null,"M-205","Tubería PVC presión  Ø 1\" RDE  21","ml",{"v":5871,"d":"$ 5,871"}]
[null,"M-206","Tubería PVC presion de 1\" rde 13.5","ml",{"v":8500,"d":"$ 8,500"}]
[null,"M-207","Tubería PVC presion de ø 1/2\" rde 13.5","ml",{"v":3376,"d":"$ 3,376"}]
[null,"M-208","Tubería PVC sanitaria lisa de Ø 2\"\"","ml",{"v":15122,"d":"$ 15,122"}]
[null,"M-209","Tubería PVC sanitaria lisa de Ø 4\"\"","ml",{"v":31765,"d":"$ 31,765"}]
[null,"M-210","Tubo PVC conduit Ø  2\"","ml",{"v":13701,"d":"$ 13,701"}]
[null,"M-211","Tubo PVC IMC Ø 2\"","ml",{"v":5267,"d":"$ 5,267"}]
[null,"M-212","Tubo PVC sanitaria corrugada de Ø 4\"","ml",{"v":22050,"d":"22,050"}]
[null,"M-213","Tubo vent llv PVC Ø 4\"\"","ml",{"v":18846,"d":"$ 18,846"}]
[null,"M-214","Union canaleta 100 x 45 mm","un",{"v":4800,"d":"$ 4,800"}]
[null,"M-215","Union conduit PVC  Ø 3/4\"","un",{"v":234,"d":"$ 234"}]
[null,"M-216","Union EMT Ø 3/4\"\"","un",{"v":380,"d":"$ 380"}]
[null,"M-217","Union PVC Ø 3/4\"\"","un",{"v":234,"d":"$ 234"}]
[null,"M-218","Unión PVC presión de ø 1\"","un",{"v":1295,"d":"$ 1,295"}]
[null,"M-219","Unión PVC presión de ø 1/2\"","un",{"v":501,"d":"$ 501"}]
[null,"M-220","Unión PVC presión de ø 3/4\"","un",{"v":790,"d":"$ 790"}]
[null,"M-221","Unión PVC sanitaria de ø 4\"","un",{"v":9459,"d":"$ 9,459"}]
[null,"M-222","Unión sanitaria 2\"","un",{"v":3251,"d":"$ 3,251"}]
[null,"M-223","Universal pvc de ø 1\"","un",{"v":11674,"d":"$ 11,674"}]
[null,"M-224","UPS apc smart-ups srt, 4250watts / 5000 va, con transformador","un",{"v":9354400,"d":"$ 9,354,400"}]
[null,"M-225","Válvula cierre rápido de PVC 3/4\"","un",{"v":39500,"d":"$ 39,500"}]
[null,"M-226","Ventana aluminio anoloc bronce 2.80 x 1.60 tres cuerpos y uno corredizo vidrio de  5 mm i","un",{"v":1350000,"d":"$ 1,350,000"}]
[null,"M-227","Ventana en aluminio anoloc ref 5020 vidrio incoloro de 4 mm de 1.00 x 1.40 m","un",{"v":400000,"d":"$ 400,000"}]
[null,"M-228","Ventana referencia 5020 vidrio incoloro de 1.40 x 1.50 de acuerdo a diseño","un",{"v":450000,"d":"$ 450,000"}]
[null,"M-229","Ventana tipo persiana de 1.00 x 0.50 m en aluminio anoloc bronce","un",{"v":400000,"d":"$ 400,000"}]
[null,"M-230","Waipe","kg",{"v":8000,"d":"$ 8,000"}]
[null,"M-233","Material limo-arcilloso para relleno","M3",{"v":21000,"d":"$ 21,000"}]
[null,"M-234","Entibado en madera","m2",{"v":43879,"d":"$ 43,879"}]
[null,"M-235","Materiales para elaboracion de grano lavado(cemento blanco, marmolina y grano)","m2",{"v":22352,"d":"$ 22,352"}]
[null,"B100","Cable CU TIPO ENCAUCHETADO 3X12 AWG","ml",{"v":8600,"d":"$ 8,600"}]
[null,"B105","Tubo EMT de 1/2\" (Incluye accesorios) x 3 m","un",{"v":19200,"d":"$ 19,200"}]
[null,"B106","Tubo EMT de 3/4\" (Incluye accesorios) x 3 m","un",{"v":36100,"d":"$ 36,100"}]
[null,"B107","Tubo EMT de 1\" (Incluye accesorios) x 3 m","un",{"v":48000,"d":"$ 48,000"}]
[null,"B108","Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m","un",{"v":15294,"d":"$ 15,294"}]
[null,"B109","Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m","un",{"v":9100,"d":"$ 9,100"}]
[null,"B110","Tubo PVC conduit de 1\" (Incluye accesorios) x 3 m","un",{"v":17200,"d":"$ 17,200"}]
[null,"B112","Curva EMT DE 3/4\"","un",{"v":5500,"d":"$ 5,500"}]
[null,"B113","Curva EMT DE 1\"","un",{"v":3900,"d":"$ 3,900"}]
[null,"B116","Curva PVC DE 1\"","un",{"v":3900,"d":"$ 3,900"}]
[null,"B117","Caja PVC de 2 X 4\" RETIE","un",{"v":1240,"d":"$ 1,240"}]
[null,"B118","Caja PVC de 4 X 4 \" RETIE","un",{"v":1200,"d":"$ 1,200"}]
[null,"B123","Toma doble Leviton polo a tierra aislado, 15A, 125V, 5262-IG color Naranja","un",{"v":11200,"d":"$ 11,200"}]
[null,"B126","Marcación de toma eléctrica en cinta adhesiva impresa","un",{"v":1120,"d":"$ 1,120"}]
[null,"B127","Marcación de interruptor en cinta adhesiva impresa","un",{"v":1120,"d":"$ 1,120"}]
[null,"B129","Toma doble Leviton polo a tierra normal 15 A 5320- color Blanca","un",{"v":18200,"d":"$ 18,200"}]
[null,"B130","Toma doble Leviton polo a tierra CFGI 15 A","un",{"v":11200,"d":"$ 11,200"}]
[null,"B131","Interruptor sencillo sin luz piloto","un",{"v":4200,"d":"$ 4,200"}]
[null,"B132","Interruptor doble sin luz piloto","un",{"v":11200,"d":"$ 11,200"}]
[null,"B134","Interruptor conmutable sencillo sin luz piloto","un",{"v":11200,"d":"$ 11,200"}]
[null,"B137","Clavija Leviton de 3 polos tipo 5-15","un",{"v":5600,"d":"$ 5,600"}]
[null,"B139","Conectores de resorte tipo 3M","un",{"v":830,"d":"$ 830"}]
[null,"B142","Tablero distribución trifásico 42 ctos (tls) tq-cp-225 AMP Schneider  con puerta y espacio para totalizador","un",{"v":872000,"d":"$ 872,000"}]
[null,"B143","Suministro e instalación tablero distribución trifásico Tablero trifásico 240 V 18 CTOS con puerta sin espacio para totalizador 10KA 200 A, Retie acorde a IEC 60439-3Schneider","un",{"v":520000,"d":"$ 520,000"}]
[null,"B144","Suministro e instalación tablero distribución bifásico 6 ctos con riel y puerta   para red regulada.","un",{"v":89200,"d":"$ 89,200"}]
[null,"B145","Breacker Industrial ABB Formula 150A Capacidad de Ruptura 50KA - A2C - Ref: 1SDA068780R1","un",{"v":462000,"d":"$ 462,000"}]
[null,"B146","Breacker Industrial ABB Formula 40A Capacidad de Ruptura 50 KA - A1N BIPOLAR - Ref: 1SDA066500R1","un",{"v":165000,"d":"$ 165,000"}]
[null,"B147","Breakers 1x 15 amp ","un",{"v":18000,"d":"$ 18,000"}]
[null,"B148","Breakers 1x 20 amp ","un",{"v":18000,"d":"$ 18,000"}]
[null,"B149","Breakers 1x 25 amp ","un",{"v":18000,"d":"$ 18,000"}]
[null,"B150","Breakers 1x 30 amp ","un",{"v":18000,"d":"$ 18,000"}]
[null,"B151","Breakers 2x 20 amp ","un",{"v":36000,"d":"$ 36,000"}]
[null,"B153","Breakers 3x 20 amp","un",{"v":62000,"d":"$ 62,000"}]
[null,"B154","Breakers 3x 30 amp","un",{"v":72000,"d":"$ 72,000"}]
[null,"B155","Breakers 1x 20 amp enchufable para caja minipregma ","un",{"v":18000,"d":"$ 18,000"}]
[null,"B157","Bandeja portacable tipo Tipo Malla Ez 60 Mm X 200 Mm 3.00 m Incluye Union","un",{"v":110000,"d":"$ 110,000"}]
[null,"B158","Curva de 90° para bandeja portacables tipo malla EZ 60mmx200mm","un",{"v":45000,"d":"$ 45,000"}]
[null,"B160","Accesorio de union para bandeja","un",{"v":4369.63279676,"d":"$ 4,370"}]
[null,"B161","Varilla roscada de 3/8\"","un",{"v":9306,"d":"$ 9,306"}]
[null,"B162","Marquilla en acrilico","un",{"v":1165,"d":"$ 1,165"}]
[null,"B166","Tuberia y accesorios conduit EMT, diametro 3/4\",instalada","un",{"v":34800,"d":"$ 34,800"}]
[null,"B185","Tubería Conduit EMT 3/4","un",{"v":32200,"d":"$ 32,200"}]
[null,"B186","Curva Conduit de 3/4\"","un",{"v":9900,"d":"$ 9,900"}]
[null,"B187","Unión Conduit de 3/4\"","un",{"v":4850,"d":"$ 4,850"}]
[null,"B202","Caja PVC de 4x4","un",{"v":1190,"d":"$ 1,190"}]
[null,"B214","UPS APC Smart-ups srt, 4250watts / 5000 va, con transformador  Reductor De 208/240V A 120 V, Incluye: DC Con Software, CD De Documentación, Guía De Instalación, Gestión De Redes Integrada, Pies Desmontable","un",{"v":14000000,"d":"$ 14,000,000"}]
[null,"B217","Toma corriente especial para UPS","un",{"v":143000,"d":"$ 143,000"}]
[null,"B217","Toma corriente especial para UPS","un",{"v":143000,"d":"$ 143,000"}]
[null,"B218","Toma corriente especial para Equipos laboratorio","un",{"v":65000,"d":"$ 65,000"}]
[null,"B219","Luminaria ilte clea owen lens L11X610 X95 con marco- LED 4 1R2FT 1100 Lm 6.2 W REFERENCIA 210502E3006 TIPO CL, con sus respectivos accesorios de soporte y fijación.","un",{"v":490000,"d":"$ 490,000"}]
[null,"B220","Luminaria ilte Albar lens L11605X605X70 con marco - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación.","un",{"v":310000,"d":"$ 310,000"}]
[null,"B221","Luminaria ilte Albar lens L11605X605X70 con marco - 2 1R2FT 2200Lm 13.4W  REF: 024102E3000 TIPO AL2, con sus respectivos accesorios de soporte y fijación.","un",{"v":350000,"d":"$ 350,000"}]
[null,"B222","Luminaria ilte IT 100AQ LENS E10 1260X 120X92 SOBREPONER- 2LPT8  2100 Lm 18W Ref: 250403E3000 TIPO IT, con sus respectivos accesorios de soporte y fijación.","un",{"v":160000,"d":"$ 160,000"}]
[null,"B223","Luminaria SATURNO TEC LENS 146X46 LED-MODCIRCULAR 1307 Lm GSCL15WN143 TIPO S, con sus  respectivos accesorios de soporte y fijación.","un",{"v":168000,"d":"$ 168,000"}]
[null,"B224","Luminaria de emergencia  ALENA 600L 90E 185X50X108 SOBREPONE 2-BL 2W ( circuito independiente), con sus  respectivos accesorios de soporte y fijación.","un",{"v":105000,"d":"$ 105,000"}]
[null,"B225","Aviso luminoso \"salida\", iltec,  EMERGENCIA SALIDA 90 E 300X185X 45 SOBREPONER (circuito independiente), REF : 5U0703E3000 TIPO E2, con sus respectivos accesorios  de soporte y fijación.","un",{"v":90000,"d":"$ 90,000"}]
[null,"B226","Caja Dexon Derivación Plástica Gris 10X10X5","un",{"v":13500,"d":"$ 13,500"}]
[null,"B227","Gabinete O Rack 7 Rms  0.37 m alto X 0.52 m  ancho X 0.40 m  fondo","un",{"v":280000,"d":"$ 280,000"}]
[null,"B84","Cintas de colores para identificación de lineas","un",{"v":4471,"d":"$ 4,471"}]
[null,"B85","Marquillas autoadhesivas para identificación de lineas","un",{"v":4471,"d":"$ 4,471"}]
[null,"B86","Cable CU # 2/0 AWG THHN/THWN libre de halogenos","ml",{"v":24141,"d":"$ 24,141"}]
[null,"B88","Cable CU # 6 AWG THHN/THWN libre de halogenos","ml",{"v":7021,"d":"$ 7,021"}]
[null,"B89","Cable CU # 8 AWG THHN/THWN libre de halogenos","ml",{"v":8100,"d":"$ 8,100"}]
[null,"B90","Cable CU # 10 AWG THHN/THWN libre de halogenos","ml",{"v":3900,"d":"$ 3,900"}]
[null,"B91","Cable CU # 12 AWG THHN/THWN libre de halogenos","ml",{"v":2890,"d":"$ 2,890"}]
[null,"B92","Cable TRENZADO CU # 12 AWG THHN/THWN libre de halogenos","ml",{"v":7600,"d":"$ 7,600"}]
[null,"B93","Borna 2/0 AWG terminal 1/H 30015 3M","un",{"v":8129,"d":"$ 8,129"}]
[null,"B96","Borna 6 AWG terminal 1/H 30015 3M","un",{"v":3200,"d":"$ 3,200"}]
[null,"B97","Borna 8 AWG terminal 1/H 30015 3M","un",{"v":2800,"d":"$ 2,800"}]
[null,"B98","Borna 10 AWG terminal 1/H 30015 3M","un",{"v":2300,"d":"$ 2,300"}]
[null,"B99","Borna 12 AWG terminal 1/H 31036 3M","un",{"v":710,"d":"$ 710"}]
[{"$nulls":4},0]

{"sheet":"para materiales mayo 15 (2)","index":6,"n_rows":80,"n_cols":5,"rows_kept":80,"hidden":true,"merged":[[2,2,2,4],[3,2,3,4]]}
[]
[]
[]
[null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[]
[null,null,"INFRAESTRUCTURA ELÉCTRICA"]
[]
[null,"CODIGO","METERIAL","UND","UNITARIO"]
[null,"B100","Cable CU TIPO ENCAUCHETADO 3X12 AWG","m",{"$f":"[2]MATERIALES!$E$100","v":{"v":8600,"d":"$8,600"}}]
[null,"B105","Tubo EMT de 1/2\" (Incluye accesorios) x 3 m","un",{"$f":"[2]MATERIALES!$E$105","v":{"v":19200,"d":"$19,200"}}]
[null,"B106","Tubo EMT de 3/4\" (Incluye accesorios) x 3 m","un",{"$f":"[2]MATERIALES!$E$106","v":{"v":36100,"d":"$36,100"}}]
[null,"B107","Tubo EMT de 1\" (Incluye accesorios) x 3 m","un",{"v":48000,"d":"$48,000"}]
[null,"B108","Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m","un",{"$f":"[2]MATERIALES!$E$108","v":{"v":6100,"d":"$6,100"}}]
[null,"B109","Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m","un",{"$f":"[2]MATERIALES!$E$109","v":{"v":9100,"d":"$9,100"}}]
[null,"B110","Tubo PVC conduit de 1\" (Incluye accesorios) x 3 m","un",{"$f":"[2]MATERIALES!$E$110","v":{"v":17200,"d":"$17,200"}}]
[null,"B112","Curva EMT DE 3/4\"","un",{"$f":"[2]MATERIALES!$E$112","v":0}]
[null,"B113","Curva EMT DE 1\"","un",{"$f":"[2]MATERIALES!$E$90","v":{"v":3900,"d":"$3,900"}}]
[null,"B116","Curva PVC DE 1\"","un",{"$f":"[2]MATERIALES!$E$90","v":{"v":3900,"d":"$3,900"}}]
[null,"B117","Caja PVC de 2 X 4\" RETIE","Gbl",{"$f":"[2]MATERIALES!$E$117","v":{"v":1240,"d":"$1,240"}}]
[null,"B118","Caja PVC de 4 X 4 \" RETIE","un",{"$f":"[2]MATERIALES!$E$118","v":{"v":1200,"d":"$1,200"}}]
[null,"B123","Toma doble Leviton polo a tierra aislado, 15A, 125V, 5262-IG color Naranja","m",{"$f":"[2]MATERIALES!$E$132","v":{"v":11200,"d":"$11,200"}}]
[null,"B126","Marcación de toma eléctrica en cinta adhesiva impresa","un",{"$f":"[2]MATERIALES!$E$126","v":{"v":1120,"d":"$1,120"}}]
[null,"B127","Marcación de interruptor en cinta adhesiva impresa","un",{"$f":"[2]MATERIALES!$E$127","v":{"v":1120,"d":"$1,120"}}]
[null,"B129","Toma doble Leviton polo a tierra normal 15 A 5320- color Blanca","un",{"$f":"[2]MATERIALES!$E$129","v":{"v":18200,"d":"$18,200"}}]
[null,"B130","Toma doble Leviton polo a tierra CFGI 15 A","m",{"$f":"[2]MATERIALES!$E$132","v":{"v":11200,"d":"$11,200"}}]
[null,"B131","Interruptor sencillo sin luz piloto","m",{"$f":"[2]MATERIALES!$E$131","v":{"v":4200,"d":"$4,200"}}]
[null,"B132","Interruptor doble sin luz piloto","m",{"$f":"[2]MATERIALES!$E$132","v":{"v":11200,"d":"$11,200"}}]
[null,"B134","Interruptor conmutable sencillo sin luz piloto","m",{"$f":"[2]MATERIALES!$E$132","v":{"v":11200,"d":"$11,200"}}]
[null,"B137","Clavija Leviton de 3 polos tipo 5-15","un",{"$f":"[2]MATERIALES!$E$137","v":{"v":5600,"d":"$5,600"}}]
[null,"B139","Conectores de resorte tipo 3M","un",{"$f":"[2]MATERIALES!$E$139","v":{"v":830,"d":"$830"}}]
[null,"B142","tablero distribución trifásico 42 ctos (tls) tq-cp-225 AMP Schneider  con puerta y espacio para totalizador","m",{"$f":"[2]MATERIALES!$E$142","v":{"v":872000,"d":"$872,000"}}]
[null,"B143","Suministro e instalación tablero distribución trifásico Tablero trifásico 240 V 18 CTOS con puerta sin espacio para totalizador 10KA 200 A, Retie acorde a IEC 60439-3Schneider","un",{"$f":"[2]MATERIALES!$E$143","v":{"v":520000,"d":"$520,000"}}]
[null,"B144","Suministro e instalación tablero distribución bifásico 6 ctos con riel y puerta   para red regulada.","m",{"$f":"[2]MATERIALES!$E$144","v":{"v":89200,"d":"$89,200"}}]
[null,"B145","Breaker Industrial ABB Formula 150A Capacidad de Ruptura 50KA - A2C - Ref: 1SDA068780R1","un",{"$f":"+[2]MATERIALES!E145","v":{"v":462000,"d":"$462,000"}}]
[null,"B146","Breaker Industrial ABB Formula 40A Capacidad de Ruptura 50 KA - A1N BIPOLAR - Ref: 1SDA066500R1","un",{"$f":"[2]MATERIALES!$E$146","v":{"v":165000,"d":"$165,000"}}]
[null,"B147","BREAKERS 1X 15 AMP ","un",{"$f":"+[2]MATERIALES!E147","v":{"v":18000,"d":"$18,000"}}]
[null,"B148","BREAKERS 1X 20 AMP ","un",{"$f":"+[2]MATERIALES!E148","v":{"v":18000,"d":"$18,000"}}]
[null,"B149","BREAKERS 1X 25 AMP ","un",{"$f":"+[2]MATERIALES!E149","v":{"v":18000,"d":"$18,000"}}]
[null,"B150","BREAKERS 1X 30 AMP ","un",{"$f":"[2]MATERIALES!$E$150","v":{"v":18000,"d":"$18,000"}}]
[null,"B151","BREAKERS 2X 20 AMP ","un",{"$f":"[2]MATERIALES!$E$151","v":{"v":36000,"d":"$36,000"}}]
[null,"B153","BREAKERS 3X 20 AMP","un",{"$f":"[2]MATERIALES!$E$153","v":{"v":62000,"d":"$62,000"}}]
[null,"B154","BREAKERS 3X 30 AMP","un",{"$f":"[2]MATERIALES!$E$154","v":{"v":72000,"d":"$72,000"}}]
[null,"B155","BREAKERS 1X 20 AMP enchufable para caja minipregma ","un",{"$f":"[2]MATERIALES!$E$155","v":{"v":18000,"d":"$18,000"}}]
[null,"B157","Bandeja portacable tipo Tipo Malla Ez 60 Mm X 200 Mm 3.00 m Incluye Union","un",{"$f":"[2]MATERIALES!$E$157","v":{"v":110000,"d":"$110,000"}}]
[null,"B158","Curva de 90° para bandeja portacables tipo malla EZ 60mmx200mm","un",{"$f":"[2]MATERIALES!$E$158","v":{"v":45000,"d":"$45,000"}}]
[null,"B160","Accesorio de union para bandeja","un",{"$f":"[2]MATERIALES!$E$160","v":{"v":4369.63279676,"d":"$4,370"}}]
[null,"B161","Varilla roscada de 3/8\"","un",{"$f":"[2]MATERIALES!$E$161","v":{"v":9306,"d":"$9,306"}}]
[null,"B162","Marquilla en acrilico","un",{"$f":"[2]MATERIALES!$E$162","v":{"v":1165,"d":"$1,165"}}]
[null,"B166","Tuberia y accesorios conduit EMT, diametro 3/4\",instalada","un",{"$f":"[2]MATERIALES!$E$166","v":{"v":34800,"d":"$34,800"}}]
[null,"B185","Tubería Conduit EMT 3/4","un",{"$f":"+[2]MATERIALES!E185","v":{"v":32200,"d":"$32,200"}}]
[null,"B186","Curva Conduit de 3/4\"","un",{"$f":"+[2]MATERIALES!E186","v":{"v":9900,"d":"$9,900"}}]
[null,"B187","Unión Conduit de 3/4\"","un",{"$f":"+[2]MATERIALES!E187","v":{"v":4850,"d":"$4,850"}}]
[null,"B202","Caja PVC de 4x4","un",{"$f":"[2]MATERIALES!$E$202","v":{"v":1190,"d":"$1,190"}}]
[null,"B214","UPS APC Smart-ups srt, 4250watts / 5000 va, con transformador  Reductor De 208/240V A 120 V, Incluye: DC Con Software, CD De Documentación, Guía De Instalación, Gestión De Redes Integrada, Pies Desmontable","m",{"$f":"[2]MATERIALES!$E$214","v":{"v":14000000,"d":"$14,000,000"}}]
[null,"B217","Toma corriente especial para UPS","Gbl",{"$f":"[2]MATERIALES!$E$217","v":{"v":143000,"d":"$143,000"}}]
[null,"B217","Toma corriente especial para UPS","un",{"$f":"[2]MATERIALES!$E$217","v":{"v":143000,"d":"$143,000"}}]
[null,"B218","Toma corriente especial para Equipos laboratorio","Gbl",{"$f":"[2]MATERIALES!$E$218","v":{"v":65000,"d":"$65,000"}}]
[null,"B219","Luminaria ilte clea owen lens L11X610 X95 con marco- LED 4 1R2FT 1100 Lm 6.2 W REFERENCIA 210502E3006 TIPO CL, con sus respectivos accesorios de soporte y fijación.","m",{"$f":"[2]MATERIALES!$E$219","v":{"v":490000,"d":"$490,000"}}]
[null,"B220","Luminaria ilte Albar lens L11605X605X70 con marco - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación.","m",{"$f":"[2]MATERIALES!$E$220","v":{"v":310000,"d":"$310,000"}}]
[null,"B221","Luminaria ilte Albar lens L11605X605X70 con marco - 2 1R2FT 2200Lm 13.4W  REF: 024102E3000 TIPO AL2, con sus respectivos accesorios de soporte y fijación.","m",{"$f":"[2]MATERIALES!$E$221","v":{"v":350000,"d":"$350,000"}}]
[null,"B222","Luminaria ilte IT 100AQ LENS E10 1260X 120X92 SOBREPONER- 2LPT8  2100 Lm 18W Ref: 250403E3000 TIPO IT, con sus respectivos accesorios de soporte y fijación.","m",{"$f":"[2]MATERIALES!$E$222","v":{"v":160000,"d":"$160,000"}}]
[null,"B223","Luminaria SATURNO TEC LENS 146X46 LED-MODCIRCULAR 1307 Lm GSCL15WN143 TIPO S, con sus  respectivos accesorios de soporte y fijación.","m",{"$f":"[2]MATERIALES!$E$223","v":{"v":168000,"d":"$168,000"}}]
[null,"B224","Luminaria de emergencia  ALENA 600L 90E 185X50X108 SOBREPONE 2-BL 2W ( circuito independiente), con sus  respectivos accesorios de soporte y fijación.","m",{"$f":"[2]MATERIALES!$E$224","v":{"v":105000,"d":"$105,000"}}]
[null,"B225","Aviso luminoso \"salida\", iltec,  EMERGENCIA SALIDA 90 E 300X185X 45 SOBREPONER (circuito independiente), REF : 5U0703E3000 TIPO E2, con sus respectivos accesorios  de soporte y fijación.","m",{"$f":"[2]MATERIALES!$E$225","v":{"v":90000,"d":"$90,000"}}]
[null,"B226","Caja Dexon Derivación Plástica Gris 10X10X5","un",{"$f":"+[2]MATERIALES!E226","v":{"v":13500,"d":"$13,500"}}]
[null,"B227","Gabinete O Rack 7 Rms  0.37 m alto X 0.52 m  ancho X 0.40 m  fondo","un",{"$f":"+[2]MATERIALES!E227","v":{"v":280000,"d":"$280,000"}}]
[null,"B84","Cintas de colores para identificación de lineas","un",{"$f":"[2]MATERIALES!$E$84","v":{"v":4471,"d":"$4,471"}}]
[null,"B85","Marquillas autoadhesivas para identificación de lineas","un",{"$f":"[2]MATERIALES!$E$85","v":{"v":4471,"d":"$4,471"}}]
[null,"B86","Cable CU # 2/0 AWG THHN/THWN libre de halogenos","m",{"$f":"[2]MATERIALES!$E$86","v":{"v":24141,"d":"$24,141"}}]
[null,"B88","Cable CU # 6 AWG THHN/THWN libre de halogenos","m",{"$f":"[2]MATERIALES!$E$88","v":{"v":7021,"d":"$7,021"}}]
[null,"B89","Cable CU # 8 AWG THHN/THWN libre de halogenos","m",{"$f":"[2]MATERIALES!$E$89","v":{"v":8100,"d":"$8,100"}}]
[null,"B90","Cable CU # 10 AWG THHN/THWN libre de halogenos","m",{"$f":"[2]MATERIALES!$E$90","v":{"v":3900,"d":"$3,900"}}]
[null,"B91","Cable CU # 12 AWG THHN/THWN libre de halogenos","m",{"$f":"[2]MATERIALES!$E$91","v":{"v":2890,"d":"$2,890"}}]
[null,"B92","Cable TRENZADO CU # 12 AWG THHN/THWN libre de halogenos","m",{"$f":"[2]MATERIALES!$E$92","v":{"v":7600,"d":"$7,600"}}]
[null,"B93","Borna 2/0 AWG terminal 1/H 30015 3M","un",{"$f":"[2]MATERIALES!$E$93","v":{"v":8129,"d":"$8,129"}}]
[null,"B96","Borna 6 AWG terminal 1/H 30015 3M","un",{"$f":"[2]MATERIALES!$E$96","v":{"v":3200,"d":"$3,200"}}]
[null,"B97","Borna 8 AWG terminal 1/H 30015 3M","un",{"$f":"[2]MATERIALES!$E$97","v":{"v":2800,"d":"$2,800"}}]
[null,"B98","Borna 10 AWG terminal 1/H 30015 3M","un",{"$f":"[2]MATERIALES!$E$98","v":{"v":2300,"d":"$2,300"}}]
[null,"B99","Borna 12 AWG terminal 1/H 31036 3M","un",{"$f":"[2]MATERIALES!$E$99","v":{"v":710,"d":"$710"}}]
[null,null,"Curva EMT DE 3/4\"","un",{"$f":"[2]MATERIALES!$E$112","v":0}]

{"sheet":"EQUIPO Y TRANSP.","index":7,"n_rows":28,"n_cols":5,"rows_kept":28,"merged":[[1,1,6,1],[1,2,4,3],[1,4,6,4],[1,5,6,5],[5,2,6,3]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[null,null,"CUADRO DE EQUIPOS"]
[]
[]
[null,"Código ","Descripcion","Unidad","Precio guía"]
[null,"E010","Andamio metálico tubular y elementos de protección para trabajo en alturas","un/dia",{"v":7000,"d":"$ 7,000"}]
[null,"E011","Compactador","hr",{"v":80000,"d":"$ 80,000"}]
[null,"E013","Compresor 120 hp, con martillo","hr",{"v":76895,"d":"$ 76,895"}]
[null,"E012","Compresor para pintura","hr",{"v":20000,"d":"$ 20,000"}]
[null,"E014","Cortadora de concreto","hr",{"v":16000,"d":"$ 16,000"}]
[null,"E015","Equipo para soldadura (soldador+oxicorte+pulidora)","hr",{"v":12500,"d":"$ 12,500"}]
[null,"E000","Herramienta Menor (5 % de la M.O)",{"v":0.05,"d":"5%"},{"v":1,"d":"$ 1"}]
[null,"E017","Mezcladora a gasolina 1.5 sacos","dia",{"v":70000,"d":"$ 70,000"}]
[null,"E018","Motosierra","dia",{"v":35000,"d":"$ 35,000"}]
[null,"E019","Pulidora","Hr",{"v":5000,"d":"$ 5,000"}]
[null,"E020","Pulidora con piedra o disco","dia",{"v":45000,"d":"$ 45,000"}]
[null,"E021","Pulidora piso 2 ejes","dia",{"v":20850,"d":"$ 20,850"}]
[null,"E022","Soldador eléctrico","dia",{"v":25000,"d":"$ 25,000"}]
[null,"E023","Vibrador electrico para concreto","dia",{"v":55000,"d":"$ 55,000"}]
[null,"E024","Vibrocompactador tipo saltarin","dia",{"v":80000,"d":"$ 80,000"}]
[null,"E025","Volqueta 5 m3","Vje",{"v":100000,"d":"$ 100,000"}]
[null,"E026","Transporte de materiales","un ",{"v":1500,"d":"$ 1,500"}]
[]
[null,null,"FIRMA"]

{"sheet":"APU","index":8,"n_rows":3329,"n_cols":14,"rows_kept":3329,"merged":[[1,2,6,3],[1,4,5,6],[1,7,6,7],[6,4,6,6],[11,3,11,5],[11,6,11,7],[12,2,13,2],[12,3,13,6],[15,2,15,3],[22,2,22,3],[26,2,26,3],[33,3,33,5],[33,6,33,7],[34,2,35,2],[34,3,35,6],[37,2,37,3],[44,2,44,3],[48,2,48,3],[55,3,55,5],[55,6,55,7],[56,2,57,2],[56,3,57,6],[59,2,59,3],[63,2,63,3],[67,2,67,3],[75,3,75,5],[75,6,75,7],[76,2,77,2],[76,3,77,6],[79,2,79,3],[83,2,83,3],[87,2,87,3],[94,3,94,5],[94,6,94,7],[95,2,96,2],[95,3,96,6],[98,2,98,3],[102,2,102,3],[106,2,106,3],[113,3,113,5],[113,6,113,7],[114,2,115,2],[114,3,115,6],[117,2,117,3],[121,2,121,3],[125,2,125,3],[133,3,133,5],[133,6,133,7],[134,2,135,2],[134,3,135,6],[137,2,137,3],[141,2,141,3],[145,2,145,3],[152,3,152,5],[152,6,152,7],[153,2,154,2],[153,3,154,6],[156,2,156,3],[160,2,160,3],[164,2,164,3],[171,3,171,5],[171,6,171,7],[172,2,173,2],[172,3,173,6],[175,2,175,3],[179,2,179,3],[183,2,183,3],[190,3,190,5],[190,6,190,7],[191,2,192,2],[191,3,192,6],[194,2,194,3],[198,2,198,3],[202,2,202,3],[209,3,209,5],[209,6,209,7],[210,2,211,2],[210,3,211,6],[213,2,213,3],[217,2,217,3],[221,2,221,3],[228,3,228,5],[228,6,228,7],[229,2,230,2],[229,3,230,6],[232,2,232,3],[236,2,236,3],[240,2,240,3],[247,3,247,5],[247,6,247,7],[248,2,249,2],[248,3,249,6],[251,2,251,3],[255,2,255,3],[259,2,259,3],[267,3,267,5],[267,6,267,7],[268,2,269,2],[268,3,269,6],[271,2,271,3],[275,2,275,3],[279,2,279,3],[286,3,286,5],[286,6,286,7],[287,2,288,2],[287,3,288,6],[290,2,290,3],[294,2,294,3],[298,2,298,3],[305,3,305,5],[305,6,305,7],[306,2,307,2],[306,3,307,6],[309,2,309,3],[318,2,318,3],[322,2,322,3],[330,3,330,5],[330,6,330,7],[331,2,332,2],[331,3,332,6],[334,2,334,3],[338,2,338,3],[342,2,342,3],[350,3,350,5],[350,6,350,7],[351,2,352,2],[351,3,352,6],[354,2,354,3],[358,2,358,3],[362,2,362,3],[371,3,371,5],[371,6,371,7],[372,2,373,2],[372,3,373,6],[375,2,375,3],[379,2,379,3],[383,2,383,3],[390,3,390,5],[390,6,390,7],[391,2,392,2],[391,3,392,6],[394,2,394,3],[405,2,405,3],[409,2,409,3],[416,3,416,5],[416,6,416,7],[417,2,418,2],[417,3,418,6],[420,2,420,3],[428,2,428,3],[432,2,432,3],[439,3,439,5],[439,6,439,7],[440,2,441,2],[440,3,441,6],[443,2,443,3],[447,2,447,3],[451,2,451,3],[458,3,458,5],[458,6,458,7],[459,2,460,2],[459,3,460,6],[462,2,462,3],[470,2,470,3],[474,2,474,3],[481,3,481,5],[481,6,481,7],[482,2,483,2],[482,3,483,6],[485,2,485,3],[495,2,495,3],[499,2,499,3],[506,3,506,5],[506,6,506,7],[507,2,508,2],[507,3,508,6],[510,2,510,3],[521,2,521,3],[525,2,525,3],[532,3,532,5],[532,6,532,7],[533,2,534,2],[533,3,534,6],[536,2,536,3],[540,2,540,3],[544,2,544,3],[552,3,552,5],[552,6,552,7],[553,2,554,2],[553,3,554,6],[556,2,556,3],[561,2,561,3],[565,2,565,3],[574,3,574,5],[574,6,574,7],[575,2,576,2],[575,3,576,6],[578,2,578,3],[582,2,582,3],[586,2,586,3],[594,3,594,5],[594,6,594,7],[595,2,596,2],[595,3,596,6],[598,2,598,3],[602,2,602,3],[606,2,606,3],[614,3,614,5],[614,6,614,7],[615,2,616,2],[615,3,616,6],[618,2,618,3],[622,2,622,3],[626,2,626,3],[633,3,633,5],[633,6,633,7],[634,2,635,2],[634,3,635,6],[637,2,637,3],[641,2,641,3],[645,2,645,3],[654,3,654,5],[654,6,654,7],[655,2,656,2],[655,3,656,6],[658,2,658,3],[666,2,666,3],[670,2,670,3],[679,3,679,5],[679,6,679,7],[680,2,681,2],[680,3,681,6],[683,2,683,3],[691,2,691,3],[695,2,695,3],[704,3,704,5],[704,6,704,7],[705,2,706,2],[705,3,706,6],[708,2,708,3],[713,2,713,3],[717,2,717,3],[724,3,724,5],[724,6,724,7],[725,2,726,2],[725,3,726,6],[728,2,728,3],[732,2,732,3],[736,2,736,3],[743,3,743,5],[743,6,743,7],[744,2,745,2],[744,3,745,6],[747,2,747,3],[755,2,755,3],[759,2,759,3],[766,3,766,5],[766,6,766,7],[767,2,768,2],[767,3,768,6],[770,2,770,3],[776,2,776,3],[780,2,780,3],[788,3,788,5],[788,6,788,7],[789,2,790,2],[789,3,790,6],[792,2,792,3],[800,2,800,3],[804,2,804,3],[812,3,812,5],[812,6,812,7],[813,2,814,2],[813,3,814,6],[816,2,816,3],[825,2,825,3],[829,2,829,3],[837,3,837,5],[837,6,837,7],[838,2,839,2],[838,3,839,6],[841,2,841,3],[848,2,848,3],[852,2,852,3],[862,3,862,5],[862,6,862,7],[863,2,864,2],[863,3,864,6],[866,2,866,3],[875,2,875,3],[879,2,879,3],[886,3,886,5],[886,6,886,7],[887,2,888,2],[887,3,888,6],[890,2,890,3],[895,2,895,3],[899,2,899,3],[906,3,906,5],[906,6,906,7],[907,2,908,2],[907,3,908,6],[910,2,910,3],[914,2,914,3],[918,2,918,3],[925,3,925,5],[925,6,925,7],[926,2,927,2],[926,3,927,6],[929,2,929,3],[933,2,933,3],[937,2,937,3],[944,3,944,5],[944,6,944,7],[945,2,946,2],[945,3,946,6],[948,2,948,3],[952,2,952,3],[956,2,956,3],[963,3,963,5],[963,6,963,7],[964,2,965,2],[964,3,965,6],[967,2,967,3],[971,2,971,3],[975,2,975,3],[982,3,982,5],[982,6,982,7],[983,2,984,2],[983,3,984,6],[986,2,986,3],[993,2,993,3],[997,2,997,3],[1004,3,1004,5],[1004,6,1004,7],[1005,2,1006,2],[1005,3,1006,6],[1008,2,1008,3],[1015,2,1015,3],[1019,2,1019,3],[1026,3,1026,5],[1026,6,1026,7],[1027,2,1028,2],[1027,3,1028,6],[1030,2,1030,3],[1037,2,1037,3],[1041,2,1041,3],[1048,3,1048,5],[1048,6,1048,7],[1049,2,1050,2],[1049,3,1050,6],[1052,2,1052,3],[1064,2,1064,3],[1068,2,1068,3],[1075,3,1075,5],[1075,6,1075,7],[1076,2,1077,2],[1076,3,1077,6],[1079,2,1079,3],[1085,2,1085,3],[1089,2,1089,3],[1096,3,1096,5],[1096,6,1096,7],[1097,2,1098,2],[1097,3,1098,6],[1100,2,1100,3],[1108,2,1108,3],[1112,2,1112,3],[1119,3,1119,5],[1119,6,1119,7],[1120,2,1121,2],[1120,3,1121,6],[1123,2,1123,3],[1131,2,1131,3],[1135,2,1135,3],[1144,3,1144,5],[1144,6,1144,7],[1145,2,1146,2],[1145,3,1146,6],[1148,2,1148,3],[1162,2,1162,3],[1166,2,1166,3],[1174,3,1174,5],[1174,6,1174,7],[1175,2,1176,2],[1175,3,1176,6],[1178,2,1178,3],[1192,2,1192,3],[1196,2,1196,3],[1203,3,1203,5],[1203,6,1203,7],[1204,2,1205,2],[1204,3,1205,6],[1207,2,1207,3],[1220,2,1220,3],[1224,2,1224,3],[1231,3,1231,5],[1231,6,1231,7],[1232,2,1233,2],[1232,3,1233,6],[1235,2,1235,3],[1248,2,1248,3],[1252,2,1252,3],[1260,3,1260,5],[1260,6,1260,7],[1261,2,1262,2],[1261,3,1262,6],[1264,2,1264,3],[1279,2,1279,3],[1283,2,1283,3],[1290,3,1290,5],[1290,6,1290,7],[1291,2,1292,2],[1291,3,1292,6],[1294,2,1294,3],[1302,2,1302,3],[1306,2,1306,3],[1313,3,1313,5],[1313,6,1313,7],[1314,2,1315,2],[1314,3,1315,6],[1317,2,1317,3],[1324,2,1324,3],[1328,2,1328,3],[1335,3,1335,5],[1335,6,1335,7],[1336,2,1337,2],[1336,3,1337,6],[1339,2,1339,3],[1352,2,1352,3],[1356,2,1356,3],[1363,3,1363,5],[1363,6,1363,7],[1364,2,1365,2],[1364,3,1365,6],[1367,2,1367,3],[1378,2,1378,3],[1382,2,1382,3],[1389,3,1389,5],[1389,6,1389,7],[1390,2,1391,2],[1390,3,1391,6],[1393,2,1393,3],[1404,2,1404,3],[1408,2,1408,3],[1415,3,1415,5],[1415,6,1415,7],[1416,2,1417,2],[1416,3,1417,6],[1419,2,1419,3],[1430,2,1430,3],[1434,2,1434,3],[1441,3,1441,5],[1441,6,1441,7],[1442,2,1443,2],[1442,3,1443,6],[1445,2,1445,3],[1456,2,1456,3],[1460,2,1460,3],[1467,3,1467,5],[1467,6,1467,7],[1468,2,1469,2],[1468,3,1469,6],[1471,2,1471,3],[1482,2,1482,3],[1486,2,1486,3],[1493,3,1493,5],[1493,6,1493,7],[1494,2,1495,2],[1494,3,1495,6],[1497,2,1497,3],[1508,2,1508,3],[1512,2,1512,3],[1519,3,1519,5],[1519,6,1519,7],[1520,2,1521,2],[1520,3,1521,6],[1523,2,1523,3],[1534,2,1534,3],[1538,2,1538,3],[1545,3,1545,5],[1545,6,1545,7],[1546,2,1547,2],[1546,3,1547,6],[1549,2,1549,3],[1560,2,1560,3],[1564,2,1564,3],[1571,3,1571,5],[1571,6,1571,7],[1572,2,1573,2],[1572,3,1573,6],[1575,2,1575,3],[1586,2,1586,3],[1590,2,1590,3],[1597,3,1597,5],[1597,6,1597,7],[1598,2,1599,2],[1598,3,1599,6],[1601,2,1601,3],[1612,2,1612,3],[1616,2,1616,3],[1623,3,1623,5],[1623,6,1623,7],[1624,2,1625,2],[1624,3,1625,6],[1627,2,1627,3],[1638,2,1638,3],[1642,2,1642,3],[1649,3,1649,5],[1649,6,1649,7],[1650,2,1651,2],[1650,3,1651,6],[1653,2,1653,3],[1664,2,1664,3],[1668,2,1668,3],[1675,3,1675,5],[1675,6,1675,7],[1676,2,1677,2],[1676,3,1677,6],[1679,2,1679,3],[1690,2,1690,3],[1694,2,1694,3],[1701,3,1701,5],[1701,6,1701,7],[1702,2,1703,2],[1702,3,1703,6],[1705,2,1705,3],[1716,2,1716,3],[1720,2,1720,3],[1727,3,1727,5],[1727,6,1727,7],[1728,2,1729,2],[1728,3,1729,6],[1731,2,1731,3],[1742,2,1742,3],[1746,2,1746,3],[1753,3,1753,5],[1753,6,1753,7],[1754,2,1755,2],[1754,3,1755,6],[1757,2,1757,3],[1768,2,1768,3],[1772,2,1772,3],[1779,3,1779,5],[1779,6,1779,7],[1780,2,1781,2],[1780,3,1781,6],[1783,2,1783,3],[1794,2,1794,3],[1798,2,1798,3],[1805,3,1805,5],[1805,6,1805,7],[1806,2,1807,2],[1806,3,1807,6],[1809,2,1809,3],[1820,2,1820,3],[1824,2,1824,3],[1831,3,1831,5],[1831,6,1831,7],[1832,2,1833,2],[1832,3,1833,6],[1835,2,1835,3],[1846,2,1846,3],[1850,2,1850,3],[1857,3,1857,5],[1857,6,1857,7],[1858,2,1859,2],[1858,3,1859,6],[1861,2,1861,3],[1872,2,1872,3],[1876,2,1876,3],[1883,3,1883,5],[1883,6,1883,7],[1884,2,1885,2],[1884,3,1885,6],[1887,2,1887,3],[1898,2,1898,3],[1902,2,1902,3],[1909,3,1909,5],[1909,6,1909,7],[1910,2,1911,2],[1910,3,1911,6],[1913,2,1913,3],[1918,2,1918,3],[1922,2,1922,3],[1929,3,1929,5],[1929,6,1929,7],[1930,2,1931,2],[1930,3,1931,6],[1933,2,1933,3],[1938,2,1938,3],[1942,2,1942,3],[1949,3,1949,5],[1949,6,1949,7],[1950,2,1951,2],[1950,3,1951,6],[1953,2,1953,3],[1958,2,1958,3],[1962,2,1962,3],[1969,3,1969,5],[1969,6,1969,7],[1970,2,1971,2],[1970,3,1971,6],[1973,2,1973,3],[1978,2,1978,3],[1982,2,1982,3],[1989,3,1989,5],[1989,6,1989,7],[1990,2,1991,2],[1990,3,1991,6],[1993,2,1993,3],[1998,2,1998,3],[2002,2,2002,3],[2009,3,2009,5],[2009,6,2009,7],[2010,2,2011,2],[2010,3,2011,6],[2013,2,2013,3],[2022,2,2022,3],[2029,3,2029,5],[2029,6,2029,7],[2030,2,2031,2],[2030,3,2031,6],[2033,2,2033,3],[2038,2,2038,3],[2042,2,2042,3],[2049,3,2049,5],[2049,6,2049,7],[2095,3,2095,5],[2095,6,2095,7],[2096,2,2097,2],[2096,3,2097,6],[2099,2,2099,3],[2107,2,2107,3],[2111,2,2111,3],[2119,3,2119,5],[2119,6,2119,7],[2120,2,2121,2],[2120,3,2121,6],[2123,2,2123,3],[2131,2,2131,3],[2135,2,2135,3],[2143,3,2143,5],[2143,6,2143,7],[2144,2,2145,2],[2144,3,2145,6],[2147,2,2147,3],[2152,2,2152,3],[2156,2,2156,3],[2164,3,2164,5],[2164,6,2164,7],[2165,2,2166,2],[2165,3,2166,6],[2168,2,2168,3],[2173,2,2173,3],[2177,2,2177,3],[2184,3,2184,5],[2184,6,2184,7],[2185,2,2186,2],[2185,3,2186,6],[2188,2,2188,3],[2201,2,2201,3],[2205,2,2205,3],[2213,3,2213,5],[2213,6,2213,7],[2214,2,2215,2],[2214,3,2215,6],[2217,2,2217,3],[2224,2,2224,3],[2228,2,2228,3],[2235,3,2235,5],[2235,6,2235,7],[2236,2,2237,2],[2236,3,2237,6],[2239,2,2239,3],[2243,2,2243,3],[2247,2,2247,3],[2254,3,2254,5],[2254,6,2254,7],[2255,2,2256,2],[2255,3,2256,6],[2258,2,2258,3],[2262,2,2262,3],[2266,2,2266,3],[2273,3,2273,5],[2273,6,2273,7],[2274,2,2275,2],[2274,3,2275,6],[2277,2,2277,3],[2286,2,2286,3],[2290,2,2290,3],[2298,3,2298,5],[2298,6,2298,7],[2299,2,2300,2],[2299,3,2300,6],[2302,2,2302,3],[2314,2,2314,3],[2318,2,2318,3],[2326,3,2326,5],[2326,6,2326,7],[2327,2,2328,2],[2327,3,2328,6],[2330,2,2330,3],[2337,2,2337,3],[2341,2,2341,3],[2349,3,2349,5],[2349,6,2349,7],[2350,2,2351,2],[2350,3,2351,6],[2353,2,2353,3],[2361,2,2361,3],[2365,2,2365,3],[2373,3,2373,5],[2373,6,2373,7],[2374,2,2375,2],[2374,3,2375,6],[2377,2,2377,3],[2385,2,2385,3],[2389,2,2389,3],[2397,3,2397,5],[2397,6,2397,7],[2398,2,2399,2],[2398,3,2399,6],[2401,2,2401,3],[2405,2,2405,3],[2409,2,2409,3],[2417,3,2417,5],[2417,6,2417,7],[2418,2,2419,2],[2418,3,2419,6],[2421,2,2421,3],[2430,2,2430,3],[2434,2,2434,3],[2441,3,2441,5],[2441,6,2441,7],[2442,2,2443,2],[2442,3,2443,6],[2445,2,2445,3],[2454,2,2454,3],[2458,2,2458,3],[2465,3,2465,5],[2465,6,2465,7],[2466,2,2467,2],[2466,3,2467,6],[2469,2,2469,3],[2477,2,2477,3],[2481,2,2481,3],[2488,3,2488,5],[2488,6,2488,7],[2489,2,2490,2],[2489,3,2490,6],[2492,2,2492,3],[2496,2,2496,3],[2500,2,2500,3],[2507,3,2507,5],[2507,6,2507,7],[2508,2,2509,2],[2508,3,2509,6],[2511,2,2511,3],[2515,2,2515,3],[2519,2,2519,3],[2526,3,2526,5],[2526,6,2526,7],[2527,2,2528,2],[2527,3,2528,6],[2530,2,2530,3],[2534,2,2534,3],[2538,2,2538,3],[2545,3,2545,5],[2545,6,2545,7],[2546,2,2547,2],[2546,3,2547,6],[2549,2,2549,3],[2553,2,2553,3],[2557,2,2557,3],[2564,3,2564,5],[2564,6,2564,7],[2565,2,2566,2],[2565,3,2566,6],[2568,2,2568,3],[2572,2,2572,3],[2576,2,2576,3],[2583,3,2583,5],[2583,6,2583,7],[2584,2,2585,2],[2584,3,2585,6],[2587,2,2587,3],[2595,2,2595,3],[2599,2,2599,3],[2607,3,2607,5],[2607,6,2607,7],[2608,2,2609,2],[2608,3,2609,6],[2611,2,2611,3],[2618,2,2618,3],[2622,2,2622,3],[2629,3,2629,5],[2629,6,2629,7],[2630,2,2631,2],[2630,3,2631,6],[2633,2,2633,3],[2639,2,2639,3],[2643,2,2643,3],[2651,3,2651,5],[2651,6,2651,7],[2652,2,2653,2],[2652,3,2653,6],[2655,2,2655,3],[2663,2,2663,3],[2667,2,2667,3],[2675,3,2675,5],[2675,6,2675,7],[2676,2,2677,2],[2676,3,2677,6],[2679,2,2679,3],[2683,2,2683,3],[2687,2,2687,3],[2694,3,2694,5],[2694,6,2694,7],[2695,2,2696,2],[2695,3,2696,6],[2698,2,2698,3],[2702,2,2702,3],[2706,2,2706,3],[2715,3,2715,5],[2715,6,2715,7],[2716,2,2717,2],[2716,3,2717,6],[2719,2,2719,3],[2723,2,2723,3],[2727,2,2727,3],[2735,3,2735,5],[2735,6,2735,7],[2736,2,2737,2],[2736,3,2737,6],[2739,2,2739,3],[2743,2,2743,3],[2747,2,2747,3],[2755,3,2755,5],[2755,6,2755,7],[2756,2,2757,2],[2756,3,2757,6],[2759,2,2759,3],[2763,2,2763,3],[2767,2,2767,3],[2774,3,2774,5],[2774,6,2774,7],[2775,2,2776,2],[2775,3,2776,6],[2778,2,2778,3],[2782,2,2782,3],[2786,2,2786,3],[2793,3,2793,5],[2793,6,2793,7],[2794,2,2795,2],[2794,3,2795,6],[2797,2,2797,3],[2801,2,2801,3],[2805,2,2805,3],[2812,3,2812,5],[2812,6,2812,7],[2813,2,2814,2],[2813,3,2814,6],[2816,2,2816,3],[2824,2,2824,3],[2831,3,2831,5],[2831,6,2831,7],[2832,2,2833,2],[2832,3,2833,6],[2835,2,2835,3],[2844,2,2844,3],[2848,2,2848,3],[2855,3,2855,5],[2855,6,2855,7],[2856,2,2857,2],[2856,3,2857,6],[2859,2,2859,3],[2863,2,2863,3],[2867,2,2867,3],[2874,3,2874,5],[2874,6,2874,7],[2875,2,2876,2],[2875,3,2876,6],[2878,2,2878,3],[2884,2,2884,3],[2888,2,2888,3],[2897,3,2897,5],[2897,6,2897,7],[2898,2,2899,2],[2898,3,2899,6],[2901,2,2901,3],[2914,2,2914,3],[2918,2,2918,3],[2925,3,2925,5],[2925,6,2925,7],[2926,2,2927,2],[2926,3,2927,6],[2929,2,2929,3],[2940,2,2940,3],[2944,2,2944,3],[2952,3,2952,5],[2952,6,2952,7],[2953,2,2954,2],[2953,3,2954,6],[2961,2,2961,3],[2965,2,2965,3],[2972,3,2972,5],[2972,6,2972,7],[2973,2,2974,2],[2973,3,2974,6],[2976,2,2976,3],[2983,2,2983,3],[2987,2,2987,3],[2995,6,2995,7],[2996,2,2997,2],[2996,3,2997,6],[2999,2,2999,3],[3007,2,3007,3],[3011,2,3011,3],[3019,3,3019,5],[3019,6,3019,7],[3020,2,3021,2],[3020,3,3021,6],[3023,2,3023,3],[3027,2,3027,3],[3031,2,3031,3],[3038,3,3038,5],[3038,6,3038,7],[3039,2,3040,2],[3039,3,3040,6],[3042,2,3042,3],[3049,2,3049,3],[3060,3,3060,5],[3060,6,3060,7],[3061,2,3062,2],[3061,3,3062,6],[3064,2,3064,3],[3070,2,3070,3],[3074,2,3074,3],[3081,3,3081,5],[3085,2,3085,3],[3097,2,3097,3],[3101,2,3101,3],[3109,6,3109,7],[3110,2,3111,2],[3110,3,3111,6],[3113,2,3113,3],[3130,3,3130,5],[3130,6,3130,7],[3131,2,3132,2],[3131,3,3132,6],[3134,2,3134,3],[3138,2,3138,3],[3142,2,3142,3],[3149,3,3149,5],[3149,6,3149,7],[3150,2,3151,2],[3150,3,3151,6],[3153,2,3153,3],[3157,2,3157,3],[3161,2,3161,3],[3170,3,3170,5],[3170,6,3170,7],[3171,2,3172,2],[3171,3,3172,6],[3174,2,3174,3],[3191,2,3191,3],[3225,3,3225,5],[3225,6,3225,7],[3226,2,3227,2],[3226,3,3227,6],[3229,2,3229,3],[3237,2,3237,3],[3241,2,3241,3],[3249,3,3249,5],[3249,6,3249,7],[3250,2,3251,2],[3250,3,3251,6],[3253,2,3253,3],[3259,2,3259,3],[3263,2,3263,3],[3271,3,3271,5],[3271,6,3271,7],[3272,2,3273,2],[3272,3,3273,6],[3275,2,3275,3],[3292,3,3292,5],[3292,6,3292,7],[3293,2,3294,2],[3293,3,3294,6],[3296,2,3296,3],[3300,2,3300,3],[3304,2,3304,3],[3311,3,3311,5],[3311,6,3311,7],[3312,2,3313,2],[3312,3,3313,6],[3315,2,3315,3],[3319,2,3319,3],[3323,2,3323,3]],"merged_total":1033,"flags":["merged_cut"]}
[]
[{"$nulls":4},{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[{"$nulls":4},"ANÁLISIS DE PRECIOS UNITARIOS"]
[]
[null,null,{"$f":"+PRESUPUESTO!B13","v":1},{"$f":"+PRESUPUESTO!C13","v":"Laboratorio"}]
[null,null,{"$f":"+PRESUPUESTO!B14","v":1.1},{"$f":"+PRESUPUESTO!C14","v":"Preliminares"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B15","v":"1.1.1"},{"$f":"+_xlfn.XLOOKUP(C13,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Localización y replanteo"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C13,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-122",{"$f":"+_xlfn.XLOOKUP(C17,INSUMOS[codigo],INSUMOS[descripcion])","v":"Liston 2x300 otobo"},{"$f":"+_xlfn.XLOOKUP(C17,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.11,{"$f":"+_xlfn.XLOOKUP(C17,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"$f":"+F17*G17","v":{"v":880,"d":"$ 880"}}]
[null,null,"M-134",{"$f":"+_xlfn.XLOOKUP(C18,INSUMOS[codigo],INSUMOS[descripcion])","v":"Mineral rojo"},{"$f":"+_xlfn.XLOOKUP(C18,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.005,{"$f":"+_xlfn.XLOOKUP(C18,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8500,"d":"$ 8,500"}},{"$f":"+F18*G18","v":{"v":42.5,"d":"$ 43"}}]
[null,null,"M-148",{"$f":"+_xlfn.XLOOKUP(C19,INSUMOS[codigo],INSUMOS[descripcion])","v":"Piola gruesa"},{"$f":"+_xlfn.XLOOKUP(C19,INSUMOS[codigo],INSUMOS[unidad])","v":"rollo"},0.05,{"$f":"+_xlfn.XLOOKUP(C19,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3500,"d":"$ 3,500"}},{"$f":"+F19*G19","v":{"v":175,"d":"$ 175"}}]
[null,null,"M-152",{"$f":"+_xlfn.XLOOKUP(C20,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puntilla"},{"$f":"+_xlfn.XLOOKUP(C20,INSUMOS[codigo],INSUMOS[unidad])","v":"lb"},0.02,{"$f":"+_xlfn.XLOOKUP(C20,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3604,"d":"$ 3,604"}},{"$f":"+F20*G20","v":{"v":72.08,"d":"$ 72"}}]
[{"$nulls":6},"Subtotal Materiales",{"$f":"SUM(H17:H20)","v":{"v":1169.58,"d":"$ 1,170"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C24,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.09,{"$f":"+_xlfn.XLOOKUP(C24,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F24*G24","v":{"v":3003.48,"d":"$ 3,003"}}]
[{"$nulls":6},"Subtotal Mano Obra",{"$f":"SUM(H24)","v":{"v":3003.48,"d":"$ 3,003"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D28,'[3]EQUIPO Y TRANSP.'!$C$10:$C$25,'[3]EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C28,'[3]EQUIPO Y TRANSP.'!$B$10:$B$25,'[3]EQUIPO Y TRANSP.'!$E$10:$E$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H25","v":{"v":3003.48,"d":"3,003"}},{"v":1,"d":"$ 1"},{"$f":"+F28*E28","v":{"v":150.174,"d":"$ 150"}}]
[{"$nulls":6},"Subtotal  Equipos",{"$f":"SUM(H28)","v":{"v":150.174,"d":"$ 150"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H29,H25,H21),0)","v":{"v":4323,"d":"$ 4,323"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B16","v":"1.1.2"},{"$f":"+_xlfn.XLOOKUP(C35,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación cerramiento tela fibra tejida h= 2,10, soporte en madera común, cada 3 metros, para ser instalada en el corredor de laboratorio de materiales y el acceso al de suelos."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C35,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-016",{"$f":"+_xlfn.XLOOKUP(C39,INSUMOS[codigo],INSUMOS[descripcion])","v":"Alambre galvanizado No. 18"},{"$f":"+_xlfn.XLOOKUP(C39,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.2,{"$f":"+_xlfn.XLOOKUP(C39,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8122,"d":"$ 8,122"}},{"$f":"+F39*G39","v":{"v":1624.4,"d":"$ 1,624"}}]
[null,null,"M-172",{"$f":"+_xlfn.XLOOKUP(C40,INSUMOS[codigo],INSUMOS[descripcion])","v":"Taco de guadua de 5 m"},{"$f":"+_xlfn.XLOOKUP(C40,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.5,{"$f":"+_xlfn.XLOOKUP(C40,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":12000,"d":"$ 12,000"}},{"$f":"+F40*G40","v":{"v":6000,"d":"$ 6,000"}}]
[null,null,"M-152",{"$f":"+_xlfn.XLOOKUP(C41,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puntilla"},{"$f":"+_xlfn.XLOOKUP(C41,INSUMOS[codigo],INSUMOS[unidad])","v":"lb"},0.1,{"$f":"+_xlfn.XLOOKUP(C41,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3604,"d":"$ 3,604"}},{"$f":"+F41*G41","v":{"v":360.40000000000003,"d":"$ 360"}}]
[null,null,"M-182",{"$f":"+_xlfn.XLOOKUP(C42,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tela fibra tejida h= 2,10 m"},{"$f":"+_xlfn.XLOOKUP(C42,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.03,{"$f":"+_xlfn.XLOOKUP(C42,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2500,"d":"$ 2,500"}},{"$f":"+F42*G42","v":{"v":2575,"d":"$ 2,575"}}]
[{"$nulls":7},{"$f":"SUM(H39:H42)","v":{"v":10559.8,"d":"$ 10,560"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C46,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.07,{"$f":"+_xlfn.XLOOKUP(C46,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F46*G46","v":{"v":2336.0400000000004,"d":"$ 2,336"}}]
[{"$nulls":7},{"$f":"SUM(H46)","v":{"v":2336.0400000000004,"d":"$ 2,336"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D50,'[3]EQUIPO Y TRANSP.'!$C$10:$C$25,'[3]EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C50,'[3]EQUIPO Y TRANSP.'!$B$10:$B$25,'[3]EQUIPO Y TRANSP.'!$E$10:$E$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H47","v":{"v":2336.0400000000004,"d":"2,336"}},{"v":1,"d":"$ 1"},{"$f":"+F50*E50","v":{"v":116.80200000000002,"d":"$ 117"}}]
[{"$nulls":7},{"$f":"SUM(H50)","v":{"v":116.80200000000002,"d":"$ 117"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H51,H47,H43),0)","v":{"v":13013,"d":"$ 13,013"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B17","v":"1.1.3"},{"$f":"+_xlfn.XLOOKUP(C57,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Desmonte de cielo raso existente, incluye transporte interno a sitio indicado por la interventoría"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C57,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C65,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.25,{"$f":"+_xlfn.XLOOKUP(C65,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F65*G65","v":{"v":8343,"d":"$ 8,343"}}]
[{"$nulls":7},{"$f":"SUM(H65)","v":{"v":8343,"d":"$ 8,343"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D69,'[3]EQUIPO Y TRANSP.'!$C$10:$C$25,'[3]EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C69,'[3]EQUIPO Y TRANSP.'!$B$10:$B$25,'[3]EQUIPO Y TRANSP.'!$E$10:$E$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H66","v":{"v":8343,"d":"8,343"}},{"v":1,"d":"$ 1"},{"$f":"+F69*E69","v":{"v":417.15000000000003,"d":"$ 417"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C70,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C70,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.2,{"$f":"+_xlfn.XLOOKUP($C70,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F70*G70","v":{"v":1400,"d":"$ 1,400"}}]
[{"$nulls":7},{"$f":"SUM(H69:H70)","v":{"v":1817.15,"d":"$ 1,817"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H71,H66),0)","v":{"v":10160,"d":"$ 10,160"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B18","v":"1.1.4"},{"$f":"+_xlfn.XLOOKUP(C77,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Desmonte de puerta con marco y nave en madera, incluye transporte interno a sitio indicado por la interventoría, correspondiente a la oficina de coordinación de laboratorio de suelos FIC"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C77,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C85,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",1.75,{"$f":"+_xlfn.XLOOKUP(C85,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F85*G85","v":{"v":20427.75,"d":"$ 20,428"}}]
[{"$nulls":7},{"$f":"SUM(H85)","v":{"v":20427.75,"d":"$ 20,428"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D89,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C89,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H86","v":{"v":20427.75,"d":"20,428"}},{"v":1,"d":"$ 1"},{"$f":"+F89*E89","v":{"v":1021.3875,"d":"$ 1,021"}}]
[{"$nulls":7},{"$f":"SUM(H89)","v":{"v":1021.3875,"d":"$ 1,021"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H90,H86),0)","v":{"v":21449,"d":"$ 21,449"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B19","v":"1.1.5"},{"$f":"+_xlfn.XLOOKUP(C96,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Desmonte de puertas en madera con marco metálico, incluye retiro a un lugar de la obra indicado por la interventoría, correspondientes a la del ingreso al salón Triaxial Dinámico, y entre esta y el almacén."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C96,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C104,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.9,{"$f":"+_xlfn.XLOOKUP(C104,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F104*G104","v":{"v":30034.8,"d":"$ 30,035"}}]
[{"$nulls":7},{"$f":"SUM(H104)","v":{"v":30034.8,"d":"$ 30,035"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D108,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C108,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H105","v":{"v":30034.8,"d":"30,035"}},{"v":1,"d":"$ 1"},{"$f":"+F108*E108","v":{"v":1501.74,"d":"$ 1,502"}}]
[{"$nulls":7},{"$f":"SUM(H108)","v":{"v":1501.74,"d":"$ 1,502"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H109,H105),0)","v":{"v":31537,"d":"$ 31,537"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B20","v":"1.1.6"},{"$f":"+_xlfn.XLOOKUP(C115,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Retiro de ventanas metálicas con vidrio y retiro de la misma a lugar de acopio indicado por la interventoría."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C115,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C123,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.5,{"$f":"+_xlfn.XLOOKUP(C123,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F123*G123","v":{"v":16686,"d":"$ 16,686"}}]
[{"$nulls":7},{"$f":"SUM(H123)","v":{"v":16686,"d":"$ 16,686"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D127,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C127,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H124","v":{"v":16686,"d":"16,686"}},{"v":1,"d":"$ 1"},{"$f":"+F127*E127","v":{"v":834.3000000000001,"d":"$ 834"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C128,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C128,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.2,{"$f":"+_xlfn.XLOOKUP($C128,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F128*G128","v":{"v":1400,"d":"$ 1,400"}}]
[{"$nulls":7},{"$f":"SUM(H127:H128)","v":{"v":2234.3,"d":"$ 2,234"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H129,H124),0)","v":{"v":18920,"d":"$ 18,920"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B21","v":"1.1.7"},{"$f":"+_xlfn.XLOOKUP(C135,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Demolición de baldosa existente y traslado de escombros a sitio de acopio aprobado por la interventoría"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C135,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C143,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",1.1,{"$f":"+_xlfn.XLOOKUP(C143,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F143*G143","v":{"v":12840.300000000001,"d":"$ 12,840"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H143),0)","v":{"v":12840,"d":"$ 12,840"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D147,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C147,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H144","v":{"v":12840,"d":"12,840"}},{"v":1,"d":"$ 1"},{"$f":"+F147*E147","v":{"v":642,"d":"$ 642"}}]
[{"$nulls":7},{"$f":"SUM(H147)","v":{"v":642,"d":"$ 642"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H148,H144),0)","v":{"v":13482,"d":"$ 13,482"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B22","v":"1.1.8"},{"$f":"+_xlfn.XLOOKUP(C154,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Demolición de guarda escoba existente y traslado de escombros a sitio de acopio aprobado por la interventoría"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C154,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C162,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",0.16,{"$f":"+_xlfn.XLOOKUP(C162,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F162*G162","v":{"v":1867.68,"d":"$ 1,868"}}]
[{"$nulls":7},{"$f":"SUM(H162)","v":{"v":1867.68,"d":"$ 1,868"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D166,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C166,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H163","v":{"v":1867.68,"d":"1,868"}},{"v":1,"d":"$ 1"},{"$f":"+F166*E166","v":{"v":93.38400000000001,"d":"$ 93"}}]
[{"$nulls":7},{"$f":"SUM(H166)","v":{"v":93.38400000000001,"d":"$ 93"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H167,H163),0)","v":{"v":1961,"d":"$ 1,961"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B23","v":"1.1.9"},{"$f":"+_xlfn.XLOOKUP(C173,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Demolición de mesón existente de 1.15 x 0.65 x 0.90 m en el salón triaxial dinámico.  y traslado de escombros a sitio de acopio aprobado por la interventoría"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C173,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C181,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",3.1,{"$f":"+_xlfn.XLOOKUP(C181,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F181*G181","v":{"v":36186.3,"d":"$ 36,186"}}]
[{"$nulls":7},{"$f":"SUM(H181)","v":{"v":36186.3,"d":"$ 36,186"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D185,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C185,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H182","v":{"v":36186.3,"d":"36,186"}},{"v":1,"d":"$ 1"},{"$f":"+F185*E185","v":{"v":1809.3150000000003,"d":"$ 1,809"}}]
[{"$nulls":7},{"$f":"SUM(H185)","v":{"v":1809.3150000000003,"d":"$ 1,809"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H186,H182),0)","v":{"v":37996,"d":"$ 37,996"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B24","v":"1.1.10"},{"$f":"+_xlfn.XLOOKUP(C192,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Demolición de mesón existente de 1.90 x 0.70 x 0.90 m en el salón triaxial dinámico  y traslado de escombros a sitio de acopio aprobado por la interventoría"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C192,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C200,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",2,{"$f":"+_xlfn.XLOOKUP(C200,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F200*G200","v":{"v":66744,"d":"$ 66,744"}}]
[{"$nulls":7},{"$f":"SUM(H200)","v":{"v":66744,"d":"$ 66,744"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D204,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C204,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H201","v":{"v":66744,"d":"66,744"}},{"v":1,"d":"$ 1"},{"$f":"+F204*E204","v":{"v":3337.2000000000003,"d":"$ 3,337"}}]
[{"$nulls":7},{"$f":"SUM(H204)","v":{"v":3337.2000000000003,"d":"$ 3,337"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H205,H201),0)","v":{"v":70081,"d":"$ 70,081"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B25","v":"1.1.11"},{"$f":"+_xlfn.XLOOKUP(C211,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Demolición bases en concreto de 0.13 m de espesor en los salones  y traslado de escombros a sitio de acopio aprobado por la interventoría"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C211,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C219,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",2,{"$f":"+_xlfn.XLOOKUP(C219,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F219*G219","v":{"v":23346,"d":"$ 23,346"}}]
[{"$nulls":7},{"$f":"SUM(H219)","v":{"v":23346,"d":"$ 23,346"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D223,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C223,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H220","v":{"v":23346,"d":"23,346"}},{"v":1,"d":"$ 1"},{"$f":"+F223*E223","v":{"v":1167.3,"d":"$ 1,167"}}]
[{"$nulls":7},{"$f":"SUM(H223)","v":{"v":1167.3,"d":"$ 1,167"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H224,H220),0)","v":{"v":24513,"d":"$ 24,513"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B26","v":"1.1.12"},{"$f":"+_xlfn.XLOOKUP(C230,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Demolición de muro en ladrillo existente y traslado de escombros a sitio de acopio indicado por la interventoría"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C230,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C238,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",1.16,{"$f":"+_xlfn.XLOOKUP(C238,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F238*G238","v":{"v":13540.679999999998,"d":"$ 13,541"}}]
[{"$nulls":7},{"$f":"SUM(H238)","v":{"v":13540.679999999998,"d":"$ 13,541"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D242,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C242,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H239","v":{"v":13540.679999999998,"d":"13,541"}},{"v":1,"d":"$ 1"},{"$f":"+F242*E242","v":{"v":677.034,"d":"$ 677"}}]
[{"$nulls":7},{"$f":"SUM(H242)","v":{"v":677.034,"d":"$ 677"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H243,H239),0)","v":{"v":14218,"d":"$ 14,218"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B27","v":"1.1.13"},{"$f":"+_xlfn.XLOOKUP(C249,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Corte y desenraizado de arboles frutales existentes en la parte trasera del laboratorio. Incluye retiro a la calzada contigua tras de la malla existente para ser recogida y trasladada a una escombrera aprobada por la alcaldía municipal"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C249,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C257,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",5,{"$f":"+_xlfn.XLOOKUP(C257,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F257*G257","v":{"v":166860,"d":"$ 166,860"}}]
[{"$nulls":7},{"$f":"SUM(H257)","v":{"v":166860,"d":"$ 166,860"}}]
[]
[null,"          ","HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D261,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C261,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H258","v":{"v":166860,"d":"166,860"}},{"v":1,"d":"$ 1"},{"$f":"+F261*E261","v":{"v":8343,"d":"$ 8,343"}}]
[null,null,"E018",{"$f":"+_xlfn.XLOOKUP($C262,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Motosierra"},{"$f":"+_xlfn.XLOOKUP($C262,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},1,{"$f":"+_xlfn.XLOOKUP($C262,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":35000,"d":"$ 35,000"}},{"$f":"+F262*G262","v":{"v":35000,"d":"$ 35,000"}}]
[{"$nulls":7},{"$f":"SUM(H261:H262)","v":{"v":43343,"d":"$ 43,343"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H263,H258),0)","v":{"v":210203,"d":"$ 210,203"}}]
[null,null,{"$f":"+PRESUPUESTO!B28","v":1.2},{"$f":"+PRESUPUESTO!C28","v":"Cimentación"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B29","v":"1.2.1"},{"$f":"+_xlfn.XLOOKUP(C269,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Excavación manual en material común, hasta 1 m de profundidad, para cimentaciones"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C269,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C277,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",1.4,{"$f":"+_xlfn.XLOOKUP(C277,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F277*G277","v":{"v":16342.199999999999,"d":"$ 16,342"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H277),0)","v":{"v":16342,"d":"$ 16,342"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D281,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C281,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H278","v":{"v":16342,"d":"16,342"}},{"v":1,"d":"$ 1"},{"$f":"+F281*E281","v":{"v":817.1,"d":"$ 817"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H281),0)","v":{"v":817,"d":"$ 817"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H282,H278),0)","v":{"v":17159,"d":"$ 17,159"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B30","v":"1.2.2"},{"$f":"+_xlfn.XLOOKUP(C288,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Concreto p/solado de limpieza, f'c= 14 Mpa, e=0.05 m para zapatas o vigas de cimentación"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C288,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"CCT-14MP",{"$f":"+_xlfn.XLOOKUP(C292,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Concreto f'c= 14 Mpa"},"m3",0.0525,{"$f":"+_xlfn.XLOOKUP(C292,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":283691.6587412242,"d":"$ 283,692"}},{"$f":"+F292*G292","v":{"v":14893.81208391427,"d":"$ 14,894"}},null,null,"M3",0.0525,315385,16557.712499999998]
[{"$nulls":7},{"$f":"SUM(H292)","v":{"v":14893.81208391427,"d":"$ 14,894"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C296,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.2,{"$f":"+_xlfn.XLOOKUP(C296,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F296*G296","v":{"v":6674.400000000001,"d":"$ 6,674"}}]
[{"$nulls":7},{"$f":"SUM(H296)","v":{"v":6674.400000000001,"d":"$ 6,674"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,"E000","Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C300,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H297","v":{"v":6674.400000000001,"d":"6,674"}},{"v":1,"d":"$ 1"},{"$f":"+F300*E300","v":{"v":333.72,"d":"$ 334"}}]
[{"$nulls":7},{"$f":"SUM(H300)","v":{"v":333.72,"d":"$ 334"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H301,H297,H293),0)","v":{"v":21902,"d":"$ 21,902"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B31","v":"1.2.3"},{"$f":"+_xlfn.XLOOKUP(C307,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Construcción zapata en concreto reforzado de f'c= 21 Mpa de 0.40 x 0.30 m, refuerzo incluido de acuerdo a planos de diseño."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C307,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"CCT-21MP",{"$f":"+_xlfn.XLOOKUP(C311,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Concreto f'c= 21 Mpa"},"m3",0.09,{"$f":"+_xlfn.XLOOKUP(C311,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":391385.20750075695,"d":"$ 391,385"}},{"$f":"+F311*G311","v":{"v":35224.668675068126,"d":"$ 35,225"}}]
[null,null,"M-003",{"$f":"+_xlfn.XLOOKUP(C312,INSUMOS[codigo],INSUMOS[descripcion])","v":"Acero fy=420 mpa"},{"$f":"+_xlfn.XLOOKUP(C312,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},5.05,{"$f":"+_xlfn.XLOOKUP(C312,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":6000,"d":"$ 6,000"}},{"$f":"+F312*G312","v":{"v":30300,"d":"$ 30,300"}}]
[null,null,"M-017",{"$f":"+_xlfn.XLOOKUP(C313,INSUMOS[codigo],INSUMOS[descripcion])","v":"Alambre negro N° 18 para amarre de acero de refuerzo"},{"$f":"+_xlfn.XLOOKUP(C313,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.05,{"$f":"+_xlfn.XLOOKUP(C313,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":6300,"d":"$ 6,300"}},{"v":315,"d":"$ 315"}]
[null,null,"M-122",{"$f":"+_xlfn.XLOOKUP(C314,INSUMOS[codigo],INSUMOS[descripcion])","v":"Liston 2x300 otobo"},{"$f":"+_xlfn.XLOOKUP(C314,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.5,{"$f":"+_xlfn.XLOOKUP(C314,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"v":4000,"d":"$ 4,000"}]
[null,null,"M-152",{"$f":"+_xlfn.XLOOKUP(C315,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puntilla"},{"$f":"+_xlfn.XLOOKUP(C315,INSUMOS[codigo],INSUMOS[unidad])","v":"lb"},0.25,{"$f":"+_xlfn.XLOOKUP(C315,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3604,"d":"$ 3,604"}},{"v":901,"d":"$ 901"}]
[null,null,"M-168",{"$f":"+_xlfn.XLOOKUP(C316,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tabla común de 3x0,2x0,02"},{"$f":"+_xlfn.XLOOKUP(C316,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.6,{"$f":"+_xlfn.XLOOKUP(C316,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":10000,"d":"$ 10,000"}},{"v":6000,"d":"$ 6,000"}]
[{"$nulls":7},{"$f":"SUM(H311:H316)","v":{"v":76740.66867506813,"d":"$ 76,741"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C320,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.23,{"$f":"+_xlfn.XLOOKUP(C320,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F320*G320","v":{"v":9662.76,"d":"$ 9,663"}}]
[{"$nulls":7},{"$f":"SUM(H320)","v":{"v":9662.76,"d":"$ 9,663"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D324,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C324,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H321","v":{"v":9662.76,"d":"9,663"}},{"v":1,"d":"$ 1"},{"$f":"+F324*E324","v":{"v":483.13800000000003,"d":"$ 483"}}]
[null,null,"E023",{"$f":"+_xlfn.XLOOKUP($C325,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Vibrador electrico para concreto"},{"$f":"+_xlfn.XLOOKUP($C325,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},0.08,{"$f":"+_xlfn.XLOOKUP($C325,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":55000,"d":"$ 55,000"}},{"$f":"+F325*G325","v":{"v":4400,"d":"$ 4,400"}}]
[{"$nulls":7},{"$f":"SUM(H324:H325)","v":{"v":4883.138,"d":"$ 4,883"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H326,H321,H317),0)","v":{"v":91287,"d":"$ 91,287"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B32","v":"1.2.4"},{"$f":"+_xlfn.XLOOKUP(C332,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Relleno compactado con material seleccionado de la misma excavación aprobado por la interventoría"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C332,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C336,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C336,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},5,{"$f":"+_xlfn.XLOOKUP(C336,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20,"d":"$ 20"}},{"$f":"+F336*G336","v":{"v":100,"d":"$ 100"}}]
[{"$nulls":7},{"$f":"SUM(H336)","v":{"v":100,"d":"$ 100"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C340,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",0.95,{"$f":"+_xlfn.XLOOKUP(C340,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F340*G340","v":{"v":11089.35,"d":"$ 11,089"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H340),0)","v":{"v":11089,"d":"$ 11,089"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D344,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C344,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H341","v":{"v":11089,"d":"11,089"}},{"v":1,"d":"$ 1"},{"$f":"+F344*E344","v":{"v":554.45,"d":"$ 554"}}]
[null,null,"E024",{"$f":"+_xlfn.XLOOKUP($C345,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Vibrocompactador tipo saltarin"},{"$f":"+_xlfn.XLOOKUP($C345,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},{"$f":"1/8","v":0.125},{"$f":"+_xlfn.XLOOKUP($C345,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":80000,"d":"$ 80,000"}},{"$f":"+F345*G345","v":{"v":10000,"d":"$ 10,000"}}]
[{"$nulls":7},{"$f":"SUM(H344:H345)","v":{"v":10554.45,"d":"$ 10,554"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H346,H341,H337),0)","v":{"v":21743,"d":"$ 21,743"}}]
[null,null,{"$f":"+PRESUPUESTO!B33","v":1.3},{"$f":"+PRESUPUESTO!C33","v":"Acometidas y domiciliarias"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B34","v":"1.3.1"},{"$f":"+_xlfn.XLOOKUP(C352,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Demolición de carpeta  asfáltica para instalaciones domiciliarias - aguas lluvias y residuales"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C352,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C360,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C360,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F360*G360","v":{"v":21691.8,"d":"$ 21,692"}}]
[{"$nulls":7},{"$f":"SUM(H360)","v":{"v":21691.8,"d":"$ 21,692"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D364,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C364,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H361","v":{"v":21691.8,"d":"21,692"}},{"v":1,"d":"$ 1"},{"$f":"+F364*E364","v":{"v":1084.59,"d":"$ 1,085"}}]
[null,"OK","E014",{"$f":"+_xlfn.XLOOKUP($C365,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Cortadora de concreto"},{"$f":"+_xlfn.XLOOKUP($C365,Tabla2[[Código ]],Tabla2[Unidad])","v":"hr"},0.1,{"$f":"+_xlfn.XLOOKUP($C365,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":16000,"d":"$ 16,000"}},{"$f":"+F365*G365","v":{"v":1600,"d":"$ 1,600"}}]
[null,"OK","E013",{"$f":"+_xlfn.XLOOKUP($C366,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Compresor 120 hp, con martillo"},{"$f":"+_xlfn.XLOOKUP($C366,Tabla2[[Código ]],Tabla2[Unidad])","v":"hr"},0.15,{"$f":"+_xlfn.XLOOKUP($C366,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":76895,"d":"$ 76,895"}},{"$f":"+F366*G366","v":{"v":11534.25,"d":"$ 11,534"}}]
[{"$nulls":7},{"$f":"SUM(H364:H366)","v":{"v":14218.84,"d":"$ 14,219"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H367,H361),0)","v":{"v":35911,"d":"$ 35,911"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B35","v":"1.3.2"},{"$f":"+_xlfn.XLOOKUP(C373,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Excavación manual en material común, entre uno y  2 m de profundidad, incluye entibado o apuntalamientos en madera y elementos de protección, de acuerdo a recomendaciones de la interventoría."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C373,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-234",{"$f":"+_xlfn.XLOOKUP(C377,INSUMOS[codigo],INSUMOS[descripcion])","v":"Entibado en madera"},{"$f":"+_xlfn.XLOOKUP(C377,INSUMOS[codigo],INSUMOS[unidad])","v":"m2"},0.34,{"$f":"+_xlfn.XLOOKUP(C377,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":43879,"d":"$ 43,879"}},{"$f":"+F377*G377","v":{"v":14918.86,"d":"$ 14,919"}}]
[{"$nulls":7},{"$f":"SUM(H377)","v":{"v":14918.86,"d":"$ 14,919"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C381,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.61,{"$f":"+_xlfn.XLOOKUP(C381,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F381*G381","v":{"v":25627.32,"d":"$ 25,627"}}]
[{"$nulls":7},{"$f":"SUM(H381)","v":{"v":25627.32,"d":"$ 25,627"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D385,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C385,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H382","v":{"v":25627.32,"d":"25,627"}},{"v":1,"d":"$ 1"},{"$f":"+F385*E385","v":{"v":1281.366,"d":"$ 1,281"}}]
[{"$nulls":7},{"$f":"SUM(H385)","v":{"v":1281.366,"d":"$ 1,281"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H386,H382,H378),0)","v":{"v":41828,"d":"$ 41,828"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B36","v":"1.3.3"},{"$f":"+_xlfn.XLOOKUP(C392,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de acometida domiciliaria con reduccion de 3\" a 1\"."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C392,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-073",{"$f":"+_xlfn.XLOOKUP(C396,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cinta teflón (10 m)"},{"$f":"+_xlfn.XLOOKUP(C396,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C396,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3000,"d":"$ 3,000"}},{"$f":"+F396*G396","v":{"v":3000,"d":"$ 3,000"}}]
[null,null,"M-080",{"$f":"+_xlfn.XLOOKUP(C397,INSUMOS[codigo],INSUMOS[descripcion])","v":"Collar de derivación de Ø 3\" x  Ø 1\" para acometida"},{"$f":"+_xlfn.XLOOKUP(C397,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C397,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":59100,"d":"$ 59,100"}},{"v":59100,"d":"$ 59,100"}]
[null,null,"M-153",{"$f":"+_xlfn.XLOOKUP(C398,INSUMOS[codigo],INSUMOS[descripcion])","v":"Registro de corte 1\""},{"$f":"+_xlfn.XLOOKUP(C398,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C398,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":73000,"d":"$ 73,000"}},{"v":73000,"d":"$ 73,000"}]
[null,null,"M-206",{"$f":"+_xlfn.XLOOKUP(C399,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubería PVC presion de 1\" rde 13.5"},{"$f":"+_xlfn.XLOOKUP(C399,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},6.5,{"$f":"+_xlfn.XLOOKUP(C399,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8500,"d":"$ 8,500"}},{"v":55250,"d":"$ 55,250"}]
[null,null,"M-009",{"$f":"+_xlfn.XLOOKUP(C400,INSUMOS[codigo],INSUMOS[descripcion])","v":"Adaptador macho de Ø 1\""},{"$f":"+_xlfn.XLOOKUP(C400,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2,{"$f":"+_xlfn.XLOOKUP(C400,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1550,"d":"$ 1,550"}},{"v":3100,"d":"$ 3,100"}]
[null,null,"M-154",{"$f":"+_xlfn.XLOOKUP(C401,INSUMOS[codigo],INSUMOS[descripcion])","v":"Registro de incorporación"},{"$f":"+_xlfn.XLOOKUP(C401,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C401,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":75000,"d":"$ 75,000"}},{"v":75000,"d":"$ 75,000"}]
[null,null,"M-223",{"$f":"+_xlfn.XLOOKUP(C402,INSUMOS[codigo],INSUMOS[descripcion])","v":"Universal pvc de ø 1\""},{"$f":"+_xlfn.XLOOKUP(C402,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C402,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":11674,"d":"$ 11,674"}},{"v":11674,"d":"$ 11,674"}]
[null,null,"M-161",{"$f":"+_xlfn.XLOOKUP(C403,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura líquida (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C403,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.018,{"$f":"+_xlfn.XLOOKUP(C403,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":124000,"d":"$ 124,000"}},{"v":2232,"d":"$ 2,232"}]
[{"$nulls":7},{"$f":"SUM(H396:H403)","v":{"v":282356,"d":"$ 282,356"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C407,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",1.23,{"$f":"+_xlfn.XLOOKUP(C407,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F407*G407","v":{"v":37316.97,"d":"$ 37,317"}}]
[{"$nulls":7},{"$f":"SUM(H407)","v":{"v":37316.97,"d":"$ 37,317"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D411,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C411,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H408","v":{"v":37316.97,"d":"37,317"}},{"v":1,"d":"$ 1"},{"$f":"+F411*E411","v":{"v":1865.8485,"d":"$ 1,866"}}]
[{"$nulls":7},{"$f":"SUM(H411)","v":{"v":1865.8485,"d":"$ 1,866"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H412,H408,H404),0)","v":{"v":321539,"d":"$ 321,539"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B37","v":"1.3.4"},{"$f":"+_xlfn.XLOOKUP(C418,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación tubería PVC sanitaria Ø 4\", incluye accesorios, para instalaciones interiores de baños"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C418,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-119",{"$f":"+_xlfn.XLOOKUP(C422,INSUMOS[codigo],INSUMOS[descripcion])","v":"Limpiador PVC ( 1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C422,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.00417,{"$f":"+_xlfn.XLOOKUP(C422,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":60000,"d":"$ 60,000"}},{"$f":"+F422*G422","v":{"v":250.20000000000002,"d":"$ 250"}}]
[null,null,"M-161",{"$f":"+_xlfn.XLOOKUP(C423,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura líquida (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C423,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.00417,{"$f":"+_xlfn.XLOOKUP(C423,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":124000,"d":"$ 124,000"}},{"$f":"+F423*G423","v":{"v":517.08,"d":"$ 517"}}]
[null,null,"M-230",{"$f":"+_xlfn.XLOOKUP(C424,INSUMOS[codigo],INSUMOS[descripcion])","v":"Waipe"},{"$f":"+_xlfn.XLOOKUP(C424,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.02,{"$f":"+_xlfn.XLOOKUP(C424,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"$f":"+F424*G424","v":{"v":160,"d":"$ 160"}}]
[null,null,"M-209",{"$f":"+_xlfn.XLOOKUP(C425,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubería PVC sanitaria lisa de Ø 4\"\""},{"$f":"+_xlfn.XLOOKUP(C425,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.03,{"$f":"+_xlfn.XLOOKUP(C425,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":31765,"d":"$ 31,765"}},{"$f":"+F425*G425","v":{"v":32717.95,"d":"$ 32,718"}}]
[null,null,"M-221",{"$f":"+_xlfn.XLOOKUP(C426,INSUMOS[codigo],INSUMOS[descripcion])","v":"Unión PVC sanitaria de ø 4\""},{"$f":"+_xlfn.XLOOKUP(C426,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.16667,{"$f":"+_xlfn.XLOOKUP(C426,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9459,"d":"$ 9,459"}},{"$f":"+F426*G426","v":{"v":1576.5315300000002,"d":"$ 1,577"}}]
[{"$nulls":7},{"$f":"SUM(H422:H426)","v":{"v":35221.76153,"d":"$ 35,222"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C430,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.1,{"$f":"+_xlfn.XLOOKUP(C430,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F430*G430","v":{"v":3033.9,"d":"$ 3,034"}}]
[{"$nulls":7},{"$f":"SUM(H430)","v":{"v":3033.9,"d":"$ 3,034"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D434,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C434,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H431","v":{"v":3033.9,"d":"3,034"}},{"v":1,"d":"$ 1"},{"$f":"+F434*E434","v":{"v":151.69500000000002,"d":"$ 152"}}]
[{"$nulls":7},{"$f":"SUM(H434)","v":{"v":151.69500000000002,"d":"$ 152"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H435,H431,H427),0)","v":{"v":38407,"d":"$ 38,407"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B38","v":"1.3.5"},{"$f":"+_xlfn.XLOOKUP(C441,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación tubería Novafort o de similares características ø 4\""},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C441,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-212",{"$f":"+_xlfn.XLOOKUP(C445,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC sanitaria corrugada de Ø 4\""},{"$f":"+_xlfn.XLOOKUP(C445,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.03,{"$f":"+_xlfn.XLOOKUP(C445,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":22050,"d":"$ 22,050"}},{"$f":"+F445*G445","v":{"v":22711.5,"d":"$ 22,712"}}]
[{"$nulls":7},{"$f":"SUM(H445)","v":{"v":22711.5,"d":"$ 22,712"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C449,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.17,{"$f":"+_xlfn.XLOOKUP(C449,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F449*G449","v":{"v":5157.63,"d":"$ 5,158"}}]
[{"$nulls":7},{"$f":"SUM(H449)","v":{"v":5157.63,"d":"$ 5,158"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D453,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C453,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H450","v":{"v":5157.63,"d":"5,158"}},{"v":1,"d":"$ 1"},{"$f":"+F453*E453","v":{"v":257.8815,"d":"$ 258"}}]
[{"$nulls":7},{"$f":"SUM(H453)","v":{"v":257.8815,"d":"$ 258"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H454,H450,H446),0)","v":{"v":28127,"d":"$ 28,127"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B39","v":"1.3.6"},{"$f":"+_xlfn.XLOOKUP(C460,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación tubería PVC sanitaria  Ø 2\", incluye accesorios"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C460,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-119",{"$f":"+_xlfn.XLOOKUP(C464,INSUMOS[codigo],INSUMOS[descripcion])","v":"Limpiador PVC ( 1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C464,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.0025,{"$f":"+_xlfn.XLOOKUP(C464,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":60000,"d":"$ 60,000"}},{"$f":"+F464*G464","v":{"v":150,"d":"$ 150"}}]
[null,null,"M-161",{"$f":"+_xlfn.XLOOKUP(C465,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura líquida (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C465,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.0025,{"$f":"+_xlfn.XLOOKUP(C465,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":124000,"d":"$ 124,000"}},{"$f":"+F465*G465","v":{"v":310,"d":"$ 310"}}]
[null,null,"M-230",{"$f":"+_xlfn.XLOOKUP(C466,INSUMOS[codigo],INSUMOS[descripcion])","v":"Waipe"},{"$f":"+_xlfn.XLOOKUP(C466,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.01,{"$f":"+_xlfn.XLOOKUP(C466,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"$f":"+F466*G466","v":{"v":80,"d":"$ 80"}}]
[null,null,"M-208",{"$f":"+_xlfn.XLOOKUP(C467,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubería PVC sanitaria lisa de Ø 2\"\""},{"$f":"+_xlfn.XLOOKUP(C467,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.03,{"$f":"+_xlfn.XLOOKUP(C467,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15122,"d":"$ 15,122"}},{"$f":"+F467*G467","v":{"v":15575.66,"d":"$ 15,576"}}]
[null,null,"M-222",{"$f":"+_xlfn.XLOOKUP(C468,INSUMOS[codigo],INSUMOS[descripcion])","v":"Unión sanitaria 2\""},{"$f":"+_xlfn.XLOOKUP(C468,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.17,{"$f":"+_xlfn.XLOOKUP(C468,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3251,"d":"$ 3,251"}},{"$f":"+F468*G468","v":{"v":552.6700000000001,"d":"$ 553"}}]
[{"$nulls":7},{"$f":"SUM(H464:H468)","v":{"v":16668.33,"d":"$ 16,668"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C472,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.15,{"$f":"+_xlfn.XLOOKUP(C472,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F472*G472","v":{"v":4550.849999999999,"d":"$ 4,551"}}]
[{"$nulls":7},{"$f":"SUM(H472)","v":{"v":4550.849999999999,"d":"$ 4,551"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D476,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C476,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H473","v":{"v":4550.849999999999,"d":"4,551"}},{"v":1,"d":"$ 1"},{"$f":"+F476*E476","v":{"v":227.5425,"d":"$ 228"}}]
[{"$nulls":7},{"$f":"SUM(H476)","v":{"v":227.5425,"d":"$ 228"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H477,H473,H469),0)","v":{"v":21447,"d":"$ 21,447"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B40","v":"1.3.7"},{"$f":"+_xlfn.XLOOKUP(C483,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación tubería  PVC aguas lluvias Ø 4\", para bajantes, incluye accesorios"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C483,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-119",{"$f":"+_xlfn.XLOOKUP(C487,INSUMOS[codigo],INSUMOS[descripcion])","v":"Limpiador PVC ( 1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C487,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.00417,{"$f":"+_xlfn.XLOOKUP(C487,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":60000,"d":"$ 60,000"}},{"$f":"+F487*G487","v":{"v":250.20000000000002,"d":"$ 250"}}]
[null,null,"M-161",{"$f":"+_xlfn.XLOOKUP(C488,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura líquida (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C488,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.00417,{"$f":"+_xlfn.XLOOKUP(C488,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":124000,"d":"$ 124,000"}},{"v":517.08,"d":"$ 517"}]
[null,null,"M-221",{"$f":"+_xlfn.XLOOKUP(C489,INSUMOS[codigo],INSUMOS[descripcion])","v":"Unión PVC sanitaria de ø 4\""},{"$f":"+_xlfn.XLOOKUP(C489,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.17,{"$f":"+_xlfn.XLOOKUP(C489,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9459,"d":"$ 9,459"}},{"v":1608.0300000000002,"d":"$ 1,608"}]
[null,null,"M-213",{"$f":"+_xlfn.XLOOKUP(C490,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo vent llv PVC Ø 4\"\""},{"$f":"+_xlfn.XLOOKUP(C490,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},3.5,{"$f":"+_xlfn.XLOOKUP(C490,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18846,"d":"$ 18,846"}},{"v":65961,"d":"$ 65,961"}]
[null,null,"M-230",{"$f":"+_xlfn.XLOOKUP(C491,INSUMOS[codigo],INSUMOS[descripcion])","v":"Waipe"},{"$f":"+_xlfn.XLOOKUP(C491,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.02,{"$f":"+_xlfn.XLOOKUP(C491,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"v":160,"d":"$ 160"}]
[null,null,"M-231",{"$f":"+_xlfn.XLOOKUP(C492,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soportes metalicos para sujecion de la tuberia incluido clavos o chazos."},{"$f":"+_xlfn.XLOOKUP(C492,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},5,{"$f":"+_xlfn.XLOOKUP(C492,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1500,"d":"$ 1,500"}},{"v":7500,"d":"$ 7,500"}]
[null,null,"M-232",{"$f":"+_xlfn.XLOOKUP(C493,INSUMOS[codigo],INSUMOS[descripcion])","v":"Codo PVC sanitario de Ø 4\" x 45°"},{"$f":"+_xlfn.XLOOKUP(C493,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6,{"$f":"+_xlfn.XLOOKUP(C493,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18265,"d":"$ 18,265"}},{"v":109590,"d":"$ 109,590"}]
[{"$nulls":7},{"$f":"ROUND(SUM(H487:H493),0)","v":{"v":185586,"d":"$ 185,586"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C497,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",1.5,{"$f":"+_xlfn.XLOOKUP(C497,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F497*G497","v":{"v":45508.5,"d":"$ 45,509"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H497),0)","v":{"v":45509,"d":"$ 45,509"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D501,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C501,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H498","v":{"v":45509,"d":"45,509"}},{"v":1,"d":"$ 1"},{"$f":"+F501*E501","v":{"v":2275.4500000000003,"d":"$ 2,275"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H501),0)","v":{"v":2275,"d":"$ 2,275"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H502,H498,H494),0)","v":{"v":233370,"d":"$ 233,370"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B41","v":"1.3.8"},{"$f":"+_xlfn.XLOOKUP(C508,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Construcción caja de inspección en concreto reforzado, f'c= 21 Mpa de 0,60 x 0,60 m  libres, altura= 0,60 m, incluye cañuela y tapa en concreto reforzado, f'c= 21 Mpa, e= 0,10 m, varillas d= 3/8\", fy= 420 Mpa, según diseño y planos"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C508,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"CCT-21MP",{"$f":"+_xlfn.XLOOKUP(C512,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Concreto f'c= 21 Mpa"},"m3",0.4284,{"$f":"+_xlfn.XLOOKUP(C512,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":391385.20750075695,"d":"$ 391,385"}},{"$f":"+F512*G512","v":{"v":167669.42289332428,"d":"$ 167,669"}}]
[null,null,"MORT-13",{"$f":"+_xlfn.XLOOKUP(C513,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Mortero 1:3"},"m3",0.036,{"$f":"+_xlfn.XLOOKUP(C513,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":396110,"d":"$ 396,110"}},{"$f":"+F513*G513","v":{"v":14259.96,"d":"$ 14,260"}}]
[null,null,"M-003",{"$f":"+_xlfn.XLOOKUP(C514,INSUMOS[codigo],INSUMOS[descripcion])","v":"Acero fy=420 mpa"},{"$f":"+_xlfn.XLOOKUP(C514,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},9.792,{"$f":"+_xlfn.XLOOKUP(C514,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":6000,"d":"$ 6,000"}},{"$f":"+F514*G514","v":{"v":58752,"d":"$ 58,752"}}]
[null,null,"M-016",{"$f":"+_xlfn.XLOOKUP(C515,INSUMOS[codigo],INSUMOS[descripcion])","v":"Alambre galvanizado No. 18"},{"$f":"+_xlfn.XLOOKUP(C515,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.08,{"$f":"+_xlfn.XLOOKUP(C515,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8122,"d":"$ 8,122"}},{"v":649.76,"d":"$ 650"}]
[null,null,"M-020",{"$f":"+_xlfn.XLOOKUP(C516,INSUMOS[codigo],INSUMOS[descripcion])","v":"Angulo 2\" x 1/8\""},{"$f":"+_xlfn.XLOOKUP(C516,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},3.36,{"$f":"+_xlfn.XLOOKUP(C516,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15833.333333333334,"d":"$ 15,833"}},{"v":53200,"d":"$ 53,200"}]
[null,null,"M-084",{"$f":"+_xlfn.XLOOKUP(C517,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cuarton de otobo de  2\" x 4\" x 3 m"},{"$f":"+_xlfn.XLOOKUP(C517,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C517,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":12000,"d":"$ 12,000"}},{"v":12000,"d":"$ 12,000"}]
[null,null,"M-152",{"$f":"+_xlfn.XLOOKUP(C518,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puntilla"},{"$f":"+_xlfn.XLOOKUP(C518,INSUMOS[codigo],INSUMOS[unidad])","v":"lb"},0.2,{"$f":"+_xlfn.XLOOKUP(C518,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3604,"d":"$ 3,604"}},{"v":720.8000000000001,"d":"$ 721"}]
[null,null,"M-168",{"$f":"+_xlfn.XLOOKUP(C519,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tabla común de 3x0,2x0,02"},{"$f":"+_xlfn.XLOOKUP(C519,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3,{"$f":"+_xlfn.XLOOKUP(C519,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":10000,"d":"$ 10,000"}},{"v":30000,"d":"$ 30,000"}]
[{"$nulls":7},{"$f":"ROUND(SUM(H512:H519),0)","v":{"v":337252,"d":"$ 337,252"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C523,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",2.2,{"$f":"+_xlfn.XLOOKUP(C523,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F523*G523","v":{"v":73418.40000000001,"d":"$ 73,418"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H523),0)","v":{"v":73418,"d":"$ 73,418"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D527,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C527,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H524","v":{"v":73418,"d":"73,418"}},{"v":1,"d":"$ 1"},{"$f":"+F527*E527","v":{"v":3670.9,"d":"$ 3,671"}}]
[{"$nulls":7},{"$f":"SUM(H527)","v":{"v":3670.9,"d":"$ 3,671"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H528,H524,H520),0)","v":{"v":414341,"d":"$ 414,341"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B42","v":"1.3.9"},{"$f":"+_xlfn.XLOOKUP(C534,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Relleno compactado con material seleccionado de la misma excavación aprobado por la interventoría"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C534,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C538,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C538,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},5,{"$f":"+_xlfn.XLOOKUP(C538,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20,"d":"$ 20"}},{"$f":"+F538*G538","v":{"v":100,"d":"$ 100"}}]
[{"$nulls":7},{"$f":"SUM(H538)","v":{"v":100,"d":"$ 100"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C542,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",0.95,{"$f":"+_xlfn.XLOOKUP(C542,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F542*G542","v":{"v":11089.35,"d":"$ 11,089"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H542),0)","v":{"v":11089,"d":"$ 11,089"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D546,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C546,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H543","v":{"v":11089,"d":"11,089"}},{"v":1,"d":"$ 1"},{"$f":"+F546*E546","v":{"v":554.45,"d":"$ 554"}}]
[null,null,"E024",{"$f":"+_xlfn.XLOOKUP($C547,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Vibrocompactador tipo saltarin"},{"$f":"+_xlfn.XLOOKUP($C547,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},{"$f":"1/8","v":0.125},{"$f":"+_xlfn.XLOOKUP($C547,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":80000,"d":"$ 80,000"}},{"$f":"+F547*G547","v":{"v":10000,"d":"$ 10,000"}}]
[{"$nulls":7},{"$f":"SUM(H546:H547)","v":{"v":10554.45,"d":"$ 10,554"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H548,H543,H539),0)","v":{"v":21743,"d":"$ 21,743"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B43","v":"1.3.10"},{"$f":"+_xlfn.XLOOKUP(C554,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Relleno Tipo II, con material importado suministrado por el contratista, compactado con equipo mecánico al 95% p.m. compactado en capas de máximo 0.30 m de espesor, según norma INVIAS E-220; CBR≥5%, LL<40%, pasa 200 ≤ 35%, tamaño máximo 2\"; contenido de materia orgánica < 1%"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C554,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C558,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C558,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},5,{"$f":"+_xlfn.XLOOKUP(C558,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20,"d":"$ 20"}},{"$f":"+F558*G558","v":{"v":100,"d":"$ 100"}}]
[null,null,"M-233",{"$f":"+_xlfn.XLOOKUP(C559,INSUMOS[codigo],INSUMOS[descripcion])","v":"Material limo-arcilloso para relleno"},{"$f":"+_xlfn.XLOOKUP(C559,INSUMOS[codigo],INSUMOS[unidad])","v":"M3"},1.3,{"$f":"+_xlfn.XLOOKUP(C559,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":21000,"d":"$ 21,000"}},{"$f":"+F559*G559","v":{"v":27300,"d":"$ 27,300"}}]
[{"$nulls":7},{"$f":"SUM(H558:H559)","v":{"v":27400,"d":"$ 27,400"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C563,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",0.95,{"$f":"+_xlfn.XLOOKUP(C563,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F563*G563","v":{"v":11089.35,"d":"$ 11,089"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H563),0)","v":{"v":11089,"d":"$ 11,089"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D567,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C567,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H564","v":{"v":11089,"d":"11,089"}},{"v":1,"d":"$ 1"},{"$f":"+F567*E567","v":{"v":554.45,"d":"$ 554"}}]
[null,null,"E024",{"$f":"+_xlfn.XLOOKUP($C568,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Vibrocompactador tipo saltarin"},{"$f":"+_xlfn.XLOOKUP($C568,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},{"$f":"1/8","v":0.125},{"$f":"+_xlfn.XLOOKUP($C568,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":80000,"d":"$ 80,000"}},{"$f":"+F568*G568","v":{"v":10000,"d":"$ 10,000"}}]
[null,null,"E025",{"$f":"+_xlfn.XLOOKUP($C569,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Volqueta 5 m3"},{"$f":"+_xlfn.XLOOKUP($C569,Tabla2[[Código ]],Tabla2[Unidad])","v":"Vje"},0.3,{"$f":"+_xlfn.XLOOKUP($C569,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":100000,"d":"$ 100,000"}},{"$f":"+F569*G569","v":{"v":30000,"d":"$ 30,000"}}]
[{"$nulls":7},{"$f":"SUM(H567:H569)","v":{"v":40554.45,"d":"$ 40,554"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H570,H564,H560),0)","v":{"v":79043,"d":"$ 79,043"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B44","v":"1.3.11"},{"$f":"+_xlfn.XLOOKUP(C576,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro, riego y compactación de subbase mecánico clase a"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C576,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-132",{"$f":"+_xlfn.XLOOKUP(C580,INSUMOS[codigo],INSUMOS[descripcion])","v":"Material de sub-base clase a"},{"$f":"+_xlfn.XLOOKUP(C580,INSUMOS[codigo],INSUMOS[unidad])","v":"m3"},1.3,{"$f":"+_xlfn.XLOOKUP(C580,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":75000,"d":"$ 75,000"}},{"$f":"+F580*G580","v":{"v":97500,"d":"$ 97,500"}}]
[{"$nulls":7},{"$f":"SUM(H580)","v":{"v":97500,"d":"$ 97,500"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C584,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.647,{"$f":"+_xlfn.XLOOKUP(C584,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F584*G584","v":{"v":21591.684,"d":"$ 21,592"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H584),0)","v":{"v":21592,"d":"$ 21,592"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D588,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C588,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H585","v":{"v":21592,"d":"21,592"}},{"v":1,"d":"$ 1"},{"$f":"+F588*E588","v":{"v":1079.6000000000001,"d":"$ 1,080"}}]
[null,null,"E024",{"$f":"+_xlfn.XLOOKUP($C589,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Vibrocompactador tipo saltarin"},{"$f":"+_xlfn.XLOOKUP($C589,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},0.125,{"$f":"+_xlfn.XLOOKUP($C589,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":80000,"d":"$ 80,000"}},{"$f":"+F589*G589","v":{"v":10000,"d":"$ 10,000"}}]
[{"$nulls":7},{"$f":"SUM(H588:H589)","v":{"v":11079.6,"d":"$ 11,080"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H590,H585,H581),0)","v":{"v":130172,"d":"$ 130,172"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B45","v":"1.3.12"},{"$f":"+_xlfn.XLOOKUP(C596,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro, riego y compactación de base mecánico clase a"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C596,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-029",{"$f":"+_xlfn.XLOOKUP(C600,INSUMOS[codigo],INSUMOS[descripcion])","v":"Base granular"},{"$f":"+_xlfn.XLOOKUP(C600,INSUMOS[codigo],INSUMOS[unidad])","v":"M3"},1.3,{"$f":"+_xlfn.XLOOKUP(C600,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":73000,"d":"$ 73,000"}},{"$f":"+F600*G600","v":{"v":94900,"d":"$ 94,900"}}]
[{"$nulls":7},{"$f":"SUM(H600)","v":{"v":94900,"d":"$ 94,900"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C604,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.61,{"$f":"+_xlfn.XLOOKUP(C604,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F604*G604","v":{"v":20356.92,"d":"$ 20,357"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H604),0)","v":{"v":20357,"d":"$ 20,357"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D608,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C608,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H605","v":{"v":20357,"d":"20,357"}},{"v":1,"d":"$ 1"},{"$f":"+F608*E608","v":{"v":1017.85,"d":"$ 1,018"}}]
[null,null,"E024",{"$f":"+_xlfn.XLOOKUP($C609,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Vibrocompactador tipo saltarin"},{"$f":"+_xlfn.XLOOKUP($C609,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},0.125,{"$f":"+_xlfn.XLOOKUP($C609,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":80000,"d":"$ 80,000"}},{"$f":"+F609*G609","v":{"v":10000,"d":"$ 10,000"}}]
[{"$nulls":7},{"$f":"SUM(H608:H609)","v":{"v":11017.85,"d":"$ 11,018"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H610,H605,H601),0)","v":{"v":126275,"d":"$ 126,275"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B46","v":"1.3.13"},{"$f":"+_xlfn.XLOOKUP(C616,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Imprimación con emulsión asfáltica tipo crl-1"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C616,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-099",{"$f":"+_xlfn.XLOOKUP(C620,INSUMOS[codigo],INSUMOS[descripcion])","v":"Emulsión asfáltica tipo crl-1"},{"$f":"+_xlfn.XLOOKUP(C620,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.3,{"$f":"+_xlfn.XLOOKUP(C620,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":13000,"d":"$ 13,000"}},{"$f":"+F620*G620","v":{"v":3900,"d":"$ 3,900"}}]
[{"$nulls":7},{"$f":"SUM(H620)","v":{"v":3900,"d":"$ 3,900"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C624,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",0.33,{"$f":"+_xlfn.XLOOKUP(C624,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F624*G624","v":{"v":3852.09,"d":"$ 3,852"}}]
[{"$nulls":7},{"$f":"SUM(H624)","v":{"v":3852.09,"d":"$ 3,852"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D628,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C628,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H625","v":{"v":3852.09,"d":"3,852"}},{"v":1,"d":"$ 1"},{"$f":"+F628*E628","v":{"v":192.60450000000003,"d":"$ 193"}}]
[{"$nulls":7},{"$f":"SUM(H628)","v":{"v":192.60450000000003,"d":"$ 193"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H629,H625,H621),0)","v":{"v":7945,"d":"$ 7,945"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B47","v":"1.3.14"},{"$f":"+_xlfn.XLOOKUP(C635,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro, riego y compactación de mezcla asfáltica tipo mdc-19"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C635,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-133",{"$f":"+_xlfn.XLOOKUP(C639,INSUMOS[codigo],INSUMOS[descripcion])","v":"Mezcla densa en caliente tipo mdc-19"},{"$f":"+_xlfn.XLOOKUP(C639,INSUMOS[codigo],INSUMOS[unidad])","v":"m3"},1.25,{"$f":"+_xlfn.XLOOKUP(C639,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":500000,"d":"$ 500,000"}},{"$f":"+F639*G639","v":{"v":625000,"d":"$ 625,000"}}]
[{"$nulls":7},{"$f":"SUM(H639)","v":{"v":625000,"d":"$ 625,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C643,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",2.1,{"$f":"+_xlfn.XLOOKUP(C643,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F643*G643","v":{"v":88225.2,"d":"$ 88,225"}}]
[{"$nulls":7},{"$f":"SUM(H643)","v":{"v":88225.2,"d":"$ 88,225"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D647,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C647,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H644","v":{"v":88225.2,"d":"88,225"}},{"v":1,"d":"$ 1"},{"$f":"+F647*E647","v":{"v":4411.26,"d":"$ 4,411"}}]
[null,null,"E025",{"$f":"+_xlfn.XLOOKUP($C648,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Volqueta 5 m3"},{"$f":"+_xlfn.XLOOKUP($C648,Tabla2[[Código ]],Tabla2[Unidad])","v":"Vje"},0.14286,{"$f":"+_xlfn.XLOOKUP($C648,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":100000,"d":"$ 100,000"}},{"$f":"+F648*G648","v":{"v":14285.999999999998,"d":"$ 14,286"}}]
[null,null,"E011",{"$f":"+_xlfn.XLOOKUP($C649,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Compactador"},{"$f":"+_xlfn.XLOOKUP($C649,Tabla2[[Código ]],Tabla2[Unidad])","v":"hr"},0.75,{"$f":"+_xlfn.XLOOKUP($C649,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":80000,"d":"$ 80,000"}},{"$f":"+F649*G649","v":{"v":60000,"d":"$ 60,000"}}]
[{"$nulls":7},{"$f":"SUM(H648:H649)","v":{"v":74286,"d":"$ 74,286"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H650,H644,H640),0)","v":{"v":787511,"d":"$ 787,511"}}]
[null,null,{"$f":"+PRESUPUESTO!B48","v":1.4},{"$f":"+PRESUPUESTO!C48","v":"Estructura en concreto"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B49","v":"1.4.1"},{"$f":"+_xlfn.XLOOKUP(C656,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Construcción columna en ccto de 21 Mpa de (0.20 x 0.20) m, incluye acero de refuerzo de acuerdo a diseño-"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C656,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"CCT-21MP",{"$f":"+_xlfn.XLOOKUP(C660,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Concreto f'c= 21 Mpa"},"m3",0.04635,{"$f":"+_xlfn.XLOOKUP(C660,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":391385.20750075695,"d":"$ 391,385"}},{"$f":"+F660*G660","v":{"v":18140.704367660084,"d":"$ 18,141"}}]
[null,null,"M-003",{"$f":"+_xlfn.XLOOKUP(C661,INSUMOS[codigo],INSUMOS[descripcion])","v":"Acero fy=420 mpa"},{"$f":"+_xlfn.XLOOKUP(C661,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},4.01,{"$f":"+_xlfn.XLOOKUP(C661,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":6000,"d":"$ 6,000"}},{"$f":"+F661*G661","v":{"v":24060,"d":"$ 24,060"}}]
[null,null,"M-122",{"$f":"+_xlfn.XLOOKUP(C662,INSUMOS[codigo],INSUMOS[descripcion])","v":"Liston 2x300 otobo"},{"$f":"+_xlfn.XLOOKUP(C662,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.2,{"$f":"+_xlfn.XLOOKUP(C662,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"$f":"+F662*G662","v":{"v":1600,"d":"$ 1,600"}}]
[null,null,"M-152",{"$f":"+_xlfn.XLOOKUP(C663,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puntilla"},{"$f":"+_xlfn.XLOOKUP(C663,INSUMOS[codigo],INSUMOS[unidad])","v":"lb"},0.1,{"$f":"+_xlfn.XLOOKUP(C663,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3604,"d":"$ 3,604"}},{"$f":"+F663*G663","v":{"v":360.40000000000003,"d":"$ 360"}}]
[null,null,"M-168",{"$f":"+_xlfn.XLOOKUP(C664,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tabla común de 3x0,2x0,02"},{"$f":"+_xlfn.XLOOKUP(C664,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.35,{"$f":"+_xlfn.XLOOKUP(C664,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":10000,"d":"$ 10,000"}},{"$f":"+F664*G664","v":{"v":3500,"d":"$ 3,500"}}]
[{"$nulls":7},{"$f":"SUM(H660:H664)","v":{"v":47661.10436766009,"d":"$ 47,661"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C668,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.5,{"$f":"+_xlfn.XLOOKUP(C668,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F668*G668","v":{"v":21006,"d":"$ 21,006"}}]
[{"$nulls":7},{"$f":"SUM(H668)","v":{"v":21006,"d":"$ 21,006"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D672,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C672,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H669","v":{"v":21006,"d":"21,006"}},{"v":1,"d":"$ 1"},{"$f":"+F672*E672","v":{"v":1050.3,"d":"$ 1,050"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C673,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C673,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.08,{"$f":"+_xlfn.XLOOKUP($C673,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F673*G673","v":{"v":560,"d":"$ 560"}}]
[null,null,"E023",{"$f":"+_xlfn.XLOOKUP($C674,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Vibrador electrico para concreto"},{"$f":"+_xlfn.XLOOKUP($C674,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},0.05,{"$f":"+_xlfn.XLOOKUP($C674,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":55000,"d":"$ 55,000"}},{"$f":"+F674*G674","v":{"v":2750,"d":"$ 2,750"}}]
[{"$nulls":7},{"$f":"SUM(H672:H674)","v":{"v":4360.3,"d":"$ 4,360"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H675,H669,H665),0)","v":{"v":73027,"d":"$ 73,027"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B50","v":"1.4.2"},{"$f":"+_xlfn.XLOOKUP(C681,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Construcción de viga de amarre de 0,20 x 0,20 m, incluye acero, formaleta y andamios, , según diseño y planos."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C681,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"CCT-21MP",{"$f":"+_xlfn.XLOOKUP(C685,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Concreto f'c= 21 Mpa"},"m3",0.04635,{"$f":"+_xlfn.XLOOKUP(C685,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":391385.20750075695,"d":"$ 391,385"}},{"$f":"+F685*G685","v":{"v":18140.704367660084,"d":"$ 18,141"}}]
[null,null,"M-003",{"$f":"+_xlfn.XLOOKUP(C686,INSUMOS[codigo],INSUMOS[descripcion])","v":"Acero fy=420 mpa"},{"$f":"+_xlfn.XLOOKUP(C686,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},6.81,{"$f":"+_xlfn.XLOOKUP(C686,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":6000,"d":"$ 6,000"}},{"$f":"+F686*G686","v":{"v":40860,"d":"$ 40,860"}}]
[null,null,"M-122",{"$f":"+_xlfn.XLOOKUP(C687,INSUMOS[codigo],INSUMOS[descripcion])","v":"Liston 2x300 otobo"},{"$f":"+_xlfn.XLOOKUP(C687,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.2,{"$f":"+_xlfn.XLOOKUP(C687,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"$f":"+F687*G687","v":{"v":1600,"d":"$ 1,600"}}]
[null,null,"M-152",{"$f":"+_xlfn.XLOOKUP(C688,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puntilla"},{"$f":"+_xlfn.XLOOKUP(C688,INSUMOS[codigo],INSUMOS[unidad])","v":"lb"},0.1,{"$f":"+_xlfn.XLOOKUP(C688,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3604,"d":"$ 3,604"}},{"$f":"+F688*G688","v":{"v":360.40000000000003,"d":"$ 360"}}]
[null,null,"M-168",{"$f":"+_xlfn.XLOOKUP(C689,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tabla común de 3x0,2x0,02"},{"$f":"+_xlfn.XLOOKUP(C689,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.25,{"$f":"+_xlfn.XLOOKUP(C689,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":10000,"d":"$ 10,000"}},{"$f":"+F689*G689","v":{"v":2500,"d":"$ 2,500"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H685:H689),0)","v":{"v":63461,"d":"$ 63,461"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C693,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.4,{"$f":"+_xlfn.XLOOKUP(C693,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F693*G693","v":{"v":16804.8,"d":"$ 16,805"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H693),0)","v":{"v":16805,"d":"$ 16,805"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D697,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C697,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H694","v":{"v":16805,"d":"16,805"}},{"v":1,"d":"$ 1"},{"$f":"+F697*E697","v":{"v":840.25,"d":"$ 840"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C698,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C698,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.08,{"$f":"+_xlfn.XLOOKUP($C698,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F698*G698","v":{"v":560,"d":"$ 560"}}]
[null,null,"E023",{"$f":"+_xlfn.XLOOKUP($C699,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Vibrador electrico para concreto"},{"$f":"+_xlfn.XLOOKUP($C699,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},0.06,{"$f":"+_xlfn.XLOOKUP($C699,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":55000,"d":"$ 55,000"}},{"$f":"+F699*G699","v":{"v":3300,"d":"$ 3,300"}}]
[{"$nulls":7},{"$f":"SUM(H697:H699)","v":{"v":4700.25,"d":"$ 4,700"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H700,H694,H690),0)","v":{"v":84966,"d":"$ 84,966"}}]
[null,null,{"$f":"+PRESUPUESTO!B51","v":1.5},{"$f":"+PRESUPUESTO!C51","v":"Mampostería y repellos"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B52","v":"1.5.1"},{"$f":"+_xlfn.XLOOKUP(C706,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Mampostería en ladrillo común con mortero de pega 1:4  en sitios donde se desmontaron ventanas y en cuarto de compresores"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C706,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"MORT-14",{"$f":"+_xlfn.XLOOKUP(C710,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Mortero 1:4"},"m3",0.038,{"$f":"+_xlfn.XLOOKUP(C710,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":346760,"d":"$ 346,760"}},{"$f":"+F710*G710","v":{"v":13176.88,"d":"$ 13,177"}}]
[null,null,"M-113",{"$f":"+_xlfn.XLOOKUP(C711,INSUMOS[codigo],INSUMOS[descripcion])","v":"Ladrillo común"},{"$f":"+_xlfn.XLOOKUP(C711,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},52,{"$f":"+_xlfn.XLOOKUP(C711,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":600,"d":"$ 600"}},{"$f":"+F711*G711","v":{"v":31200,"d":"$ 31,200"}}]
[{"$nulls":7},{"$f":"SUM(H710:H711)","v":{"v":44376.88,"d":"$ 44,377"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C715,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.4,{"$f":"+_xlfn.XLOOKUP(C715,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F715*G715","v":{"v":13348.800000000001,"d":"$ 13,349"}}]
[{"$nulls":7},{"$f":"SUM(H715)","v":{"v":13348.800000000001,"d":"$ 13,349"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D719,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C719,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H716","v":{"v":13348.800000000001,"d":"13,349"}},{"v":1,"d":"$ 1"},{"$f":"+F719*E719","v":{"v":667.44,"d":"$ 667"}}]
[{"$nulls":7},{"$f":"SUM(H719)","v":{"v":667.44,"d":"$ 667"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H720,H716,H712),0)","v":{"v":58393,"d":"$ 58,393"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B53","v":"1.5.2"},{"$f":"+_xlfn.XLOOKUP(C726,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Repello en muros con mortero 1:3, incluye filos y dilataciones donde hubiere."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C726,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"MORT-13",{"$f":"+_xlfn.XLOOKUP(C730,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Mortero 1:3"},"m3",0.015,{"$f":"+_xlfn.XLOOKUP(C730,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":396110,"d":"$ 396,110"}},{"$f":"+F730*G730","v":{"v":5941.65,"d":"$ 5,942"}}]
[{"$nulls":7},{"$f":"SUM(H730)","v":{"v":5941.65,"d":"$ 5,942"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C734,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.26,{"$f":"+_xlfn.XLOOKUP(C734,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F734*G734","v":{"v":10923.12,"d":"$ 10,923"}}]
[{"$nulls":7},{"$f":"SUM(H734)","v":{"v":10923.12,"d":"$ 10,923"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D738,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C738,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H735","v":{"v":10923.12,"d":"10,923"}},{"v":1,"d":"$ 1"},{"$f":"+F738*E738","v":{"v":546.1560000000001,"d":"$ 546"}}]
[{"$nulls":7},{"$f":"SUM(H738)","v":{"v":546.1560000000001,"d":"$ 546"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H739,H735,H731),0)","v":{"v":17411,"d":"$ 17,411"}}]
[]
[{"$nulls":7},{"v":113603,"d":"$ 113,603"}]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B54","v":"1.5.3"},{"$f":"+_xlfn.XLOOKUP(C745,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Construcción de muro en superboard doble cara, e= 8 mm, espesor de muro= 0,15 m, según diseño, planos y recomendaciones del proveedor."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C745,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-115",{"$f":"+_xlfn.XLOOKUP(C749,INSUMOS[codigo],INSUMOS[descripcion])","v":"Lámina en superboard de 8mm"},{"$f":"+_xlfn.XLOOKUP(C749,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.71,{"$f":"+_xlfn.XLOOKUP(C749,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":60000,"d":"$ 60,000"}},{"$f":"+F749*G749","v":{"v":42600,"d":"$ 42,600"}}]
[null,null,"M-065",{"$f":"+_xlfn.XLOOKUP(C750,INSUMOS[codigo],INSUMOS[descripcion])","v":"Chazos 1/4\" para instalacion perfileria superboard"},{"$f":"+_xlfn.XLOOKUP(C750,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},4,{"$f":"+_xlfn.XLOOKUP(C750,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":600,"d":"$ 600"}},{"$f":"+F750*G750","v":{"v":2400,"d":"$ 2,400"}}]
[null,null,"M-131",{"$f":"+_xlfn.XLOOKUP(C751,INSUMOS[codigo],INSUMOS[descripcion])","v":"Masilla plástica sello junta"},{"$f":"+_xlfn.XLOOKUP(C751,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.3,{"$f":"+_xlfn.XLOOKUP(C751,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":29800,"d":"$ 29,800"}},{"$f":"+F751*G751","v":{"v":8940,"d":"$ 8,940"}}]
[null,null,"M-138",{"$f":"+_xlfn.XLOOKUP(C752,INSUMOS[codigo],INSUMOS[descripcion])","v":"Perfil canal estructural para lámina fibrocemento en sistemas livianos cal 32, para muro e"},{"$f":"+_xlfn.XLOOKUP(C752,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.5,{"$f":"+_xlfn.XLOOKUP(C752,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":24000,"d":"$ 24,000"}},{"$f":"+F752*G752","v":{"v":36000,"d":"$ 36,000"}}]
[null,null,"M-196",{"$f":"+_xlfn.XLOOKUP(C753,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tornillos autoroscantes de 6 x 1\"\""},{"$f":"+_xlfn.XLOOKUP(C753,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},4,{"$f":"+_xlfn.XLOOKUP(C753,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":400,"d":"$ 400"}},{"$f":"+F753*G753","v":{"v":1600,"d":"$ 1,600"}}]
[{"$nulls":7},{"$f":"SUM(H749:H753)","v":{"v":91540,"d":"$ 91,540"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-08",{"$f":"+_xlfn.XLOOKUP(C757,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla GG (Drywall)  1 Of y 1 Ay"},"h-C",0.36,{"$f":"+_xlfn.XLOOKUP(C757,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":48961.837610816474,"d":"$ 48,962"}},{"$f":"+F757*G757","v":{"v":17626.26153989393,"d":"$ 17,626"}}]
[{"$nulls":7},{"$f":"SUM(H757)","v":{"v":17626.26153989393,"d":"$ 17,626"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D761,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C761,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H758","v":{"v":17626.26153989393,"d":"17,626"}},{"v":1,"d":"$ 1"},{"$f":"+F761*E761","v":{"v":881.3130769946965,"d":"$ 881"}}]
[{"$nulls":7},{"$f":"SUM(H761)","v":{"v":881.3130769946965,"d":"$ 881"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H762,H758,H754),0)","v":{"v":110048,"d":"$ 110,048"}}]
[null,null,{"$f":"+PRESUPUESTO!B55","v":1.6},{"$f":"+PRESUPUESTO!C55","v":"Estructura metalica y Cubiertas"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B56","v":"1.6.1"},{"$f":"+_xlfn.XLOOKUP(C768,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación teja termoacústica Max trapezoidal a360 de 12 x 0.82 m del color que se defina en obra con la interventoría. Incluye todos los accesorios indispensables para su correcta fijación."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C768,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-181",{"$f":"+_xlfn.XLOOKUP(C772,INSUMOS[codigo],INSUMOS[descripcion])","v":"Teja max trapezoidal a360 azul-blanca 12x0.82mt termoacústica"},{"$f":"+_xlfn.XLOOKUP(C772,INSUMOS[codigo],INSUMOS[unidad])","v":"m2"},1,{"$f":"+_xlfn.XLOOKUP(C772,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"$f":"+F772*G772","v":{"v":65000,"d":"$ 65,000"}}]
[null,null,"M-193",{"$f":"+_xlfn.XLOOKUP(C773,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tornillo p/lamina autop. 1/2-14x3/4 cabeza exa 5/16-arandela"},{"$f":"+_xlfn.XLOOKUP(C773,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.25,{"$f":"+_xlfn.XLOOKUP(C773,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"$f":"+F773*G773","v":{"v":1597.5,"d":"$ 1,598"}}]
[null,null,"M-194",{"$f":"+_xlfn.XLOOKUP(C774,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tornillo para lamina autoperforante.1/4-14x7/8"},{"$f":"+_xlfn.XLOOKUP(C774,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.5,{"$f":"+_xlfn.XLOOKUP(C774,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"$f":"+F774*G774","v":{"v":1065,"d":"$ 1,065"}}]
[{"$nulls":7},{"$f":"SUM(H772:H774)","v":{"v":67662.5,"d":"$ 67,663"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C778,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.39,{"$f":"+_xlfn.XLOOKUP(C778,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F778*G778","v":{"v":16384.68,"d":"$ 16,385"}}]
[{"$nulls":7},{"$f":"SUM(H778)","v":{"v":16384.68,"d":"$ 16,385"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D782,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C782,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H779","v":{"v":16384.68,"d":"16,385"}},{"v":1,"d":"$ 1"},{"$f":"+F782*E782","v":{"v":819.234,"d":"$ 819"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C783,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C783,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.2,{"$f":"+_xlfn.XLOOKUP($C783,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F783*G783","v":{"v":1400,"d":"$ 1,400"}}]
[{"$nulls":7},{"$f":"SUM(H782:H783)","v":{"v":2219.234,"d":"$ 2,219"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H784,H779,H775),0)","v":{"v":86266,"d":"$ 86,266"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B57","v":"1.6.2"},{"$f":"+_xlfn.XLOOKUP(C790,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de canal en lámina cal 22, longitud de desarrollo= 0,40 m. de acuerdo a plano"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C790,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-023",{"$f":"+_xlfn.XLOOKUP(C794,INSUMOS[codigo],INSUMOS[descripcion])","v":"Anticorrosivo"},{"$f":"+_xlfn.XLOOKUP(C794,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.2,{"$f":"+_xlfn.XLOOKUP(C794,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":53000,"d":"$ 53,000"}},{"$f":"+F794*G794","v":{"v":10600,"d":"$ 10,600"}}]
[null,null,"M-057",{"$f":"+_xlfn.XLOOKUP(C795,INSUMOS[codigo],INSUMOS[descripcion])","v":"Canal en lámina galvanizada cal 22, desarrollo de 40 cm"},{"$f":"+_xlfn.XLOOKUP(C795,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.05,{"$f":"+_xlfn.XLOOKUP(C795,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":40000,"d":"$ 40,000"}},{"$f":"+F795*G795","v":{"v":42000,"d":"$ 42,000"}}]
[null,null,"M-129",{"$f":"+_xlfn.XLOOKUP(C796,INSUMOS[codigo],INSUMOS[descripcion])","v":"Masilla para canal en lámina 1/4"},{"$f":"+_xlfn.XLOOKUP(C796,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.1,{"$f":"+_xlfn.XLOOKUP(C796,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":19000,"d":"$ 19,000"}},{"$f":"+F796*G796","v":{"v":1900,"d":"$ 1,900"}}]
[null,null,"M-145",{"$f":"+_xlfn.XLOOKUP(C797,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura esmalte doméstico (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C797,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.15,{"$f":"+_xlfn.XLOOKUP(C797,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"$f":"+F797*G797","v":{"v":2700,"d":"$ 2,700"}}]
[null,null,"M-105",{"$f":"+_xlfn.XLOOKUP(C798,INSUMOS[codigo],INSUMOS[descripcion])","v":"Herrajes para instalacion de canal en lámina"},{"$f":"+_xlfn.XLOOKUP(C798,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C798,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5000,"d":"$ 5,000"}},{"$f":"+F798*G798","v":{"v":5000,"d":"$ 5,000"}}]
[{"$nulls":7},{"$f":"SUM(H794:H798)","v":{"v":62200,"d":"$ 62,200"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-09",{"$f":"+_xlfn.XLOOKUP(C802,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla HH (Est. metálica) 1 sold, 1 Of y 1 Ay"},"h-C",0.15,{"$f":"+_xlfn.XLOOKUP(C802,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":77048.6621533325,"d":"$ 77,049"}},{"$f":"+F802*G802","v":{"v":11557.299322999874,"d":"$ 11,557"}}]
[{"$nulls":7},{"$f":"SUM(H802)","v":{"v":11557.299322999874,"d":"$ 11,557"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D806,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C806,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H803","v":{"v":11557.299322999874,"d":"11,557"}},{"v":1,"d":"$ 1"},{"$f":"+F806*E806","v":{"v":577.8649661499937,"d":"$ 578"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C807,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C807,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.75,{"$f":"+_xlfn.XLOOKUP($C807,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F807*G807","v":{"v":5250,"d":"$ 5,250"}}]
[{"$nulls":7},{"$f":"SUM(H806:H807)","v":{"v":5827.864966149994,"d":"$ 5,828"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H808,H803,H799),0)","v":{"v":79585,"d":"$ 79,585"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B58","v":"1.6.3"},{"$f":"+_xlfn.XLOOKUP(C814,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de cubierta en teja policarbonato alveolar, e= 6mm sobre pérgola de acuerdo a diseño y recomendaciones de instalación del del fabricante."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C814,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-068",{"$f":"+_xlfn.XLOOKUP(C818,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cinta aluminio industrial"},{"$f":"+_xlfn.XLOOKUP(C818,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.03,{"$f":"+_xlfn.XLOOKUP(C818,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":111000,"d":"$ 111,000"}},{"$f":"+F818*G818","v":{"v":3330,"d":"$ 3,330"}}]
[null,null,"M-116",{"$f":"+_xlfn.XLOOKUP(C819,INSUMOS[codigo],INSUMOS[descripcion])","v":"Lámina policarbonato de 6mm"},{"$f":"+_xlfn.XLOOKUP(C819,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.17,{"$f":"+_xlfn.XLOOKUP(C819,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":320000,"d":"$ 320,000"}},{"v":54400.00000000001,"d":"$ 54,400"}]
[null,null,"M-139",{"$f":"+_xlfn.XLOOKUP(C820,INSUMOS[codigo],INSUMOS[descripcion])","v":"Perfil en H para cubierta de policarbonato"},{"$f":"+_xlfn.XLOOKUP(C820,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.03,{"$f":"+_xlfn.XLOOKUP(C820,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5000,"d":"$ 5,000"}},{"v":5150,"d":"$ 5,150"}]
[null,null,"M-140",{"$f":"+_xlfn.XLOOKUP(C821,INSUMOS[codigo],INSUMOS[descripcion])","v":"Perfil en U para cubierta de policarbonato"},{"$f":"+_xlfn.XLOOKUP(C821,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.03,{"$f":"+_xlfn.XLOOKUP(C821,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"v":8240,"d":"$ 8,240"}]
[null,null,"M-159",{"$f":"+_xlfn.XLOOKUP(C822,INSUMOS[codigo],INSUMOS[descripcion])","v":"Silicona líquida"},{"$f":"+_xlfn.XLOOKUP(C822,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.01,{"$f":"+_xlfn.XLOOKUP(C822,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":13500,"d":"$ 13,500"}},{"v":135,"d":"$ 135"}]
[null,null,"M-190",{"$f":"+_xlfn.XLOOKUP(C823,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tornillo autoperforante de 3/4x3/16"},{"$f":"+_xlfn.XLOOKUP(C823,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C823,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":298,"d":"$ 298"}},{"v":298,"d":"$ 298"}]
[{"$nulls":7},{"$f":"SUM(H818:H823)","v":{"v":71553,"d":"$ 71,553"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C827,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.44,{"$f":"+_xlfn.XLOOKUP(C827,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F827*G827","v":{"v":18485.28,"d":"$ 18,485"}}]
[{"$nulls":7},{"$f":"SUM(H827)","v":{"v":18485.28,"d":"$ 18,485"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D831,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C831,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H828","v":{"v":18485.28,"d":"18,485"}},{"v":1,"d":"$ 1"},{"$f":"+F831*E831","v":{"v":924.264,"d":"$ 924"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C832,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C832,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.6,{"$f":"+_xlfn.XLOOKUP($C832,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F832*G832","v":{"v":4200,"d":"$ 4,200"}}]
[{"$nulls":7},{"$f":"SUM(H831:H832)","v":{"v":5124.264,"d":"$ 5,124"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H833,H828,H824),0)","v":{"v":95163,"d":"$ 95,163"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B59","v":"1.6.4"},{"$f":"+_xlfn.XLOOKUP(C839,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de estructura metálica según diseño para cubierta del cuarto de compresores  y estructura de la pérgola."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C839,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"kg"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-023",{"$f":"+_xlfn.XLOOKUP(C843,INSUMOS[codigo],INSUMOS[descripcion])","v":"Anticorrosivo"},{"$f":"+_xlfn.XLOOKUP(C843,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},6.3E-3,{"$f":"+_xlfn.XLOOKUP(C843,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":53000,"d":"$ 53,000"}},{"$f":"+F843*G843","v":{"v":333.9,"d":"$ 334"}}]
[null,null,"M-144",{"$f":"+_xlfn.XLOOKUP(C844,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura acrílica"},{"$f":"+_xlfn.XLOOKUP(C844,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.0075,{"$f":"+_xlfn.XLOOKUP(C844,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":95000,"d":"$ 95,000"}},{"$f":"+F844*G844","v":{"v":712.5,"d":"$ 713"}}]
[null,null,"M-160",{"$f":"+_xlfn.XLOOKUP(C845,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura 6011"},{"$f":"+_xlfn.XLOOKUP(C845,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.06,{"$f":"+_xlfn.XLOOKUP(C845,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":17000,"d":"$ 17,000"}},{"$f":"+F845*G845","v":{"v":1020,"d":"$ 1,020"}}]
[null,null,"M-004",{"$f":"+_xlfn.XLOOKUP(C846,INSUMOS[codigo],INSUMOS[descripcion])","v":"Acero para estructura metálica"},{"$f":"+_xlfn.XLOOKUP(C846,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},1,{"$f":"+_xlfn.XLOOKUP(C846,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":7500,"d":"$ 7,500"}},{"$f":"+F846*G846","v":{"v":7500,"d":"$ 7,500"}}]
[{"$nulls":7},{"$f":"SUM(H843:H846)","v":{"v":9566.4,"d":"$ 9,566"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-09",{"$f":"+_xlfn.XLOOKUP(C850,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla HH (Est. metálica) 1 sold, 1 Of y 1 Ay"},"h-C",0.086,{"$f":"+_xlfn.XLOOKUP(C850,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":77048.6621533325,"d":"$ 77,049"}},{"$f":"+F850*G850","v":{"v":6626.184945186594,"d":"$ 6,626"}}]
[{"$nulls":7},{"$f":"SUM(H850)","v":{"v":6626.184945186594,"d":"$ 6,626"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D854,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C854,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H851","v":{"v":6626.184945186594,"d":"6,626"}},{"v":1,"d":"$ 1"},{"$f":"+F854*E854","v":{"v":331.3092472593297,"d":"$ 331"}}]
[null,null,"E012",{"$f":"+_xlfn.XLOOKUP($C855,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Compresor para pintura"},{"$f":"+_xlfn.XLOOKUP($C855,Tabla2[[Código ]],Tabla2[Unidad])","v":"hr"},0.04,{"$f":"+_xlfn.XLOOKUP($C855,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":20000,"d":"$ 20,000"}},{"$f":"+F855*G855","v":{"v":800,"d":"$ 800"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C856,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C856,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.04,{"$f":"+_xlfn.XLOOKUP($C856,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F856*G856","v":{"v":280,"d":"$ 280"}}]
[null,null,"E022",{"$f":"+_xlfn.XLOOKUP($C857,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Soldador eléctrico"},{"$f":"+_xlfn.XLOOKUP($C857,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},0.05,{"$f":"+_xlfn.XLOOKUP($C857,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":25000,"d":"$ 25,000"}},{"$f":"+F857*G857","v":{"v":1250,"d":"$ 1,250"}}]
[{"$nulls":7},{"$f":"SUM(H854:H857)","v":{"v":2661.30924725933,"d":"$ 2,661"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H858,H851,H847),0)","v":{"v":18854,"d":"$ 18,854"}}]
[null,null,{"$f":"+PRESUPUESTO!B60","v":1.7},{"$f":"+PRESUPUESTO!C60","v":"Carpintería metálica y de madera"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B61","v":"1.7.1"},{"$f":"+_xlfn.XLOOKUP(C864,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de puerta de madera entamborada y pintada con esmalte domestico para baños oficina o entrada principal. Incluye marco en lamina pintado o aluminio cuando el muro sea superboard, bisagras, cerradura de pomo para oficinas y baño, y de seguridad en entrada principal, y los elementos que se requieran para su correcta instalación y funcionamiento, previos visto bueno de la interventoría"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C864,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-150",{"$f":"+_xlfn.XLOOKUP(C868,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puerta entamborada, estructura en madera y caras en tripex de 4 mm en  60 - 100 x 200 m"},{"$f":"+_xlfn.XLOOKUP(C868,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C868,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":180000,"d":"$ 180,000"}},{"$f":"+F868*G868","v":{"v":180000,"d":"$ 180,000"}}]
[null,null,"M-145",{"$f":"+_xlfn.XLOOKUP(C869,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura esmalte doméstico (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C869,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.33333,{"$f":"+_xlfn.XLOOKUP(C869,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"v":5999.9400000000005,"d":"$ 6,000"}]
[null,null,"M-183",{"$f":"+_xlfn.XLOOKUP(C870,INSUMOS[codigo],INSUMOS[descripcion])","v":"Thinner"},{"$f":"+_xlfn.XLOOKUP(C870,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.125,{"$f":"+_xlfn.XLOOKUP(C870,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":24000,"d":"$ 24,000"}},{"v":3000,"d":"$ 3,000"}]
[null,null,"M-063",{"$f":"+_xlfn.XLOOKUP(C871,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cerradura yale oficina (5304) o similar"},{"$f":"+_xlfn.XLOOKUP(C871,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C871,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65000,"d":"$ 65,000"}]
[null,null,"M-127",{"$f":"+_xlfn.XLOOKUP(C872,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marco en lamina calibre 18 pintado con aticorrosivo py pintura de aceite"},{"$f":"+_xlfn.XLOOKUP(C872,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C872,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":200000,"d":"$ 200,000"}},{"v":200000,"d":"$ 200,000"}]
[null,null,"M-030",{"$f":"+_xlfn.XLOOKUP(C873,INSUMOS[codigo],INSUMOS[descripcion])","v":"Bisagra cobrizada  común"},{"$f":"+_xlfn.XLOOKUP(C873,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C873,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"v":8000,"d":"$ 8,000"}]
[{"$nulls":7},{"$f":"SUM(H868:H873)","v":{"v":461999.94,"d":"$ 462,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-07",{"$f":"+_xlfn.XLOOKUP(C877,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla DD (Carpintería)  2 Of y 1 Ay"},"h-C",1,{"$f":"+_xlfn.XLOOKUP(C877,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":71360,"d":"$ 71,360"}},{"$f":"+F877*G877","v":{"v":71360,"d":"$ 71,360"}}]
[{"$nulls":7},{"$f":"SUM(H877)","v":{"v":71360,"d":"$ 71,360"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D881,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C881,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H878","v":{"v":71360,"d":"71,360"}},{"v":1,"d":"$ 1"},{"$f":"+F881*E881","v":{"v":3568,"d":"$ 3,568"}}]
[{"$nulls":7},{"$f":"SUM(H881)","v":{"v":3568,"d":"$ 3,568"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H882,H878,H874),0)","v":{"v":536928,"d":"$ 536,928"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B62","v":"1.7.2"},{"$f":"+_xlfn.XLOOKUP(C888,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Puerta cortafuego hoja sencilla rf-120 min - según normas: nfpa 80: standard for Firedoors and Other Opening Protectives Nsr 10.  Fabricación: hoja con sistema estructural tipo cortafuego fabricado en lámina de acero calibre 16 . Acabado: pintura electrostática color a definir. Marco batiente metálico en lámina de acero cal.16. Aislante térmico para trabajo continúo a 1200°c. Bisagras tipo cápsula trabajo pesado acero calibrado. Sello perimetral intumescente importado y certificado UL. Brazo hidráulico cierra puertas: trabajo pesado tipo 1 certificado UL para 3 horas de incendio idóneo para puertas cortafuego hasta 150kg. Operador, manija exterior UL barra antipánico certificada con cilindro y 03 llaves. cerradura cortafuego antipánico cortafuego hoja activa con 01 mecanismo horizontal tipo push bar con resistencia al fuego de 03 horas, certificada y aprobada por organismos internacionales UL-ANSI- BHMA"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C888,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"MORT-13",{"$f":"+_xlfn.XLOOKUP(C892,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Mortero 1:3"},"m3",0.1,{"$f":"+_xlfn.XLOOKUP(C892,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":396110,"d":"$ 396,110"}},{"$f":"+F892*G892","v":{"v":39611,"d":"$ 39,611"}}]
[null,null,"M-151",{"$f":"+_xlfn.XLOOKUP(C893,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puerta tipo cortafuego hoja sencilla "},{"$f":"+_xlfn.XLOOKUP(C893,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C893,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4000000,"d":"$ 4,000,000"}},{"$f":"+F893*G893","v":{"v":4000000,"d":"$ 4,000,000"}}]
[{"$nulls":7},{"$f":"SUM(H893:H893)","v":{"v":4000000,"d":"$ 4,000,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C897,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",2.8,{"$f":"+_xlfn.XLOOKUP(C897,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F897*G897","v":{"v":93441.59999999999,"d":"$ 93,442"}}]
[{"$nulls":7},{"$f":"SUM(H897)","v":{"v":93441.59999999999,"d":"$ 93,442"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D901,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C901,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H898","v":{"v":93441.59999999999,"d":"93,442"}},{"v":1,"d":"$ 1"},{"$f":"+F901*E901","v":{"v":4672.08,"d":"$ 4,672"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H901),0)","v":{"v":4672,"d":"$ 4,672"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H902,H898,H894),0)","v":{"v":4098114,"d":"$ 4,098,114"}}]
[null,null,{"$f":"+PRESUPUESTO!B63","v":1.8},{"$f":"+PRESUPUESTO!C63","v":"Ventaneria en aluminio"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B64","v":"1.8.1"},{"$f":"+_xlfn.XLOOKUP(C908,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de ventana en aluminio  ref. 5020 anoloc bronce con vidrio incoloro de 4 mm de 1.40 x 1.50 de acuerdo a diseño"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C908,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-228",{"$f":"+_xlfn.XLOOKUP(C912,INSUMOS[codigo],INSUMOS[descripcion])","v":"Ventana referencia 5020 vidrio incoloro de 1.40 x 1.50 de acuerdo a diseño"},{"$f":"+_xlfn.XLOOKUP(C912,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C912,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":450000,"d":"$ 450,000"}},{"$f":"+F912*G912","v":{"v":450000,"d":"$ 450,000"}}]
[{"$nulls":7},{"$f":"SUM(H912)","v":{"v":450000,"d":"$ 450,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[]
[]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[]
[]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H913),0)","v":{"v":450000,"d":"$ 450,000"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B65","v":"1.8.2"},{"$f":"+_xlfn.XLOOKUP(C927,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de ventana en aluminio  ref. 5020 anoloc bronce con vidrio  incoloro de 4 mm de 1.00 x 1.40 de acuerdo a diseño"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C927,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-227",{"$f":"+_xlfn.XLOOKUP(C931,INSUMOS[codigo],INSUMOS[descripcion])","v":"Ventana en aluminio anoloc ref 5020 vidrio incoloro de 4 mm de 1.00 x 1.40 m"},{"$f":"+_xlfn.XLOOKUP(C931,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C931,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":400000,"d":"$ 400,000"}},{"$f":"+F931*G931","v":{"v":400000,"d":"$ 400,000"}}]
[{"$nulls":7},{"$f":"SUM(H931)","v":{"v":400000,"d":"$ 400,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[]
[]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[]
[]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H932),0)","v":{"v":400000,"d":"$ 400,000"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B66","v":"1.8.3"},{"$f":"+_xlfn.XLOOKUP(C946,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de ventana persiana en aluminio anoloc bronce de 1.00 x 0.50 m"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C946,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-229",{"$f":"+_xlfn.XLOOKUP(C950,INSUMOS[codigo],INSUMOS[descripcion])","v":"Ventana tipo persiana de 1.00 x 0.50 m en aluminio anoloc bronce"},{"$f":"+_xlfn.XLOOKUP(C950,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C950,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":400000,"d":"$ 400,000"}},{"$f":"+F950*G950","v":{"v":400000,"d":"$ 400,000"}}]
[{"$nulls":7},{"$f":"SUM(H950)","v":{"v":400000,"d":"$ 400,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[]
[]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[]
[]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H951),0)","v":{"v":400000,"d":"$ 400,000"}}]
[null,null,{"$f":"+PRESUPUESTO!B67","v":1.9},{"$f":"+PRESUPUESTO!C67","v":"Instalaciones hidráulicas y sanitarias internas"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B68","v":"1.9.1"},{"$f":"+_xlfn.XLOOKUP(C965,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Excavación manual en material común, hasta 1 m de profundidad, para instalaciones interiores, hidrosanitarias"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C965,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C973,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",1.5,{"$f":"+_xlfn.XLOOKUP(C973,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F973*G973","v":{"v":17509.5,"d":"$ 17,510"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H973),0)","v":{"v":17510,"d":"$ 17,510"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D977,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C977,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H974","v":{"v":17510,"d":"17,510"}},{"v":1,"d":"$ 1"},{"$f":"+F977*E977","v":{"v":875.5,"d":"$ 876"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H977),0)","v":{"v":876,"d":"$ 876"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H978,H974),0)","v":{"v":18386,"d":"$ 18,386"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B69","v":"1.9.2"},{"$f":"+_xlfn.XLOOKUP(C984,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación tubería PVC presión ø1\", rde 21, incluye accesorios"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C984,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-119",{"$f":"+_xlfn.XLOOKUP(C988,INSUMOS[codigo],INSUMOS[descripcion])","v":"Limpiador PVC ( 1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C988,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2E-3,{"$f":"+_xlfn.XLOOKUP(C988,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":60000,"d":"$ 60,000"}},{"$f":"+F988*G988","v":{"v":120,"d":"$ 120"}}]
[null,null,"M-161",{"$f":"+_xlfn.XLOOKUP(C989,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura líquida (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C989,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2E-3,{"$f":"+_xlfn.XLOOKUP(C989,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":124000,"d":"$ 124,000"}},{"$f":"+F989*G989","v":{"v":248,"d":"$ 248"}}]
[null,null,"M-205",{"$f":"+_xlfn.XLOOKUP(C990,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubería PVC presión  Ø 1\" RDE  21"},{"$f":"+_xlfn.XLOOKUP(C990,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.03,{"$f":"+_xlfn.XLOOKUP(C990,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5871,"d":"$ 5,871"}},{"$f":"+F990*G990","v":{"v":6047.13,"d":"$ 6,047"}}]
[null,null,"M-218",{"$f":"+_xlfn.XLOOKUP(C991,INSUMOS[codigo],INSUMOS[descripcion])","v":"Unión PVC presión de ø 1\""},{"$f":"+_xlfn.XLOOKUP(C991,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.16667,{"$f":"+_xlfn.XLOOKUP(C991,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1295,"d":"$ 1,295"}},{"$f":"+F991*G991","v":{"v":215.83765000000002,"d":"$ 216"}}]
[{"$nulls":7},{"$f":"SUM(H988:H991)","v":{"v":6630.9676500000005,"d":"$ 6,631"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C995,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.074,{"$f":"+_xlfn.XLOOKUP(C995,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F995*G995","v":{"v":2245.086,"d":"$ 2,245"}}]
[{"$nulls":7},{"$f":"SUM(H995)","v":{"v":2245.086,"d":"$ 2,245"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D999,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C999,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H996","v":{"v":2245.086,"d":"2,245"}},{"v":1,"d":"$ 1"},{"$f":"+F999*E999","v":{"v":112.2543,"d":"$ 112"}}]
[{"$nulls":7},{"$f":"SUM(H999)","v":{"v":112.2543,"d":"$ 112"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1000,H996,H992),0)","v":{"v":8988,"d":"$ 8,988"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B70","v":"1.9.3"},{"$f":"+_xlfn.XLOOKUP(C1006,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación tubería PVC presión ø3/4\", rde 21,  incluye accesorios"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1006,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-119",{"$f":"+_xlfn.XLOOKUP(C1010,INSUMOS[codigo],INSUMOS[descripcion])","v":"Limpiador PVC ( 1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C1010,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2E-3,{"$f":"+_xlfn.XLOOKUP(C1010,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":60000,"d":"$ 60,000"}},{"$f":"+F1010*G1010","v":{"v":120,"d":"$ 120"}}]
[null,null,"M-161",{"$f":"+_xlfn.XLOOKUP(C1011,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura líquida (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C1011,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2E-3,{"$f":"+_xlfn.XLOOKUP(C1011,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":124000,"d":"$ 124,000"}},{"$f":"+F1011*G1011","v":{"v":248,"d":"$ 248"}}]
[null,null,"M-204",{"$f":"+_xlfn.XLOOKUP(C1012,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubería PVC de ø 3/4\" rde 21"},{"$f":"+_xlfn.XLOOKUP(C1012,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.03,{"$f":"+_xlfn.XLOOKUP(C1012,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4184,"d":"$ 4,184"}},{"$f":"+F1012*G1012","v":{"v":4309.52,"d":"$ 4,310"}}]
["m",null,"M-220",{"$f":"+_xlfn.XLOOKUP(C1013,INSUMOS[codigo],INSUMOS[descripcion])","v":"Unión PVC presión de ø 3/4\""},{"$f":"+_xlfn.XLOOKUP(C1013,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.17,{"$f":"+_xlfn.XLOOKUP(C1013,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":790,"d":"$ 790"}},{"$f":"+F1013*G1013","v":{"v":134.3,"d":"$ 134"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1010:H1013),0)","v":{"v":4812,"d":"$ 4,812"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C1017,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.082,{"$f":"+_xlfn.XLOOKUP(C1017,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F1017*G1017","v":{"v":2487.7980000000002,"d":"$ 2,488"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1017),0)","v":{"v":2488,"d":"$ 2,488"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1021,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1021,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1018","v":{"v":2488,"d":"2,488"}},{"v":1,"d":"$ 1"},{"$f":"+F1021*E1021","v":{"v":124.4,"d":"$ 124"}}]
[{"$nulls":7},{"$f":"SUM(H1021)","v":{"v":124.4,"d":"$ 124"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1022,H1018,H1014),0)","v":{"v":7424,"d":"$ 7,424"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B71","v":"1.9.4"},{"$f":"+_xlfn.XLOOKUP(C1028,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación tubería PVC presión ø1/2'', rde 21,  incluye accesorios"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1028,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-119",{"$f":"+_xlfn.XLOOKUP(C1032,INSUMOS[codigo],INSUMOS[descripcion])","v":"Limpiador PVC ( 1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C1032,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.00143,{"$f":"+_xlfn.XLOOKUP(C1032,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":60000,"d":"$ 60,000"}},{"$f":"+F1032*G1032","v":{"v":85.8,"d":"$ 86"}}]
[null,null,"M-161",{"$f":"+_xlfn.XLOOKUP(C1033,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura líquida (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C1033,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.00143,{"$f":"+_xlfn.XLOOKUP(C1033,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":124000,"d":"$ 124,000"}},{"$f":"+F1033*G1033","v":{"v":177.32000000000002,"d":"$ 177"}}]
[null,null,"M-207",{"$f":"+_xlfn.XLOOKUP(C1034,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubería PVC presion de ø 1/2\" rde 13.5"},{"$f":"+_xlfn.XLOOKUP(C1034,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.03,{"$f":"+_xlfn.XLOOKUP(C1034,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3376,"d":"$ 3,376"}},{"$f":"+F1034*G1034","v":{"v":3477.28,"d":"$ 3,477"}}]
[null,null,"M-219",{"$f":"+_xlfn.XLOOKUP(C1035,INSUMOS[codigo],INSUMOS[descripcion])","v":"Unión PVC presión de ø 1/2\""},{"$f":"+_xlfn.XLOOKUP(C1035,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.16667,{"$f":"+_xlfn.XLOOKUP(C1035,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":501,"d":"$ 501"}},{"$f":"+F1035*G1035","v":{"v":83.50167,"d":"$ 84"}}]
[{"$nulls":7},{"$f":"SUM(H1032:H1035)","v":{"v":3823.90167,"d":"$ 3,824"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C1039,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.076,{"$f":"+_xlfn.XLOOKUP(C1039,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F1039*G1039","v":{"v":2305.764,"d":"$ 2,306"}}]
[{"$nulls":7},{"$f":"SUM(H1039)","v":{"v":2305.764,"d":"$ 2,306"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1043,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1043,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1040","v":{"v":2305.764,"d":"2,306"}},{"v":1,"d":"$ 1"},{"$f":"+F1043*E1043","v":{"v":115.28820000000002,"d":"$ 115"}}]
[{"$nulls":7},{"$f":"SUM(H1043)","v":{"v":115.28820000000002,"d":"$ 115"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1044,H1040,H1036),0)","v":{"v":6245,"d":"$ 6,245"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B72","v":"1.9.5"},{"$f":"+_xlfn.XLOOKUP(C1050,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Punto hidráulico 1/2\" en hg"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1050,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-010",{"$f":"+_xlfn.XLOOKUP(C1054,INSUMOS[codigo],INSUMOS[descripcion])","v":"Adaptador pvc presión macho de Ø 1/2\"\""},{"$f":"+_xlfn.XLOOKUP(C1054,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":2,"d":"2.00"},{"$f":"+_xlfn.XLOOKUP(C1054,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":460,"d":"$ 460"}},{"$f":"+F1054*G1054","v":{"v":920,"d":"$ 920"}}]
[null,null,"M-073",{"$f":"+_xlfn.XLOOKUP(C1055,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cinta teflón (10 m)"},{"$f":"+_xlfn.XLOOKUP(C1055,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":0.1,"d":"0.10"},{"$f":"+_xlfn.XLOOKUP(C1055,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3000,"d":"$ 3,000"}},{"v":300,"d":"$ 300"}]
[null,null,"M-077",{"$f":"+_xlfn.XLOOKUP(C1056,INSUMOS[codigo],INSUMOS[descripcion])","v":"Codo presión galvanizado de  Ø 1/2\"  X  90°"},{"$f":"+_xlfn.XLOOKUP(C1056,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":1,"d":"1.00"},{"$f":"+_xlfn.XLOOKUP(C1056,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2500,"d":"$ 2,500"}},{"v":2500,"d":"$ 2,500"}]
[null,null,"M-076",{"$f":"+_xlfn.XLOOKUP(C1057,INSUMOS[codigo],INSUMOS[descripcion])","v":"Codo presión de Ø 1/2\" x 90°"},{"$f":"+_xlfn.XLOOKUP(C1057,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":3,"d":"3.00"},{"$f":"+_xlfn.XLOOKUP(C1057,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":784,"d":"$ 784"}},{"v":2352,"d":"$ 2,352"}]
[null,null,"M-119",{"$f":"+_xlfn.XLOOKUP(C1058,INSUMOS[codigo],INSUMOS[descripcion])","v":"Limpiador PVC ( 1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C1058,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.008,{"$f":"+_xlfn.XLOOKUP(C1058,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":60000,"d":"$ 60,000"}},{"v":480,"d":"$ 480"}]
[null,null,"M-135",{"$f":"+_xlfn.XLOOKUP(C1059,INSUMOS[codigo],INSUMOS[descripcion])","v":"Niple presión galvanizado 1/2 x 5 cm"},{"$f":"+_xlfn.XLOOKUP(C1059,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":1,"d":"1.00"},{"$f":"+_xlfn.XLOOKUP(C1059,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3000,"d":"$ 3,000"}},{"v":3000,"d":"$ 3,000"}]
[null,null,"M-161",{"$f":"+_xlfn.XLOOKUP(C1060,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura líquida (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C1060,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.008,{"$f":"+_xlfn.XLOOKUP(C1060,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":124000,"d":"$ 124,000"}},{"v":992,"d":"$ 992"}]
[null,null,"M-175",{"$f":"+_xlfn.XLOOKUP(C1061,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tapón PVC roscado presión de Ø 1/2\"\""},{"$f":"+_xlfn.XLOOKUP(C1061,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":1,"d":"1.00"},{"$f":"+_xlfn.XLOOKUP(C1061,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":520,"d":"$ 520"}},{"v":520,"d":"$ 520"}]
[null,null,"M-207",{"$f":"+_xlfn.XLOOKUP(C1062,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubería PVC presion de ø 1/2\" rde 13.5"},{"$f":"+_xlfn.XLOOKUP(C1062,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},{"v":3,"d":"3.00"},{"$f":"+_xlfn.XLOOKUP(C1062,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3376,"d":"$ 3,376"}},{"v":10128,"d":"$ 10,128"}]
[{"$nulls":7},{"$f":"SUM(H1054:H1062)","v":{"v":21192,"d":"$ 21,192"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C1066,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.58,{"$f":"+_xlfn.XLOOKUP(C1066,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F1066*G1066","v":{"v":17596.62,"d":"$ 17,597"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1066),0)","v":{"v":17597,"d":"$ 17,597"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1070,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1070,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1067","v":{"v":17597,"d":"17,597"}},{"v":1,"d":"$ 1"},{"$f":"+F1070*E1070","v":{"v":879.85,"d":"$ 880"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1070),0)","v":{"v":880,"d":"$ 880"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1071,H1067,H1063),0)","v":{"v":39669,"d":"$ 39,669"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B73","v":"1.9.6"},{"$f":"+_xlfn.XLOOKUP(C1077,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de llave de paso directo ø3/4\""},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1077,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-011",{"$f":"+_xlfn.XLOOKUP(C1081,INSUMOS[codigo],INSUMOS[descripcion])","v":"Adaptador pvc presión macho de Ø 3/4\""},{"$f":"+_xlfn.XLOOKUP(C1081,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":2,"d":"2.00"},{"$f":"+_xlfn.XLOOKUP(C1081,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":850,"d":"$ 850"}},{"$f":"+F1081*G1081","v":{"v":1700,"d":"$ 1,700"}}]
[null,null,"M-073",{"$f":"+_xlfn.XLOOKUP(C1082,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cinta teflón (10 m)"},{"$f":"+_xlfn.XLOOKUP(C1082,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":0.2,"d":"0.20"},{"$f":"+_xlfn.XLOOKUP(C1082,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3000,"d":"$ 3,000"}},{"$f":"+F1082*G1082","v":{"v":600,"d":"$ 600"}}]
[null,null,"M-225",{"$f":"+_xlfn.XLOOKUP(C1083,INSUMOS[codigo],INSUMOS[descripcion])","v":"Válvula cierre rápido de PVC 3/4\""},{"$f":"+_xlfn.XLOOKUP(C1083,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":1,"d":"1.00"},{"$f":"+_xlfn.XLOOKUP(C1083,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":39500,"d":"$ 39,500"}},{"$f":"+F1083*G1083","v":{"v":39500,"d":"$ 39,500"}}]
[{"$nulls":7},{"$f":"SUM(H1081:H1083)","v":{"v":41800,"d":"$ 41,800"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C1087,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.41,{"$f":"+_xlfn.XLOOKUP(C1087,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F1087*G1087","v":{"v":12438.99,"d":"$ 12,439"}}]
[{"$nulls":7},{"$f":"SUM(H1087)","v":{"v":12438.99,"d":"$ 12,439"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1091,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1091,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1088","v":{"v":12438.99,"d":"12,439"}},{"v":1,"d":"$ 1"},{"$f":"+F1091*E1091","v":{"v":621.9495000000001,"d":"$ 622"}}]
[{"$nulls":7},{"$f":"SUM(H1091)","v":{"v":621.9495000000001,"d":"$ 622"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1092,H1088,H1084),0)","v":{"v":54861,"d":"$ 54,861"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B74","v":"1.9.7"},{"$f":"+_xlfn.XLOOKUP(C1098,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Punto sanitario en PVC de ø2\""},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1098,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-078",{"$f":"+_xlfn.XLOOKUP(C1102,INSUMOS[codigo],INSUMOS[descripcion])","v":"Codo PVC sanitario de Ø 2 x 90°"},{"$f":"+_xlfn.XLOOKUP(C1102,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":2,"d":"2.00"},{"$f":"+_xlfn.XLOOKUP(C1102,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4970,"d":"$ 4,970"}},{"$f":"+F1102*G1102","v":{"v":9940,"d":"$ 9,940"}}]
[null,null,"M-119",{"$f":"+_xlfn.XLOOKUP(C1103,INSUMOS[codigo],INSUMOS[descripcion])","v":"Limpiador PVC ( 1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C1103,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.008,{"$f":"+_xlfn.XLOOKUP(C1103,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":60000,"d":"$ 60,000"}},{"$f":"+F1103*G1103","v":{"v":480,"d":"$ 480"}}]
[null,null,"M-161",{"$f":"+_xlfn.XLOOKUP(C1104,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura líquida (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C1104,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.008,{"$f":"+_xlfn.XLOOKUP(C1104,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":124000,"d":"$ 124,000"}},{"$f":"+F1104*G1104","v":{"v":992,"d":"$ 992"}}]
[null,null,"M-179",{"$f":"+_xlfn.XLOOKUP(C1105,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tee PVC sanitaria de Ø 2\""},{"$f":"+_xlfn.XLOOKUP(C1105,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":1,"d":"1.00"},{"$f":"+_xlfn.XLOOKUP(C1105,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F1105*G1105","v":{"v":7000,"d":"$ 7,000"}}]
[null,null,"M-208",{"$f":"+_xlfn.XLOOKUP(C1106,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubería PVC sanitaria lisa de Ø 2\"\""},{"$f":"+_xlfn.XLOOKUP(C1106,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.03,{"$f":"+_xlfn.XLOOKUP(C1106,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15122,"d":"$ 15,122"}},{"$f":"+F1106*G1106","v":{"v":15575.66,"d":"$ 15,576"}}]
[{"$nulls":7},{"$f":"SUM(H1102:H1106)","v":{"v":33987.66,"d":"$ 33,988"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C1110,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.41,{"$f":"+_xlfn.XLOOKUP(C1110,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F1110*G1110","v":{"v":12438.99,"d":"$ 12,439"}}]
[{"$nulls":7},{"$f":"SUM(H1110)","v":{"v":12438.99,"d":"$ 12,439"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1114,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1114,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1111","v":{"v":12438.99,"d":"12,439"}},{"v":1,"d":"$ 1"},{"$f":"+F1114*E1114","v":{"v":621.9495000000001,"d":"$ 622"}}]
[{"$nulls":7},{"$f":"SUM(H1114)","v":{"v":621.9495000000001,"d":"$ 622"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1115,H1111,H1107),0)","v":{"v":47049,"d":"$ 47,049"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B75","v":"1.9.8"},{"$f":"+_xlfn.XLOOKUP(C1121,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Punto sanitario en PVC de ø4\""},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1121,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-079",{"$f":"+_xlfn.XLOOKUP(C1125,INSUMOS[codigo],INSUMOS[descripcion])","v":"Codo PVC sanitario de Ø 4 x 90°"},{"$f":"+_xlfn.XLOOKUP(C1125,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2,{"$f":"+_xlfn.XLOOKUP(C1125,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20016,"d":"$ 20,016"}},{"$f":"+F1125*G1125","v":{"v":40032,"d":"$ 40,032"}}]
[null,null,"M-119",{"$f":"+_xlfn.XLOOKUP(C1126,INSUMOS[codigo],INSUMOS[descripcion])","v":"Limpiador PVC ( 1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C1126,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.05,{"$f":"+_xlfn.XLOOKUP(C1126,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":60000,"d":"$ 60,000"}},{"$f":"+F1126*G1126","v":{"v":3000,"d":"$ 3,000"}}]
[null,null,"M-161",{"$f":"+_xlfn.XLOOKUP(C1127,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura líquida (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C1127,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.05,{"$f":"+_xlfn.XLOOKUP(C1127,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":124000,"d":"$ 124,000"}},{"$f":"+F1127*G1127","v":{"v":6200,"d":"$ 6,200"}}]
[null,null,"M-180",{"$f":"+_xlfn.XLOOKUP(C1128,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tee PVC sanitaria de Ø 4\"\""},{"$f":"+_xlfn.XLOOKUP(C1128,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1128,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18100,"d":"$ 18,100"}},{"$f":"+F1128*G1128","v":{"v":18100,"d":"$ 18,100"}}]
[null,null,"M-209",{"$f":"+_xlfn.XLOOKUP(C1129,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubería PVC sanitaria lisa de Ø 4\"\""},{"$f":"+_xlfn.XLOOKUP(C1129,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.03,{"$f":"+_xlfn.XLOOKUP(C1129,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":31765,"d":"$ 31,765"}},{"$f":"+F1129*G1129","v":{"v":32717.95,"d":"$ 32,718"}}]
[{"$nulls":7},{"$f":"SUM(H1125:H1129)","v":{"v":100049.95,"d":"$ 100,050"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C1133,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.58,{"$f":"+_xlfn.XLOOKUP(C1133,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F1133*G1133","v":{"v":17596.62,"d":"$ 17,597"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1133),0)","v":{"v":17597,"d":"$ 17,597"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1137,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1137,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1134","v":{"v":17597,"d":"17,597"}},{"v":1,"d":"$ 1"},{"$f":"+F1137*E1137","v":{"v":879.85,"d":"$ 880"}}]
[{"$nulls":7},{"$f":"SUM(H1137)","v":{"v":879.85,"d":"$ 880"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1138,H1134,H1130),0)","v":{"v":118527,"d":"$ 118,527"}}]
[]
[null,null,{"$f":"+PRESUPUESTO!B76","v":"1.10"},{"$f":"+PRESUPUESTO!C76","v":"Instalaciones eléctricas"}]
[null,null,{"$f":"+PRESUPUESTO!B77","v":"1.10.1"},{"$f":"+PRESUPUESTO!C77","v":"Alimentadores"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B78","v":"1.10.1.1"},{"$f":"+_xlfn.XLOOKUP(C1146,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Alimentador trifásico desde el tablero de distribución general ubicado en el cuarto  eléctrico de la facultad de ingenierías hasta el tablero general de potencia diseñado a ubicar en el laboratorio, tablero gral de 42 circuitos.. Conductores en cable de cobre aislado 3#2/0 F + 1#2/0 N + 1#6 T AWG libre de halógenos. Incluye bandeja tipo escalera de 80 x 150x 240 mm, con sus respectivos accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1146,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B86",{"$f":"+_xlfn.XLOOKUP(C1150,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 2/0 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1150,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},191.78,{"$f":"+_xlfn.XLOOKUP(C1150,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":24141,"d":"$ 24,141"}},{"$f":"+ROUND(F1150*G1150,0)","v":{"v":4629761,"d":"$ 4,629,761"}}]
[null,null,"B88","Cable CU # 6 AWG THHN/THWN libre de halogenos","m",47.94,{"v":7021,"d":"$ 7,021"},{"$f":"+ROUND(F1151*G1151,0)","v":{"v":336587,"d":"$ 336,587"}}]
[null,null,"B157","Bandeja portacable tipo Tipo Malla Ez 60 Mm X 200 Mm 3.00 m Incluye Union","ud",16.32,{"v":110000,"d":"$ 110,000"},{"v":1795200,"d":"$ 1,795,200"}]
[null,null,"B158",{"$f":"+_xlfn.XLOOKUP(C1153,INSUMOS[codigo],INSUMOS[descripcion])","v":"Curva de 90° para bandeja portacables tipo malla EZ 60mmx200mm"},{"$f":"+_xlfn.XLOOKUP(C1153,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.12,{"$f":"+_xlfn.XLOOKUP(C1153,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":45000,"d":"$ 45,000"}},{"v":275400,"d":"$ 275,400"}]
[null,null,"B160",{"$f":"+_xlfn.XLOOKUP(C1154,INSUMOS[codigo],INSUMOS[descripcion])","v":"Accesorio de union para bandeja"},{"$f":"+_xlfn.XLOOKUP(C1154,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},14.28,{"$f":"+_xlfn.XLOOKUP(C1154,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4369.63279676,"d":"$ 4,370"}},{"v":62398,"d":"$ 62,398"}]
[null,null,"B161",{"$f":"+_xlfn.XLOOKUP(C1155,INSUMOS[codigo],INSUMOS[descripcion])","v":"Varilla roscada de 3/8\""},{"$f":"+_xlfn.XLOOKUP(C1155,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},51.01,{"$f":"+_xlfn.XLOOKUP(C1155,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9306,"d":"$ 9,306"}},{"v":474699,"d":"$ 474,699"}]
[null,null,"B93",{"$f":"+_xlfn.XLOOKUP(C1156,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 2/0 AWG terminal 1/H 30015 3M"},{"$f":"+_xlfn.XLOOKUP(C1156,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},8.16,{"$f":"+_xlfn.XLOOKUP(C1156,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8129,"d":"$ 8,129"}},{"v":66333,"d":"$ 66,333"}]
[null,null,"B96",{"$f":"+_xlfn.XLOOKUP(C1157,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 6 AWG terminal 1/H 30015 3M"},{"$f":"+_xlfn.XLOOKUP(C1157,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.04,{"$f":"+_xlfn.XLOOKUP(C1157,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3200,"d":"$ 3,200"}},{"v":6528,"d":"$ 6,528"}]
[null,null,"B145",{"$f":"+_xlfn.XLOOKUP(C1158,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breacker Industrial ABB Formula 150A Capacidad de Ruptura 50KA - A2C - Ref: 1SDA068780R1"},{"$f":"+_xlfn.XLOOKUP(C1158,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.02,{"$f":"+_xlfn.XLOOKUP(C1158,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":462000,"d":"$ 462,000"}},{"v":471240,"d":"$ 471,240"}]
[null,null,"B84",{"$f":"+_xlfn.XLOOKUP(C1159,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cintas de colores para identificación de lineas"},{"$f":"+_xlfn.XLOOKUP(C1159,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.02,{"$f":"+_xlfn.XLOOKUP(C1159,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4471,"d":"$ 4,471"}},{"v":4560,"d":"$ 4,560"}]
[null,null,"E026",{"$f":"+_xlfn.XLOOKUP($C1160,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Transporte de materiales"},{"$f":"+_xlfn.XLOOKUP($C1160,Tabla2[[Código ]],Tabla2[Unidad])","v":"un "},{"v":100,"d":"100.00"},{"$f":"+_xlfn.XLOOKUP($C1160,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":1500,"d":"$ 1,500"}},{"v":150000,"d":"$ 150,000"}]
[{"$nulls":7},{"$f":"SUM(H1150:H1160)","v":{"v":8272706,"d":"$ 8,272,706"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1164,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",{"$f":"+J1164","v":{"v":14.592208007318725,"d":"14.59"}},{"$f":"+_xlfn.XLOOKUP(C1164,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1164*F1164","v":{"v":575520,"d":"$ 575,520"}},575520,{"$f":"+I1164/G1164","v":{"v":14.592208007318725,"d":"14.59"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1164),0)","v":{"v":575520,"d":"$ 575,520"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1168,'EQUIPO Y TRANSP.'!$C$10:$C$26,'EQUIPO Y TRANSP.'!$B$10:$B$26)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1168,'EQUIPO Y TRANSP.'!$B$10:$B$26,'EQUIPO Y TRANSP.'!$D$10:$D$26)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1165","v":{"v":575520,"d":"575,520"}},{"v":1,"d":"$ 1"},{"$f":"+F1168*E1168","v":{"v":28776,"d":"$ 28,776"}}]
[]
[{"$nulls":7},{"$f":"SUM(H1168)","v":{"v":28776,"d":"$ 28,776"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1170,H1165,H1161),0)","v":{"v":8877002,"d":"$ 8,877,002"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B79","v":"1.10.1.2"},{"$f":"+_xlfn.XLOOKUP(C1176,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Alimentador trifásico desde el tablero de distribución general del laboratorio hasta el tablero de compresores. Conductores en cable de cobre aislado 3#8 F + 1#8/0 N + 1#10 T AWG libre de halógenos. Incluye ductos, tubería IMC y PVC Ø1\", con sus respectivos accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo. Incluir totalizador industrial 3x40 A en el tablero de distribución general del laboratorio."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1176,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B89",{"$f":"+_xlfn.XLOOKUP(C1180,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 8 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1180,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},113.12,{"$f":"+_xlfn.XLOOKUP(C1180,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8100,"d":"$ 8,100"}},{"$f":"+F1180*G1180","v":{"v":916272,"d":"$ 916,272"}}]
[null,null,"B90",{"$f":"+_xlfn.XLOOKUP(C1181,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 10 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1181,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},28.28,{"$f":"+_xlfn.XLOOKUP(C1181,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3900,"d":"$ 3,900"}},{"v":110292,"d":"$ 110,292"}]
[null,null,"B97",{"$f":"+_xlfn.XLOOKUP(C1182,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 8 AWG terminal 1/H 30015 3M"},{"$f":"+_xlfn.XLOOKUP(C1182,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},8.08,{"$f":"+_xlfn.XLOOKUP(C1182,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2800,"d":"$ 2,800"}},{"v":22624,"d":"$ 22,624"}]
[null,null,"B98",{"$f":"+_xlfn.XLOOKUP(C1183,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 10 AWG terminal 1/H 30015 3M"},{"$f":"+_xlfn.XLOOKUP(C1183,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1183,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2300,"d":"$ 2,300"}},{"v":4646,"d":"$ 4,646"}]
[null,null,"B110",{"$f":"+_xlfn.XLOOKUP(C1184,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1184,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},7.07,{"$f":"+_xlfn.XLOOKUP(C1184,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":17200,"d":"$ 17,200"}},{"v":121604,"d":"$ 121,604"}]
[null,null,"B107",{"$f":"+_xlfn.XLOOKUP(C1185,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 1\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1185,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1185,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":48000,"d":"$ 48,000"}},{"v":145440,"d":"$ 145,440"}]
[null,null,"B116",{"$f":"+_xlfn.XLOOKUP(C1186,INSUMOS[codigo],INSUMOS[descripcion])","v":"Curva PVC DE 1\""},{"$f":"+_xlfn.XLOOKUP(C1186,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1186,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3900,"d":"$ 3,900"}},{"v":7878,"d":"$ 7,878"}]
[null,null,"B113",{"$f":"+_xlfn.XLOOKUP(C1187,INSUMOS[codigo],INSUMOS[descripcion])","v":"Curva EMT DE 1\""},{"$f":"+_xlfn.XLOOKUP(C1187,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1187,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3900,"d":"$ 3,900"}},{"v":3939,"d":"$ 3,939"}]
[null,null,"B146",{"$f":"+_xlfn.XLOOKUP(C1188,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breacker Industrial ABB Formula 40A Capacidad de Ruptura 50 KA - A1N BIPOLAR - Ref: 1SDA066500R1"},{"$f":"+_xlfn.XLOOKUP(C1188,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1188,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":165000,"d":"$ 165,000"}},{"v":166650,"d":"$ 166,650"}]
[null,null,"B85",{"$f":"+_xlfn.XLOOKUP(C1189,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marquillas autoadhesivas para identificación de lineas"},{"$f":"+_xlfn.XLOOKUP(C1189,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},4.04,{"$f":"+_xlfn.XLOOKUP(C1189,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4471,"d":"$ 4,471"}},{"v":18062.84,"d":"$ 18,063"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1180:H1190)","v":{"v":1517407.84,"d":"$ 1,517,408"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1194,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",13.87,{"$f":"+_xlfn.XLOOKUP(C1194,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1194*F1194","v":{"v":547035.9520640327,"d":"$ 547,036"}},547200,{"$f":"+I1194/G1194","v":13.874159406458169}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1194),0)","v":{"v":547036,"d":"$ 547,036"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1198,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1198,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1195","v":{"v":547036,"d":"547,036"}},{"v":1,"d":"$ 1"},{"$f":"+F1198*E1198","v":{"v":27351.800000000003,"d":"$ 27,352"}}]
[{"$nulls":7},{"$f":"SUM(H1198)","v":{"v":27351.800000000003,"d":"$ 27,352"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1199,H1195,H1191),0)","v":{"v":2091796,"d":"$ 2,091,796"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B80","v":"1.10.1.3"},{"$f":"+_xlfn.XLOOKUP(C1205,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Alimentador bifasico desde tablero Gral trifasico del Laboratorio hasta tomacorriente de alimentación de UPS. Conductores en cable de cobre aislado 2#10 F + 1#10 N + 1#10 T AWG libre de halógenos. Incluye tubería PVC Ø3/4\", con sus respectivos accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo. Incluir tomacorriente de acuerdo a la clavija de salida de la UPS."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1205,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B90",{"$f":"+_xlfn.XLOOKUP(C1209,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 10 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1209,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},3.03,{"$f":"+_xlfn.XLOOKUP(C1209,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3900,"d":"$ 3,900"}},{"$f":"+F1209*G1209","v":{"v":11817,"d":"$ 11,817"}}]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1210,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1210,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.01,{"$f":"+_xlfn.XLOOKUP(C1210,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"v":2918.9,"d":"$ 2,919"}]
[null,null,"B98",{"$f":"+_xlfn.XLOOKUP(C1211,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 10 AWG terminal 1/H 30015 3M"},{"$f":"+_xlfn.XLOOKUP(C1211,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1211,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2300,"d":"$ 2,300"}},{"v":6969,"d":"$ 6,969"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1212,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1212,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1212,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":717.1,"d":"$ 717"}]
[null,null,"B106",{"$f":"+_xlfn.XLOOKUP(C1213,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1213,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1213,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":36100,"d":"$ 36,100"}},{"v":36461,"d":"$ 36,461"},null,"ok"]
[null,null,"B112",{"$f":"+_xlfn.XLOOKUP(C1214,INSUMOS[codigo],INSUMOS[descripcion])","v":"Curva EMT DE 3/4\""},{"$f":"+_xlfn.XLOOKUP(C1214,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1214,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5500,"d":"$ 5,500"}},{"v":5555,"d":"$ 5,555"}]
[null,null,"B202",{"$f":"+_xlfn.XLOOKUP(C1215,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4x4"},{"$f":"+_xlfn.XLOOKUP(C1215,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1215,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1190,"d":"$ 1,190"}},{"v":1201.9,"d":"$ 1,202"}]
[null,null,"B85",{"$f":"+_xlfn.XLOOKUP(C1216,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marquillas autoadhesivas para identificación de lineas"},{"$f":"+_xlfn.XLOOKUP(C1216,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1216,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4471,"d":"$ 4,471"}},{"v":4515.71,"d":"$ 4,516"}]
[null,null,"B217",{"$f":"+_xlfn.XLOOKUP(C1217,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para UPS"},{"$f":"+_xlfn.XLOOKUP(C1217,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1217,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":143000,"d":"$ 143,000"}},{"v":144430,"d":"$ 144,430"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1209:H1218)","v":{"v":214585.61,"d":"$ 214,586"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1222,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.92,{"$f":"+_xlfn.XLOOKUP(C1222,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1222*F1222","v":{"v":36285.00907706634,"d":"$ 36,285"}},36480,{"$f":"+I1222/G1222","v":0.9249439604305446}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1222),0)","v":{"v":36285,"d":"$ 36,285"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1226,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1226,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1223","v":{"v":36285,"d":"36,285"}},{"v":1,"d":"$ 1"},{"$f":"+F1226*E1226","v":{"v":1814.25,"d":"$ 1,814"}}]
[{"$nulls":7},{"$f":"SUM(H1226)","v":{"v":1814.25,"d":"$ 1,814"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1227,H1223,H1219),0)","v":{"v":252685,"d":"$ 252,685"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B81","v":"1.10.1.4"},{"$f":"+_xlfn.XLOOKUP(C1233,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Alimentador bifasico desde tomacorriente de alimentación de UPS hasta tablero Regulado de UPS. Conductores en cable de cobre aislado 2#10 F + 1#10 N + 1#10 T AWG libre de halógenos. Incluye tubería PVC Ø3/4\", con sus respectivos accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo. Incluir tomacorriente de acuerdo a la clavija de salida de la UPS."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1233,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B90",{"$f":"+_xlfn.XLOOKUP(C1237,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 10 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1237,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},3.03,{"$f":"+_xlfn.XLOOKUP(C1237,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3900,"d":"$ 3,900"}},{"$f":"+F1237*G1237","v":{"v":11817,"d":"$ 11,817"}}]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1238,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1238,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.01,{"$f":"+_xlfn.XLOOKUP(C1238,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"v":2918.9,"d":"$ 2,919"}]
[null,null,"B98",{"$f":"+_xlfn.XLOOKUP(C1239,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 10 AWG terminal 1/H 30015 3M"},{"$f":"+_xlfn.XLOOKUP(C1239,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1239,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2300,"d":"$ 2,300"}},{"v":6969,"d":"$ 6,969"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1240,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1240,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1240,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":717.1,"d":"$ 717"}]
[null,null,"B106",{"$f":"+_xlfn.XLOOKUP(C1241,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1241,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1241,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":36100,"d":"$ 36,100"}},{"v":36461,"d":"$ 36,461"}]
[null,null,"B112",{"$f":"+_xlfn.XLOOKUP(C1242,INSUMOS[codigo],INSUMOS[descripcion])","v":"Curva EMT DE 3/4\""},{"$f":"+_xlfn.XLOOKUP(C1242,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1242,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5500,"d":"$ 5,500"}},{"v":5555,"d":"$ 5,555"}]
[null,null,"B202",{"$f":"+_xlfn.XLOOKUP(C1243,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4x4"},{"$f":"+_xlfn.XLOOKUP(C1243,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1243,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1190,"d":"$ 1,190"}},{"v":1201.9,"d":"$ 1,202"}]
[null,null,"B85",{"$f":"+_xlfn.XLOOKUP(C1244,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marquillas autoadhesivas para identificación de lineas"},{"$f":"+_xlfn.XLOOKUP(C1244,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1244,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4471,"d":"$ 4,471"}},{"v":4515.71,"d":"$ 4,516"}]
[null,null,"B217",{"$f":"+_xlfn.XLOOKUP(C1245,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para UPS"},{"$f":"+_xlfn.XLOOKUP(C1245,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1245,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":143000,"d":"$ 143,000"}},{"v":144430,"d":"$ 144,430"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1237:H1246)","v":{"v":214585.61,"d":"$ 214,586"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1250,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.92,{"$f":"+_xlfn.XLOOKUP(C1250,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1250*F1250","v":{"v":36285.00907706634,"d":"$ 36,285"}},36480,{"$f":"+I1250/G1250","v":0.9249439604305446}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1250),0)","v":{"v":36285,"d":"$ 36,285"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1254,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1254,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1251","v":{"v":36285,"d":"36,285"}},{"v":1,"d":"$ 1"},{"$f":"+F1254*E1254","v":{"v":1814.25,"d":"$ 1,814"}}]
[{"$nulls":7},{"$f":"SUM(H1254)","v":{"v":1814.25,"d":"$ 1,814"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1255,H1251,H1247),0)","v":{"v":252685,"d":"$ 252,685"}}]
[]
[null,null,{"$f":"+PRESUPUESTO!B82","v":"1.10.2"},{"$f":"+PRESUPUESTO!C82","v":"Tableros de distribución"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B83","v":"1.10.2.1"},{"$f":"+_xlfn.XLOOKUP(C1262,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación tablero distribución trifásico 42 ctos (tls) tq-cp-225 AMP Schneider  con puerta y espacio para totalizador. Incluye protecciones termomagnéticas según diseño (2-1X15 A, 5-1x20A, 1-1X25 A, 6-1x30A, 1-2X20A, 4-3x20A, 2-3x30A, 1-3X40). Totalizador industrial Schneider 3x150A. Debe entregarse etiquetado indicando los circuitos que maneja y demás normas Retie."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1262,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B142",{"$f":"+_xlfn.XLOOKUP(C1266,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tablero distribución trifásico 42 ctos (tls) tq-cp-225 AMP Schneider  con puerta y espacio para totalizador"},{"$f":"+_xlfn.XLOOKUP(C1266,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1266,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":872000,"d":"$ 872,000"}},{"$f":"+F1266*G1266","v":{"v":872000,"d":"$ 872,000"}}]
[null,null,"B145",{"$f":"+_xlfn.XLOOKUP(C1267,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breacker Industrial ABB Formula 150A Capacidad de Ruptura 50KA - A2C - Ref: 1SDA068780R1"},{"$f":"+_xlfn.XLOOKUP(C1267,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1267,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":462000,"d":"$ 462,000"}},{"v":462000,"d":"$ 462,000"}]
[null,null,"B147",{"$f":"+_xlfn.XLOOKUP(C1268,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breakers 1x 15 amp "},{"$f":"+_xlfn.XLOOKUP(C1268,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":1,"d":"1.00"},{"$f":"+_xlfn.XLOOKUP(C1268,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"v":18000,"d":"$ 18,000"}]
[null,null,"B148",{"$f":"+_xlfn.XLOOKUP(C1269,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breakers 1x 20 amp "},{"$f":"+_xlfn.XLOOKUP(C1269,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":5,"d":"5.00"},{"$f":"+_xlfn.XLOOKUP(C1269,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"v":90000,"d":"$ 90,000"}]
[null,null,"B149",{"$f":"+_xlfn.XLOOKUP(C1270,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breakers 1x 25 amp "},{"$f":"+_xlfn.XLOOKUP(C1270,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":1,"d":"1.00"},{"$f":"+_xlfn.XLOOKUP(C1270,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"v":18000,"d":"$ 18,000"}]
[null,null,"B150",{"$f":"+_xlfn.XLOOKUP(C1271,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breakers 1x 30 amp "},{"$f":"+_xlfn.XLOOKUP(C1271,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":6,"d":"6.00"},{"$f":"+_xlfn.XLOOKUP(C1271,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"v":108000,"d":"$ 108,000"}]
[null,null,"B151",{"$f":"+_xlfn.XLOOKUP(C1272,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breakers 2x 20 amp "},{"$f":"+_xlfn.XLOOKUP(C1272,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":1,"d":"1.00"},{"$f":"+_xlfn.XLOOKUP(C1272,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":36000,"d":"$ 36,000"}},{"v":36000,"d":"$ 36,000"}]
[null,null,"B153",{"$f":"+_xlfn.XLOOKUP(C1273,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breakers 3x 20 amp"},{"$f":"+_xlfn.XLOOKUP(C1273,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":4,"d":"4.00"},{"$f":"+_xlfn.XLOOKUP(C1273,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":62000,"d":"$ 62,000"}},{"v":248000,"d":"$ 248,000"}]
[null,null,"B154",{"$f":"+_xlfn.XLOOKUP(C1274,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breakers 3x 30 amp"},{"$f":"+_xlfn.XLOOKUP(C1274,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},{"v":2,"d":"2.00"},{"$f":"+_xlfn.XLOOKUP(C1274,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":72000,"d":"$ 72,000"}},{"v":144000,"d":"$ 144,000"}]
[null,null,"B146",{"$f":"+_xlfn.XLOOKUP(C1275,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breacker Industrial ABB Formula 40A Capacidad de Ruptura 50 KA - A1N BIPOLAR - Ref: 1SDA066500R1"},{"$f":"+_xlfn.XLOOKUP(C1275,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1275,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":165000,"d":"$ 165,000"}},{"v":165000,"d":"$ 165,000"}]
[null,null,"B85",{"$f":"+_xlfn.XLOOKUP(C1276,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marquillas autoadhesivas para identificación de lineas"},{"$f":"+_xlfn.XLOOKUP(C1276,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},42,{"$f":"+_xlfn.XLOOKUP(C1276,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4471,"d":"$ 4,471"}},{"v":187782,"d":"$ 187,782"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1266:H1277)","v":{"v":2348782,"d":"$ 2,348,782"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1281,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",9.25,{"$f":"+_xlfn.XLOOKUP(C1281,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1281*F1281","v":{"v":364822.1021335474,"d":"$ 364,822"}},364800,{"$f":"+I1281/G1281","v":9.249439604305445}]
[{"$nulls":7},{"$f":"SUM(H1281)","v":{"v":364822.1021335474,"d":"$ 364,822"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1285,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1285,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1282","v":{"v":364822.1021335474,"d":"364,822"}},{"v":1,"d":"$ 1"},{"$f":"+F1285*E1285","v":{"v":18241.105106677373,"d":"$ 18,241"}}]
[{"$nulls":7},{"$f":"SUM(H1285)","v":{"v":18241.105106677373,"d":"$ 18,241"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1286,H1282,H1278),0)","v":{"v":2731845,"d":"$ 2,731,845"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B84","v":"1.10.2.2"},{"$f":"+_xlfn.XLOOKUP(C1292,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación tablero distribución trifásico Tablero trifásico 240 V 18 CTOS con puerta sin espacio para totalizador 10KA 200 A, Retie acorde a IEC 60439-3Schneider . Incluye protecciones termomagnéticas según diseño (2-1X15 A, 3-3x20A). Debe entregarse etiquetado indicando los circuitos que maneja y demás normas Retie."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1292,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B143",{"$f":"+_xlfn.XLOOKUP(C1296,INSUMOS[codigo],INSUMOS[descripcion])","v":"Suministro e instalación tablero distribución trifásico Tablero trifásico 240 V 18 CTOS con puerta sin espacio para totalizador 10KA 200 A, Retie acorde a IEC 60439-3Schneider"},{"$f":"+_xlfn.XLOOKUP(C1296,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1296,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":520000,"d":"$ 520,000"}},{"$f":"+F1296*G1296","v":{"v":525200,"d":"$ 525,200"}}]
[null,null,"B147",{"$f":"+_xlfn.XLOOKUP(C1297,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breakers 1x 15 amp "},{"$f":"+_xlfn.XLOOKUP(C1297,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1297,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"v":54540,"d":"$ 54,540"}]
[null,null,"B153",{"$f":"+_xlfn.XLOOKUP(C1298,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breakers 3x 20 amp"},{"$f":"+_xlfn.XLOOKUP(C1298,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1298,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":62000,"d":"$ 62,000"}},{"v":187860,"d":"$ 187,860"}]
[null,null,"B85",{"$f":"+_xlfn.XLOOKUP(C1299,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marquillas autoadhesivas para identificación de lineas"},{"$f":"+_xlfn.XLOOKUP(C1299,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1299,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4471,"d":"$ 4,471"}},{"v":4515.71,"d":"$ 4,516"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1296:H1300)","v":{"v":772115.71,"d":"$ 772,116"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1304,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",5.55,{"$f":"+_xlfn.XLOOKUP(C1304,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1304*F1304","v":{"v":218893.26128012844,"d":"$ 218,893"}},218880,{"$f":"+I1304/G1304","v":5.549663762583267}]
[{"$nulls":7},{"$f":"SUM(H1304)","v":{"v":218893.26128012844,"d":"$ 218,893"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1308,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1308,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1305","v":{"v":218893.26128012844,"d":"218,893"}},{"v":1,"d":"$ 1"},{"$f":"+F1308*E1308","v":{"v":10944.663064006423,"d":"$ 10,945"}}]
[{"$nulls":7},{"$f":"SUM(H1308)","v":{"v":10944.663064006423,"d":"$ 10,945"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1309,H1305,H1301),0)","v":{"v":1001954,"d":"$ 1,001,954"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B85","v":"1.10.2.3"},{"$f":"+_xlfn.XLOOKUP(C1315,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación tablero distribución bifásico 6 ctos (trls) tq-cp-125a con puerta  Schneider para red regulada. Incluye protecciones termomagnéticas según diseño (4-1x20A).Debe entregarse etiquetado indicando los circuitos que maneja y demás normas Retie."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1315,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B144",{"$f":"+_xlfn.XLOOKUP(C1319,INSUMOS[codigo],INSUMOS[descripcion])","v":"Suministro e instalación tablero distribución bifásico 6 ctos con riel y puerta   para red regulada."},{"$f":"+_xlfn.XLOOKUP(C1319,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1319,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":89200,"d":"$ 89,200"}},{"$f":"+F1319*G1319","v":{"v":89200,"d":"$ 89,200"}}]
[null,null,"B155",{"$f":"+_xlfn.XLOOKUP(C1320,INSUMOS[codigo],INSUMOS[descripcion])","v":"Breakers 1x 20 amp enchufable para caja minipregma "},{"$f":"+_xlfn.XLOOKUP(C1320,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},4,{"$f":"+_xlfn.XLOOKUP(C1320,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"v":72000,"d":"$ 72,000"}]
[null,null,"B85",{"$f":"+_xlfn.XLOOKUP(C1321,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marquillas autoadhesivas para identificación de lineas"},{"$f":"+_xlfn.XLOOKUP(C1321,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.04,{"$f":"+_xlfn.XLOOKUP(C1321,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4471,"d":"$ 4,471"}},{"v":178.84,"d":"$ 179"}]
[{"$nulls":7},{"$f":"+F1322*G1322","v":0}]
[{"$nulls":7},{"$f":"SUM(H1319:H1322)","v":{"v":161378.84,"d":"$ 161,379"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1326,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",3.7,{"$f":"+_xlfn.XLOOKUP(C1326,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1326*F1326","v":{"v":145928.84085341898,"d":"$ 145,929"}},145920,{"$f":"+I1326/G1326","v":3.6997758417221784}]
[{"$nulls":7},{"$f":"SUM(H1326)","v":{"v":145928.84085341898,"d":"$ 145,929"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1330,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1330,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1327","v":{"v":145928.84085341898,"d":"145,929"}},{"v":1,"d":"$ 1"},{"$f":"+F1330*E1330","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[{"$nulls":7},{"$f":"SUM(H1330)","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1331,H1327,H1323),0)","v":{"v":314604,"d":"$ 314,604"}}]
[null,null,{"$f":"+PRESUPUESTO!B86","v":"1.10.3"},{"$f":"+PRESUPUESTO!C86","v":"Salidas de iluminación y tomas"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B87","v":"1.10.3.1"},{"$f":"+_xlfn.XLOOKUP(C1337,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida de iluminación 120 voltios en tubería Conduit emt ø 1/2\" (PVC o EMT donde se  requiera) y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. Incluye empalmes con conectores de resorte tipo 3M, tapa ciega circular, prensa estopa, cola en cable encauchetado 3x16 (±1.5m), tomacorriente y clavija aérea con polo a tierra para conexión de la luminaria.  Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1337,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1341,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1341,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},20.2,{"$f":"+_xlfn.XLOOKUP(C1341,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"ROUND(+F1341*G1341,0)","v":{"v":58378,"d":"$ 58,378"}}]
[null,null,"B100",{"$f":"+_xlfn.XLOOKUP(C1342,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU TIPO ENCAUCHETADO 3X12 AWG"},{"$f":"+_xlfn.XLOOKUP(C1342,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.52,{"$f":"+_xlfn.XLOOKUP(C1342,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8600,"d":"$ 8,600"}},{"$f":"ROUND(+F1342*G1342,0)","v":{"v":13072,"d":"$ 13,072"}}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1343,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1343,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1343,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":2151,"d":"$ 2,151"}]
[null,null,"B129",{"$f":"+_xlfn.XLOOKUP(C1344,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma doble Leviton polo a tierra normal 15 A 5320- color Blanca"},{"$f":"+_xlfn.XLOOKUP(C1344,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1344,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18200,"d":"$ 18,200"}},{"v":18382,"d":"$ 18,382"}]
[null,null,"B137",{"$f":"+_xlfn.XLOOKUP(C1345,INSUMOS[codigo],INSUMOS[descripcion])","v":"Clavija Leviton de 3 polos tipo 5-15"},{"$f":"+_xlfn.XLOOKUP(C1345,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1345,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5600,"d":"$ 5,600"}},{"v":5656,"d":"$ 5,656"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C1346,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1346,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.52,{"$f":"+_xlfn.XLOOKUP(C1346,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":23247,"d":"$ 23,247"}]
[null,null,"B117",{"$f":"+_xlfn.XLOOKUP(C1347,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 2 X 4\" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1347,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1347,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1240,"d":"$ 1,240"}},{"v":1252,"d":"$ 1,252"}]
[null,null,"B139",{"$f":"+_xlfn.XLOOKUP(C1348,INSUMOS[codigo],INSUMOS[descripcion])","v":"Conectores de resorte tipo 3M"},{"$f":"+_xlfn.XLOOKUP(C1348,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1348,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":830,"d":"$ 830"}},{"v":2515,"d":"$ 2,515"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1349,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1349,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1349,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4303,"d":"$ 4,303"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1341:H1350)","v":{"v":128956,"d":"$ 128,956"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1354,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.83,{"$f":"+_xlfn.XLOOKUP(C1354,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1354*F1354","v":{"v":32735.388623875064,"d":"$ 32,735"}},32832,{"$f":"+I1354/G1354","v":0.8324495643874902}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1354),0)","v":{"v":32735,"d":"$ 32,735"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1358,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1358,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1355","v":{"v":32735,"d":"32,735"}},{"v":1,"d":"$ 1"},{"$f":"+F1358*E1358","v":{"v":1636.75,"d":"$ 1,637"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1358),0)","v":{"v":1637,"d":"$ 1,637"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1359,H1355,H1351),0)","v":{"v":163328,"d":"$ 163,328"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B88","v":"1.10.3.2"},{"$f":"+_xlfn.XLOOKUP(C1365,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para interruptor sencillo en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor sencillo 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1365,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1369,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1369,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},15,{"$f":"+_xlfn.XLOOKUP(C1369,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1369*G1369","v":{"v":43350,"d":"$ 43,350"}}]
[null,null,"B131",{"$f":"+_xlfn.XLOOKUP(C1370,INSUMOS[codigo],INSUMOS[descripcion])","v":"Interruptor sencillo sin luz piloto"},{"$f":"+_xlfn.XLOOKUP(C1370,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1370,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4200,"d":"$ 4,200"}},{"v":4200,"d":"$ 4,200"}]
[null,null,"B117",{"$f":"+_xlfn.XLOOKUP(C1371,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 2 X 4\" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1371,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1371,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1240,"d":"$ 1,240"}},{"v":1240,"d":"$ 1,240"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C1372,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1372,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.5,{"$f":"+_xlfn.XLOOKUP(C1372,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":22941,"d":"$ 22,941"}]
[null,null,"B105",{"$f":"+_xlfn.XLOOKUP(C1373,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1373,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.5,{"$f":"+_xlfn.XLOOKUP(C1373,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":19200,"d":"$ 19,200"}},{"v":9600,"d":"$ 9,600"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1374,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1374,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6,{"$f":"+_xlfn.XLOOKUP(C1374,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4260,"d":"$ 4,260"}]
[null,null,"B127",{"$f":"+_xlfn.XLOOKUP(C1375,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de interruptor en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1375,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1375,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"v":1120,"d":"$ 1,120"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1369:H1376)","v":{"v":86711,"d":"$ 86,711"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1380,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.46,{"$f":"+_xlfn.XLOOKUP(C1380,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1380*F1380","v":{"v":18142.50453853317,"d":"$ 18,143"}},18240,{"$f":"+I1380/G1380","v":0.4624719802152723}]
[{"$nulls":7},{"$f":"SUM(H1380)","v":{"v":18142.50453853317,"d":"$ 18,143"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1384,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1384,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1381","v":{"v":18142.50453853317,"d":"18,143"}},{"v":1,"d":"$ 1"},{"$f":"+F1384*E1384","v":{"v":907.1252269266585,"d":"$ 907"}}]
[{"$nulls":7},{"$f":"SUM(H1384)","v":{"v":907.1252269266585,"d":"$ 907"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1385,H1381,H1377),0)","v":{"v":105761,"d":"$ 105,761"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B89","v":"1.10.3.3"},{"$f":"+_xlfn.XLOOKUP(C1391,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para interruptor doble en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor doble 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1391,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1395,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1395,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},25,{"$f":"+_xlfn.XLOOKUP(C1395,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1395*G1395","v":{"v":72250,"d":"$ 72,250"}}]
[null,null,"B132",{"$f":"+_xlfn.XLOOKUP(C1396,INSUMOS[codigo],INSUMOS[descripcion])","v":"Interruptor doble sin luz piloto"},{"$f":"+_xlfn.XLOOKUP(C1396,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1396,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":11200,"d":"$ 11,200"}},{"v":11200,"d":"$ 11,200"}]
[null,null,"B117",{"$f":"+_xlfn.XLOOKUP(C1397,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 2 X 4\" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1397,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1397,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1240,"d":"$ 1,240"}},{"v":1240,"d":"$ 1,240"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C1398,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1398,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.5,{"$f":"+_xlfn.XLOOKUP(C1398,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":7647,"d":"$ 7,647"}]
[null,null,"B105",{"$f":"+_xlfn.XLOOKUP(C1399,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1399,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1399,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":19200,"d":"$ 19,200"}},{"v":19200,"d":"$ 19,200"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1400,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1400,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6,{"$f":"+_xlfn.XLOOKUP(C1400,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4260,"d":"$ 4,260"}]
[null,null,"B127",{"$f":"+_xlfn.XLOOKUP(C1401,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de interruptor en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1401,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.5,{"$f":"+_xlfn.XLOOKUP(C1401,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"v":1680,"d":"$ 1,680"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1395:H1402)","v":{"v":117477,"d":"$ 117,477"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1406,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C1406,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1406*F1406","v":{"v":25636.147717492524,"d":"$ 25,636"}},25536,{"$f":"+I1406/G1406","v":0.6474607723013812}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1406),0)","v":{"v":25636,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1410,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1410,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1407","v":{"v":25636,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F1410*E1410","v":{"v":1281.8000000000002,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1410),0)","v":{"v":1282,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1411,H1407,H1403),0)","v":{"v":144395,"d":"$ 144,395"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B90","v":"1.10.3.4"},{"$f":"+_xlfn.XLOOKUP(C1417,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para interruptor conmutable sencillo en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’  donde se requiera). Incluye interruptor conmutable sencillo 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1417,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1421,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1421,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},30.3,{"$f":"+_xlfn.XLOOKUP(C1421,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"v":87567,"d":"$ 87,567"}]
[null,null,"B134",{"$f":"+_xlfn.XLOOKUP(C1422,INSUMOS[codigo],INSUMOS[descripcion])","v":"Interruptor conmutable sencillo sin luz piloto"},{"$f":"+_xlfn.XLOOKUP(C1422,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1422,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":11200,"d":"$ 11,200"}},{"v":22624,"d":"$ 22,624"}]
[null,null,"B117",{"$f":"+_xlfn.XLOOKUP(C1423,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 2 X 4\" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1423,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1423,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1240,"d":"$ 1,240"}},{"v":30893.88,"d":"$ 30,894"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C1424,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1424,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.52,{"$f":"+_xlfn.XLOOKUP(C1424,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":9272,"d":"$ 9,272"}]
[null,null,"B105",{"$f":"+_xlfn.XLOOKUP(C1425,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1425,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.51,{"$f":"+_xlfn.XLOOKUP(C1425,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":19200,"d":"$ 19,200"}},{"v":9792,"d":"$ 9,792"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1426,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1426,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1426,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.599999999999,"d":"$ 4,303"}]
[null,null,"B127",{"$f":"+_xlfn.XLOOKUP(C1427,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de interruptor en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1427,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1427,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"v":1131.2,"d":"$ 1,131"}]
[{"$nulls":7},{"$f":"+F1428*G1428","v":0}]
[{"$nulls":7},{"$f":"SUM(H1421:H1428)","v":{"v":165582.68000000002,"d":"$ 165,583"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1432,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.74,{"$f":"+_xlfn.XLOOKUP(C1432,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1432*F1432","v":{"v":29185.768170683794,"d":"$ 29,186"}},29184,{"$f":"+I1432/G1432","v":0.7399551683444358}]
[{"$nulls":7},{"$f":"SUM(H1432)","v":{"v":29185.768170683794,"d":"$ 29,186"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1436,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1436,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1433","v":{"v":29185.768170683794,"d":"29,186"}},{"v":1,"d":"$ 1"},{"$f":"+F1436*E1436","v":{"v":1459.2884085341898,"d":"$ 1,459"}}]
[{"$nulls":7},{"$f":"SUM(H1436)","v":{"v":1459.2884085341898,"d":"$ 1,459"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1437,H1433,H1429),0)","v":{"v":196228,"d":"$ 196,228"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B91","v":"1.10.3.5"},{"$f":"+_xlfn.XLOOKUP(C1443,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para toma normal doble monofásico con polo a tierra en tubería Conduit PVC ø 1/2’’.  Incluye tomacorriente de acuerdo a las características de la clavija de los equipos a instalar, caja PVC de 2x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1443,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B92",{"$f":"+_xlfn.XLOOKUP(C1447,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable TRENZADO CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1447,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},8.08,{"$f":"+_xlfn.XLOOKUP(C1447,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":7600,"d":"$ 7,600"}},{"$f":"+F1447*G1447","v":{"v":61408,"d":"$ 61,408"}}]
[null,null,"B129",{"$f":"+_xlfn.XLOOKUP(C1448,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma doble Leviton polo a tierra normal 15 A 5320- color Blanca"},{"$f":"+_xlfn.XLOOKUP(C1448,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1448,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18200,"d":"$ 18,200"}},{"v":18382,"d":"$ 18,382"}]
[null,null,"B117",{"$f":"+_xlfn.XLOOKUP(C1449,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 2 X 4\" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1449,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1449,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1240,"d":"$ 1,240"}},{"v":2504.8,"d":"$ 2,505"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C1450,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1450,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.53,{"$f":"+_xlfn.XLOOKUP(C1450,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":38693.82,"d":"$ 38,694"}]
[null,null,"B105",{"$f":"+_xlfn.XLOOKUP(C1451,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1451,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.51,{"$f":"+_xlfn.XLOOKUP(C1451,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":19200,"d":"$ 19,200"}},{"v":9792,"d":"$ 9,792"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1452,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1452,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1452,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.599999999999,"d":"$ 4,303"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1453,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1453,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1453,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"v":1131.2,"d":"$ 1,131"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1447:H1454)","v":{"v":136214.42,"d":"$ 136,214"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1458,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.74,{"$f":"+_xlfn.XLOOKUP(C1458,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1458*F1458","v":{"v":29185.768170683794,"d":"$ 29,186"}},29184,{"$f":"+I1458/G1458","v":0.7399551683444358}]
[{"$nulls":7},{"$f":"SUM(H1458)","v":{"v":29185.768170683794,"d":"$ 29,186"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1462,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1462,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1459","v":{"v":29185.768170683794,"d":"29,186"}},{"v":1,"d":"$ 1"},{"$f":"+F1462*E1462","v":{"v":1459.2884085341898,"d":"$ 1,459"}}]
[{"$nulls":7},{"$f":"SUM(H1462)","v":{"v":1459.2884085341898,"d":"$ 1,459"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1463,H1459,H1455),0)","v":{"v":166859,"d":"$ 166,859"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B92","v":"1.10.3.6"},{"$f":"+_xlfn.XLOOKUP(C1469,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para toma gfci doble monofásico con polo a tierra en tubería Conduit PVC ø 1/2’’.   Incluye tomacorriente doble GFCI 20A con polo a tierra Leviton, caja PVC de 2x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1469,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B92",{"$f":"+_xlfn.XLOOKUP(C1473,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable TRENZADO CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1473,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},8.08,{"$f":"+_xlfn.XLOOKUP(C1473,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":7600,"d":"$ 7,600"}},{"$f":"+F1473*G1473","v":{"v":61408,"d":"$ 61,408"}}]
[null,null,"B130",{"$f":"+_xlfn.XLOOKUP(C1474,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma doble Leviton polo a tierra CFGI 15 A"},{"$f":"+_xlfn.XLOOKUP(C1474,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1474,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":11200,"d":"$ 11,200"}},{"v":11312,"d":"$ 11,312"}]
[null,null,"B117",{"$f":"+_xlfn.XLOOKUP(C1475,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 2 X 4\" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1475,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1475,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1240,"d":"$ 1,240"}},{"v":2504.8,"d":"$ 2,505"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C1476,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1476,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.53,{"$f":"+_xlfn.XLOOKUP(C1476,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":38693.82,"d":"$ 38,694"}]
[null,null,"B105",{"$f":"+_xlfn.XLOOKUP(C1477,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1477,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.51,{"$f":"+_xlfn.XLOOKUP(C1477,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":19200,"d":"$ 19,200"}},{"v":9792,"d":"$ 9,792"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1478,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1478,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1478,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":2151.2999999999997,"d":"$ 2,151"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1479,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1479,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1479,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"v":1131.2,"d":"$ 1,131"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1473:H1480)","v":{"v":126993.12,"d":"$ 126,993"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1484,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.74,{"$f":"+_xlfn.XLOOKUP(C1484,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1484*F1484","v":{"v":29185.768170683794,"d":"$ 29,186"}},29184,{"$f":"+I1484/G1484","v":0.7399551683444358}]
[{"$nulls":7},{"$f":"ROUND(SUM(H1484),0)","v":{"v":29186,"d":"$ 29,186"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1488,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1488,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1485","v":{"v":29186,"d":"29,186"}},{"v":1,"d":"$ 1"},{"$f":"+F1488*E1488","v":{"v":1459.3000000000002,"d":"$ 1,459"}}]
[{"$nulls":7},{"$f":"SUM(H1488)","v":{"v":1459.3000000000002,"d":"$ 1,459"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1489,H1485,H1481),0)","v":{"v":157638,"d":"$ 157,638"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B93","v":"1.10.3.7"},{"$f":"+_xlfn.XLOOKUP(C1495,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para toma regulado monofásico en tubería PVC ø 1/2\". incluye toma 15a levitón  tierra aislada IG debidamente instalado, caja PVC de 2x4\" y demás accesorios. Conductores trenzado de fábrica 3x12 AWG/THHN, color de fase según circuito. El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1495,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B92",{"$f":"+_xlfn.XLOOKUP(C1499,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable TRENZADO CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1499,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},8.08,{"$f":"+_xlfn.XLOOKUP(C1499,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":7600,"d":"$ 7,600"}},{"$f":"+F1499*G1499","v":{"v":61408,"d":"$ 61,408"}}]
[null,null,"B123",{"$f":"+_xlfn.XLOOKUP(C1500,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma doble Leviton polo a tierra aislado, 15A, 125V, 5262-IG color Naranja"},{"$f":"+_xlfn.XLOOKUP(C1500,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1500,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":11200,"d":"$ 11,200"}},{"v":11312,"d":"$ 11,312"}]
[null,null,"B117",{"$f":"+_xlfn.XLOOKUP(C1501,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 2 X 4\" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1501,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1501,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1240,"d":"$ 1,240"}},{"v":1252.4,"d":"$ 1,252"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C1502,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1502,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1502,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":30893.88,"d":"$ 30,894"}]
[null,null,"B105",{"$f":"+_xlfn.XLOOKUP(C1503,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1503,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.51,{"$f":"+_xlfn.XLOOKUP(C1503,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":19200,"d":"$ 19,200"}},{"v":9792,"d":"$ 9,792"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1504,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1504,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1504,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":2151.2999999999997,"d":"$ 2,151"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1505,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1505,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1505,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"$f":"+G1505*F1505","v":{"v":1131.2,"d":"$ 1,131"}}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1499:H1506)","v":{"v":117940.78,"d":"$ 117,941"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1510,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.74,{"$f":"+_xlfn.XLOOKUP(C1510,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1510*F1510","v":{"v":29185.768170683794,"d":"$ 29,186"}},29184,{"$f":"+I1510/G1510","v":0.7399551683444358}]
[{"$nulls":7},{"$f":"SUM(H1510)","v":{"v":29185.768170683794,"d":"$ 29,186"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1514,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1514,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1511","v":{"v":29185.768170683794,"d":"29,186"}},{"v":1,"d":"$ 1"},{"$f":"+F1514*E1514","v":{"v":1459.2884085341898,"d":"$ 1,459"}}]
[{"$nulls":7},{"$f":"SUM(H1514)","v":{"v":1459.2884085341898,"d":"$ 1,459"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1515,H1511,H1507),0)","v":{"v":148586,"d":"$ 148,586"}}]
[null,null,{"$f":"+PRESUPUESTO!B94","v":"1.10.4"},{"$f":"+PRESUPUESTO!C94","v":"UPS"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B95","v":"1.10.4.1"},{"$f":"+_xlfn.XLOOKUP(C1521,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación UPS APC smart-ups srt, 4250watts / 5000 va, con transformador  Reductor De 208/240V A 120 V, Incluye: DC Con Software, CD De Documentación, Guía De Instalación, Gestión De Redes Integrada, Pies Desmontables , Sonda De Temperatura.3 Años De Garantía. Incluye Servicio De Instalación A 0 Metros."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1521,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B214",{"$f":"+_xlfn.XLOOKUP(C1525,INSUMOS[codigo],INSUMOS[descripcion])","v":"UPS APC Smart-ups srt, 4250watts / 5000 va, con transformador  Reductor De 208/240V A 120 V, Incluye: DC Con Software, CD De Documentación, Guía De Instalación, Gestión De Redes Integrada, Pies Desmontable"},{"$f":"+_xlfn.XLOOKUP(C1525,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1525,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":14000000,"d":"$ 14,000,000"}},{"$f":"+F1525*G1525","v":{"v":14140000,"d":"$ 14,140,000"}}]
[null,null,"B217",{"$f":"+_xlfn.XLOOKUP(C1526,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para UPS"},{"$f":"+_xlfn.XLOOKUP(C1526,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1526,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":143000,"d":"$ 143,000"}},{"v":144430,"d":"$ 144,430"}]
[null,null,"B202",{"$f":"+_xlfn.XLOOKUP(C1527,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4x4"},{"$f":"+_xlfn.XLOOKUP(C1527,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1527,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1190,"d":"$ 1,190"}},{"v":1201.9,"d":"$ 1,202"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C1528,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1528,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.51,{"$f":"+_xlfn.XLOOKUP(C1528,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":7799.9400000000005,"d":"$ 7,800"}]
[null,null,"B105",{"$f":"+_xlfn.XLOOKUP(C1529,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1529,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1529,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":19200,"d":"$ 19,200"}},{"v":19392,"d":"$ 19,392"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1530,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1530,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1530,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.599999999999,"d":"$ 4,303"}]
[null,null,"E026",{"$f":"+_xlfn.XLOOKUP($C1531,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Transporte de materiales"},{"$f":"+_xlfn.XLOOKUP($C1531,Tabla2[[Código ]],Tabla2[Unidad])","v":"un "},{"v":400,"d":"400.00"},{"$f":"+_xlfn.XLOOKUP($C1531,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":1500,"d":"$ 1,500"}},{"v":600000,"d":"$ 600,000"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H1525:H1532)","v":{"v":14917126.44,"d":"$ 14,917,126"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1536,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",11.1,{"$f":"+_xlfn.XLOOKUP(C1536,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1536*F1536","v":{"v":437786.5225602569,"d":"$ 437,787"}},437760,{"$f":"+I1536/G1536","v":11.099327525166535}]
[{"$nulls":7},{"$f":"+H1536","v":{"v":437786.5225602569,"d":"$ 437,787"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1540,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1540,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1537","v":{"v":437786.5225602569,"d":"437,787"}},{"v":1,"d":"$ 1"},{"$f":"+F1540*E1540","v":{"v":21889.326128012846,"d":"$ 21,889"}}]
[]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1533+H1537+H1540),0)","v":{"v":15376802,"d":"$ 15,376,802"}}]
[null,null,{"$f":"+PRESUPUESTO!B96","v":"1.10.5"},{"$f":"+PRESUPUESTO!C96","v":"Salidas alimentación equipos de prueba "}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B97","v":"1.10.5.1"},{"$f":"+_xlfn.XLOOKUP(C1547,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Mufla contenido de asfaltoBitumax \" Controls\",  toma 30 AMP. trifásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1547,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1551,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1551,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},76.76,{"$f":"+_xlfn.XLOOKUP(C1551,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"v":221836.40000000002,"d":"$ 221,836"}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1552,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1552,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},7.07,{"$f":"+_xlfn.XLOOKUP(C1552,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":64337,"d":"$ 64,337"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1553,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1553,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1553,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":2424,"d":"$ 2,424"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1554,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1554,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1554,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1555,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1555,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1555,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1556,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1556,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1556,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.599999999999,"d":"$ 4,303"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1557,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1557,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1557,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"v":1131.2,"d":"$ 1,131"}]
[{"$nulls":7},{"$f":"+F1558*G1558","v":0}]
[{"$nulls":7},{"$f":"SUM(H1551:H1558)","v":{"v":394829.2,"d":"$ 394,829"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1562,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",4.62,{"$f":"+_xlfn.XLOOKUP(C1562,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1562*F1562","v":{"v":182213.8499304853,"d":"$ 182,214"}},182400,{"$f":"+I1562/G1562","v":4.624719802152723}]
[{"$nulls":7},{"$f":"SUM(H1562)","v":{"v":182213.8499304853,"d":"$ 182,214"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1566,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1566,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1563","v":{"v":182213.8499304853,"d":"182,214"}},{"v":1,"d":"$ 1"},{"$f":"+F1566*E1566","v":{"v":9110.692496524265,"d":"$ 9,111"}}]
[{"$nulls":7},{"$f":"SUM(H1566)","v":{"v":9110.692496524265,"d":"$ 9,111"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1567,H1563,H1559),0)","v":{"v":586154,"d":"$ 586,154"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B98","v":"1.10.5.2"},{"$f":"+_xlfn.XLOOKUP(C1573,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Compactador de rodillo electromecánico \" Controls\",  toma 30 AMP. trifásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1573,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1577,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1577,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},48.48,{"$f":"+_xlfn.XLOOKUP(C1577,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1577*G1577","v":{"v":140107.19999999998,"d":"$ 140,107"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1578,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1578,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},4.55,{"$f":"+_xlfn.XLOOKUP(C1578,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":41405,"d":"$ 41,405"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1579,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1579,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1579,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1580,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1580,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1580,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1581,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1581,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1581,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1582,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1582,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1582,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.599999999999,"d":"$ 4,303"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1583,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1583,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1583,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"$f":"+G1583*F1583","v":{"v":1131.2,"d":"$ 1,131"}}]
[{"$nulls":7},{"$f":"+F1584*G1584","v":0}]
[{"$nulls":7},{"$f":"SUM(H1577:H1584)","v":{"v":288955.99999999994,"d":"$ 288,956"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1588,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",8.32,{"$f":"+_xlfn.XLOOKUP(C1588,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1588*F1588","v":{"v":328142.6907839043,"d":"$ 328,143"}},328320,{"$f":"+I1588/G1588","v":8.324495643874902}]
[{"$nulls":7},{"$f":"SUM(H1588)","v":{"v":328142.6907839043,"d":"$ 328,143"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1592,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1592,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1589","v":{"v":328142.6907839043,"d":"328,143"}},{"v":1,"d":"$ 1"},{"$f":"+F1592*E1592","v":{"v":16407.134539195216,"d":"$ 16,407"}}]
[{"$nulls":7},{"$f":"SUM(H1592)","v":{"v":16407.134539195216,"d":"$ 16,407"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1593,H1589,H1585),0)","v":{"v":633506,"d":"$ 633,506"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B99","v":"1.10.5.3"},{"$f":"+_xlfn.XLOOKUP(C1599,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Compactador giratorio  toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1599,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1603,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1603,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},63.63,{"$f":"+_xlfn.XLOOKUP(C1603,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1603*G1603","v":{"v":183890.7,"d":"$ 183,891"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1604,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1604,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1604,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":18382,"d":"$ 18,382"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1605,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1605,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1605,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1606,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1606,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1606,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1607,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1607,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1607,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1608,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1608,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1608,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.599999999999,"d":"$ 4,303"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1609,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1609,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1609,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"$f":"+G1609*F1609","v":{"v":1131.2,"d":"$ 1,131"}}]
[{"$nulls":7},{"$f":"+F1610*G1610","v":0}]
[{"$nulls":7},{"$f":"SUM(H1603:H1610)","v":{"v":309716.5,"d":"$ 309,717"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1614,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",3.7,{"$f":"+_xlfn.XLOOKUP(C1614,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1614*F1614","v":{"v":145928.84085341898,"d":"$ 145,929"}},145920,{"$f":"+I1614/G1614","v":3.6997758417221784}]
[{"$nulls":7},{"$f":"SUM(H1614)","v":{"v":145928.84085341898,"d":"$ 145,929"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1618,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1618,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1615","v":{"v":145928.84085341898,"d":"145,929"}},{"v":1,"d":"$ 1"},{"$f":"+F1618*E1618","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[{"$nulls":7},{"$f":"SUM(H1618)","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1619,H1615,H1611),0)","v":{"v":462942,"d":"$ 462,942"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B100","v":"1.10.5.4"},{"$f":"+_xlfn.XLOOKUP(C1625,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio HORNO 198 L \" HUMBOLT\" toma 20 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos,  El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1625,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1629,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1629,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},72.72,{"$f":"+_xlfn.XLOOKUP(C1629,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1629*G1629","v":{"v":210160.8,"d":"$ 210,161"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1630,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1630,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1630,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":18382,"d":"$ 18,382"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1631,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1631,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1631,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1632,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1632,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1632,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1633,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1633,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1633,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1634,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1634,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1634,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.599999999999,"d":"$ 4,303"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1635,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1635,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1635,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"$f":"+G1635*F1635","v":{"v":1131.2,"d":"$ 1,131"}}]
[{"$nulls":7},{"$f":"+F1636*G1636","v":0}]
[{"$nulls":7},{"$f":"SUM(H1629:H1636)","v":{"v":335986.6,"d":"$ 335,987"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1640,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",7.4,{"$f":"+_xlfn.XLOOKUP(C1640,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1640*F1640","v":{"v":291857.68170683796,"d":"$ 291,858"}},291840,{"$f":"+I1640/G1640","v":7.399551683444357}]
[{"$nulls":7},{"$f":"SUM(H1640)","v":{"v":291857.68170683796,"d":"$ 291,858"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1644,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1644,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1641","v":{"v":291857.68170683796,"d":"291,858"}},{"v":1,"d":"$ 1"},{"$f":"+F1644*E1644","v":{"v":14592.884085341899,"d":"$ 14,593"}}]
[{"$nulls":7},{"$f":"SUM(H1644)","v":{"v":14592.884085341899,"d":"$ 14,593"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1645,H1641,H1637),0)","v":{"v":642437,"d":"$ 642,437"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B101","v":"1.10.5.5"},{"$f":"+_xlfn.XLOOKUP(C1651,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Rueda doble de Hamburgo DWT \" Controls\",  toma 30 AMP. trifásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1651,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1655,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1655,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},33.33,{"$f":"+_xlfn.XLOOKUP(C1655,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1655*G1655","v":{"v":96323.7,"d":"$ 96,324"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1656,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1656,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1656,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":27573,"d":"$ 27,573"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1657,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1657,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1657,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1658,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1658,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1658,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1659,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1659,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1659,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1660,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1660,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1660,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.599999999999,"d":"$ 4,303"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1661,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1661,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1661,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"v":1131.2,"d":"$ 1,131"}]
[{"$nulls":7},{"$f":"+F1662*G1662","v":0}]
[{"$nulls":7},{"$f":"SUM(H1655:H1662)","v":{"v":231340.50000000003,"d":"$ 231,341"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1666,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",7.4,{"$f":"+_xlfn.XLOOKUP(C1666,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1666*F1666","v":{"v":291857.68170683796,"d":"$ 291,858"}},291840,{"$f":"+I1666/G1666","v":7.399551683444357}]
[{"$nulls":7},{"$f":"SUM(H1666)","v":{"v":291857.68170683796,"d":"$ 291,858"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1670,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1670,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1667","v":{"v":291857.68170683796,"d":"291,858"}},{"v":1,"d":"$ 1"},{"$f":"+F1670*E1670","v":{"v":14592.884085341899,"d":"$ 14,593"}}]
[{"$nulls":7},{"$f":"SUM(H1670)","v":{"v":14592.884085341899,"d":"$ 14,593"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1671,H1667,H1663),0)","v":{"v":537791,"d":"$ 537,791"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B102","v":"1.10.5.6"},{"$f":"+_xlfn.XLOOKUP(C1677,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Sistemas de ensayos dinamicos UTM 30 \" Controls\",  toma 30 AMP. trifásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1677,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1681,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1681,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},15.15,{"$f":"+_xlfn.XLOOKUP(C1681,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1681*G1681","v":{"v":43783.5,"d":"$ 43,784"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1682,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1682,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},4.04,{"$f":"+_xlfn.XLOOKUP(C1682,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":36764,"d":"$ 36,764"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1683,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1683,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1683,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1684,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1684,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1684,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1685,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1685,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1685,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1686,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1686,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1686,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.599999999999,"d":"$ 4,303"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1687,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1687,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1687,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"$f":"+G1687*F1687","v":{"v":1131.2,"d":"$ 1,131"}}]
[{"$nulls":7},{"$f":"+F1688*G1688","v":0}]
[{"$nulls":7},{"$f":"SUM(H1681:H1688)","v":{"v":187991.30000000002,"d":"$ 187,991"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1692,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",2.78,{"$f":"+_xlfn.XLOOKUP(C1692,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1692*F1692","v":{"v":109643.83177635263,"d":"$ 109,644"}},109440,{"$f":"+I1692/G1692","v":2.7748318812916337}]
[{"$nulls":7},{"$f":"SUM(H1692)","v":{"v":109643.83177635263,"d":"$ 109,644"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1696,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1696,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1693","v":{"v":109643.83177635263,"d":"109,644"}},{"v":1,"d":"$ 1"},{"$f":"+F1696*E1696","v":{"v":5482.191588817632,"d":"$ 5,482"}}]
[{"$nulls":7},{"$f":"SUM(H1696)","v":{"v":5482.191588817632,"d":"$ 5,482"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1697,H1693,H1689),0)","v":{"v":303117,"d":"$ 303,117"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B103","v":"1.10.5.7"},{"$f":"+_xlfn.XLOOKUP(C1703,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Sistema triaxial dinamico DYNATRIAX \"Controls\" , toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #10 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1703,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B90",{"$f":"+_xlfn.XLOOKUP(C1707,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 10 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1707,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},36.36,{"$f":"+_xlfn.XLOOKUP(C1707,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3900,"d":"$ 3,900"}},{"$f":"+F1707*G1707","v":{"v":141804,"d":"$ 141,804"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1708,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1708,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1708,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":9191,"d":"$ 9,191"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1709,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1709,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1709,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1710,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1710,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1710,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1711,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1711,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1711,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B98",{"$f":"+_xlfn.XLOOKUP(C1712,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 10 AWG terminal 1/H 30015 3M"},{"$f":"+_xlfn.XLOOKUP(C1712,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.0600000000000005,{"$f":"+_xlfn.XLOOKUP(C1712,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2300,"d":"$ 2,300"}},{"v":13938.000000000002,"d":"$ 13,938"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1713,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1713,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1713,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"$f":"+G1713*F1713","v":{"v":1131.2,"d":"$ 1,131"}}]
[{"$nulls":7},{"$f":"+F1714*G1714","v":0}]
[{"$nulls":7},{"$f":"SUM(H1707:H1714)","v":{"v":268074.2,"d":"$ 268,074"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1718,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",3.7,{"$f":"+_xlfn.XLOOKUP(C1718,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1718*F1718","v":{"v":145928.84085341898,"d":"$ 145,929"}},145920,{"$f":"+I1718/G1718","v":3.6997758417221784}]
[{"$nulls":7},{"$f":"SUM(H1718)","v":{"v":145928.84085341898,"d":"$ 145,929"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1722,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1722,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1719","v":{"v":145928.84085341898,"d":"145,929"}},{"v":1,"d":"$ 1"},{"$f":"+F1722*E1722","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[{"$nulls":7},{"$f":"SUM(H1722)","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1723,H1719,H1715),0)","v":{"v":421299,"d":"$ 421,299"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B104","v":"1.10.5.8"},{"$f":"+_xlfn.XLOOKUP(C1729,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Reómetro de corte dinámico DSR \" controls\"  toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø 3/4’’. Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1729,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1733,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1733,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},42.42,{"$f":"+_xlfn.XLOOKUP(C1733,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1733*G1733","v":{"v":122593.8,"d":"$ 122,594"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1734,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1734,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},13.13,{"$f":"+_xlfn.XLOOKUP(C1734,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":119483,"d":"$ 119,483"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1735,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1735,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1735,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1736,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1736,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1736,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1737,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1737,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1737,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1738,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1738,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1738,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":2151.2999999999997,"d":"$ 2,151"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1739,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1739,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1739,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"$f":"+G1739*F1739","v":{"v":3393.6,"d":"$ 3,394"}}]
[{"$nulls":7},{"$f":"+F1740*G1740","v":0}]
[{"$nulls":7},{"$f":"SUM(H1733:H1740)","v":{"v":349631.69999999995,"d":"$ 349,632"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1744,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",7.4,{"$f":"+_xlfn.XLOOKUP(C1744,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1744*F1744","v":{"v":291857.68170683796,"d":"$ 291,858"}},291840,{"$f":"+I1744/G1744","v":7.399551683444357}]
[{"$nulls":7},{"$f":"SUM(H1744)","v":{"v":291857.68170683796,"d":"$ 291,858"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1748,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1748,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1745","v":{"v":291857.68170683796,"d":"291,858"}},{"v":1,"d":"$ 1"},{"$f":"+F1748*E1748","v":{"v":14592.884085341899,"d":"$ 14,593"}}]
[{"$nulls":7},{"$f":"SUM(H1748)","v":{"v":14592.884085341899,"d":"$ 14,593"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1749,H1745,H1741),0)","v":{"v":656082,"d":"$ 656,082"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B105","v":"1.10.5.9"},{"$f":"+_xlfn.XLOOKUP(C1755,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Marco master loader \" Humbldt\",  toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #10 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1755,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B90",{"$f":"+_xlfn.XLOOKUP(C1759,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 10 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1759,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},30.3,{"$f":"+_xlfn.XLOOKUP(C1759,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3900,"d":"$ 3,900"}},{"$f":"+F1759*G1759","v":{"v":118170,"d":"$ 118,170"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1760,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1760,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1760,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":9191,"d":"$ 9,191"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1761,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1761,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1761,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1762,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1762,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1762,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1763,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1763,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1763,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1764,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1764,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.0600000000000005,{"$f":"+_xlfn.XLOOKUP(C1764,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.6,"d":"$ 4,303"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1765,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1765,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1765,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"$f":"+G1765*F1765","v":{"v":1131.2,"d":"$ 1,131"}}]
[{"$nulls":7},{"$f":"+F1766*G1766","v":0}]
[{"$nulls":7},{"$f":"SUM(H1759:H1766)","v":{"v":234804.80000000002,"d":"$ 234,805"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1770,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",3.7,{"$f":"+_xlfn.XLOOKUP(C1770,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1770*F1770","v":{"v":145928.84085341898,"d":"$ 145,929"}},145920,{"$f":"+I1770/G1770","v":3.6997758417221784}]
[{"$nulls":7},{"$f":"SUM(H1770)","v":{"v":145928.84085341898,"d":"$ 145,929"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1774,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1774,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1771","v":{"v":145928.84085341898,"d":"145,929"}},{"v":1,"d":"$ 1"},{"$f":"+F1774*E1774","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[{"$nulls":7},{"$f":"SUM(H1774)","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1775,H1771,H1767),0)","v":{"v":388030,"d":"$ 388,030"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B106","v":"1.10.5.10"},{"$f":"+_xlfn.XLOOKUP(C1781,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Baño termostatico \" Humboldt\"  toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1781,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1785,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1785,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},24.24,{"$f":"+_xlfn.XLOOKUP(C1785,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1785*G1785","v":{"v":70053.59999999999,"d":"$ 70,054"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1786,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1786,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1786,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":18382,"d":"$ 18,382"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1787,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1787,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1787,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1788,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1788,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1788,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1789,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1789,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1789,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1790,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1790,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1790,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.599999999999,"d":"$ 4,303"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1791,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1791,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1791,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"$f":"+G1791*F1791","v":{"v":6787.2,"d":"$ 6,787"}}]
[{"$nulls":7},{"$f":"+F1792*G1792","v":0}]
[{"$nulls":7},{"$f":"SUM(H1785:H1792)","v":{"v":201535.4,"d":"$ 201,535"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1796,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",3.7,{"$f":"+_xlfn.XLOOKUP(C1796,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1796*F1796","v":{"v":145928.84085341898,"d":"$ 145,929"}},145920,{"$f":"+I1796/G1796","v":3.6997758417221784}]
[{"$nulls":7},{"$f":"SUM(H1796)","v":{"v":145928.84085341898,"d":"$ 145,929"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1800,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1800,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1797","v":{"v":145928.84085341898,"d":"145,929"}},{"v":1,"d":"$ 1"},{"$f":"+F1800*E1800","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[{"$nulls":7},{"$f":"SUM(H1800)","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1801,H1797,H1793),0)","v":{"v":354761,"d":"$ 354,761"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B107","v":"1.10.5.11"},{"$f":"+_xlfn.XLOOKUP(C1807,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Balanzas, toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1807,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1811,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1811,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},22.22,{"$f":"+_xlfn.XLOOKUP(C1811,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1811*G1811","v":{"v":64215.799999999996,"d":"$ 64,216"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1812,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1812,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1812,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":18382,"d":"$ 18,382"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1813,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1813,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1813,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1814,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1814,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1814,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1815,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1815,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1815,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1816,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1816,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C1816,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4302.599999999999,"d":"$ 4,303"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1817,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1817,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1817,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"$f":"+G1817*F1817","v":{"v":1131.2,"d":"$ 1,131"}}]
[{"$nulls":7},{"$f":"+F1818*G1818","v":0}]
[{"$nulls":7},{"$f":"SUM(H1811:H1818)","v":{"v":190041.6,"d":"$ 190,042"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1822,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",4.62,{"$f":"+_xlfn.XLOOKUP(C1822,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1822*F1822","v":{"v":182213.8499304853,"d":"$ 182,214"}},182400,{"$f":"+I1822/G1822","v":4.624719802152723}]
[{"$nulls":7},{"$f":"SUM(H1822)","v":{"v":182213.8499304853,"d":"$ 182,214"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1826,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1826,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1823","v":{"v":182213.8499304853,"d":"182,214"}},{"v":1,"d":"$ 1"},{"$f":"+F1826*E1826","v":{"v":9110.692496524265,"d":"$ 9,111"}}]
[{"$nulls":7},{"$f":"SUM(H1826)","v":{"v":9110.692496524265,"d":"$ 9,111"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1827,H1823,H1819),0)","v":{"v":381366,"d":"$ 381,366"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B108","v":"1.10.5.12"},{"$f":"+_xlfn.XLOOKUP(C1833,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Viscometro rotacional DV2T \" Brookfield\" toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1833,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1837,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1837,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},24.24,{"$f":"+_xlfn.XLOOKUP(C1837,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1837*G1837","v":{"v":70053.59999999999,"d":"$ 70,054"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1838,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1838,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1838,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":18382,"d":"$ 18,382"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1839,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1839,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1839,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1840,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1840,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1840,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1841,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1841,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1841,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1842,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1842,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1842,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":2151.2999999999997,"d":"$ 2,151"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1843,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1843,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1843,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"v":1131.2,"d":"$ 1,131"}]
[{"$nulls":7},{"$f":"+F1844*G1844","v":0}]
[{"$nulls":7},{"$f":"SUM(H1837:H1844)","v":{"v":193728.09999999998,"d":"$ 193,728"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1848,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",3.7,{"$f":"+_xlfn.XLOOKUP(C1848,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1848*F1848","v":{"v":145928.84085341898,"d":"$ 145,929"}},145920,{"$f":"+I1848/G1848","v":3.6997758417221784}]
[{"$nulls":7},{"$f":"SUM(H1848)","v":{"v":145928.84085341898,"d":"$ 145,929"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1852,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1852,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1849","v":{"v":145928.84085341898,"d":"145,929"}},{"v":1,"d":"$ 1"},{"$f":"+F1852*E1852","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[{"$nulls":7},{"$f":"SUM(H1852)","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1853,H1849,H1845),0)","v":{"v":346953,"d":"$ 346,953"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B109","v":"1.10.5.13"},{"$f":"+_xlfn.XLOOKUP(C1859,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Camara de temperatura y humadad \" Controls\", toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #10 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1859,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B90",{"$f":"+_xlfn.XLOOKUP(C1863,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 10 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1863,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},27.27,{"$f":"+_xlfn.XLOOKUP(C1863,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3900,"d":"$ 3,900"}},{"$f":"+F1863*G1863","v":{"v":106353,"d":"$ 106,353"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1864,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1864,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.02,{"$f":"+_xlfn.XLOOKUP(C1864,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":18382,"d":"$ 18,382"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1865,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1865,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1865,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1866,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1866,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1866,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1867,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1867,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1867,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B98",{"$f":"+_xlfn.XLOOKUP(C1868,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 10 AWG terminal 1/H 30015 3M"},{"$f":"+_xlfn.XLOOKUP(C1868,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1868,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2300,"d":"$ 2,300"}},{"v":6969,"d":"$ 6,969"}]
[null,null,"B126",{"$f":"+_xlfn.XLOOKUP(C1869,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de toma eléctrica en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C1869,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1869,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"v":1131.2,"d":"$ 1,131"}]
[{"$nulls":7},{"$f":"+F1870*G1870","v":0}]
[{"$nulls":7},{"$f":"SUM(H1863:H1870)","v":{"v":234845.2,"d":"$ 234,845"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1874,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",3.7,{"$f":"+_xlfn.XLOOKUP(C1874,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1874*F1874","v":{"v":145928.84085341898,"d":"$ 145,929"}},145920,{"$f":"+I1874/G1874","v":3.6997758417221784}]
[{"$nulls":7},{"$f":"SUM(H1874)","v":{"v":145928.84085341898,"d":"$ 145,929"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1878,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1878,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1875","v":{"v":145928.84085341898,"d":"145,929"}},{"v":1,"d":"$ 1"},{"$f":"+F1878*E1878","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[{"$nulls":7},{"$f":"SUM(H1878)","v":{"v":7296.442042670949,"d":"$ 7,296"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1879,H1875,H1871),0)","v":{"v":388070,"d":"$ 388,070"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B110","v":"1.10.5.14"},{"$f":"+_xlfn.XLOOKUP(C1885,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para Equipos laboratorio Campana productos quimicos,  toma 30 AMP. monofásico con polo a tierra de acuerdo al equipo, en  tubería Conduit PVC Ø ½’’ y 3/4\". Incluye tomacorriente de acuerdo al equipo, con polo a tierra, caja PVC de 4x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos, El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1885,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"und"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C1889,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C1889,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},30.3,{"$f":"+_xlfn.XLOOKUP(C1889,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F1889*G1889","v":{"v":87567,"d":"$ 87,567"}}]
[null,null,"B109",{"$f":"+_xlfn.XLOOKUP(C1890,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 3/4\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C1890,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1890,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9100,"d":"$ 9,100"}},{"v":27573,"d":"$ 27,573"}]
[null,null,"B118",{"$f":"+_xlfn.XLOOKUP(C1891,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4 X 4 \" RETIE"},{"$f":"+_xlfn.XLOOKUP(C1891,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1891,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1200,"d":"$ 1,200"}},{"v":1212,"d":"$ 1,212"}]
[null,null,"B218",{"$f":"+_xlfn.XLOOKUP(C1892,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma corriente especial para Equipos laboratorio"},{"$f":"+_xlfn.XLOOKUP(C1892,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1892,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65650,"d":"$ 65,650"}]
[null,null,"B166",{"$f":"+_xlfn.XLOOKUP(C1893,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tuberia y accesorios conduit EMT, diametro 3/4\",instalada"},{"$f":"+_xlfn.XLOOKUP(C1893,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1893,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":34800,"d":"$ 34,800"}},{"v":35148,"d":"$ 35,148"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C1894,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C1894,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C1894,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":2151.2999999999997,"d":"$ 2,151"}]
[null,null,"B162",{"$f":"+_xlfn.XLOOKUP(C1895,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marquilla en acrilico"},{"$f":"+_xlfn.XLOOKUP(C1895,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C1895,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1165,"d":"$ 1,165"}},{"v":1176.65,"d":"$ 1,177"}]
[{"$nulls":7},{"$f":"+F1896*G1896","v":0}]
[{"$nulls":7},{"$f":"SUM(H1889:H1896)","v":{"v":220477.94999999998,"d":"$ 220,478"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1900,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",5.55,{"$f":"+_xlfn.XLOOKUP(C1900,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1900*F1900","v":{"v":218893.26128012844,"d":"$ 218,893"}},218880,{"$f":"+I1900/G1900","v":5.549663762583267}]
[{"$nulls":7},{"$f":"SUM(H1900)","v":{"v":218893.26128012844,"d":"$ 218,893"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1904,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1904,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1901","v":{"v":218893.26128012844,"d":"218,893"}},{"v":1,"d":"$ 1"},{"$f":"+F1904*E1904","v":{"v":10944.663064006423,"d":"$ 10,945"}}]
[{"$nulls":7},{"$f":"SUM(H1904)","v":{"v":10944.663064006423,"d":"$ 10,945"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1905,H1901,H1897),0)","v":{"v":450316,"d":"$ 450,316"}}]
[null,null,{"$f":"+PRESUPUESTO!B111","v":"1.10.6"},{"$f":"+PRESUPUESTO!C111","v":"Luminarias"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B112","v":"1.10.6.1"},{"$f":"+_xlfn.XLOOKUP(C1911,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de luminaria ilte clea owen lens L11X610 X95 CON MARCO- LED 4 1R2FT 1100 Lm 6.2 W REFERENCIA 210502E3006 TIPO CL, con sus respectivos accesorios de soporte y fijación."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1911,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B219",{"$f":"+_xlfn.XLOOKUP(C1915,INSUMOS[codigo],INSUMOS[descripcion])","v":"Luminaria ilte clea owen lens L11X610 X95 con marco- LED 4 1R2FT 1100 Lm 6.2 W REFERENCIA 210502E3006 TIPO CL, con sus respectivos accesorios de soporte y fijación."},{"$f":"+_xlfn.XLOOKUP(C1915,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1915,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":490000,"d":"$ 490,000"}},{"$f":"+F1915*G1915","v":{"v":490000,"d":"$ 490,000"}}]
[{"$nulls":7},{"$f":"+F1916*G1916","v":0}]
[{"$nulls":7},{"$f":"SUM(H1915:H1916)","v":{"v":490000,"d":"$ 490,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1920,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C1920,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1920*F1920","v":{"v":25636.147717492524,"d":"$ 25,636"}},25536,{"$f":"+I1920/G1920","v":0.6474607723013812}]
[{"$nulls":7},{"$f":"SUM(H1920)","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1924,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1924,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1921","v":{"v":25636.147717492524,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F1924*E1924","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"SUM(H1924)","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1925,H1921,H1917),0)","v":{"v":516918,"d":"$ 516,918"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B113","v":"1.10.6.2"},{"$f":"+_xlfn.XLOOKUP(C1931,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de luminaria ilte Albar lens L11605X605X70 CON MARCO - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1931,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B220",{"$f":"+_xlfn.XLOOKUP(C1935,INSUMOS[codigo],INSUMOS[descripcion])","v":"Luminaria ilte Albar lens L11605X605X70 con marco - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación."},{"$f":"+_xlfn.XLOOKUP(C1935,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1935,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":310000,"d":"$ 310,000"}},{"v":310000,"d":"$ 310,000"}]
[{"$nulls":7},{"$f":"+F1936*G1936","v":0}]
[{"$nulls":7},{"$f":"SUM(H1935:H1936)","v":{"v":310000,"d":"$ 310,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1940,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C1940,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1940*F1940","v":{"v":25636.147717492524,"d":"$ 25,636"}},25536,{"$f":"+I1940/G1940","v":0.6474607723013812}]
[{"$nulls":7},{"$f":"SUM(H1940)","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1944,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1944,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1941","v":{"v":25636.147717492524,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F1944*E1944","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"SUM(H1944)","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1945,H1941,H1937),0)","v":{"v":336918,"d":"$ 336,918"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B114","v":"1.10.6.3"},{"$f":"+_xlfn.XLOOKUP(C1951,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de luminaria ilte Albar lens L11605X605X70 CON MARCO - 2 1R2FT 2200Lm 13.4W  REF: 024102E3000 TIPO AL2, con sus respectivos accesorios de soporte y fijación."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1951,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B221",{"$f":"+_xlfn.XLOOKUP(C1955,INSUMOS[codigo],INSUMOS[descripcion])","v":"Luminaria ilte Albar lens L11605X605X70 con marco - 2 1R2FT 2200Lm 13.4W  REF: 024102E3000 TIPO AL2, con sus respectivos accesorios de soporte y fijación."},{"$f":"+_xlfn.XLOOKUP(C1955,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1955,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":350000,"d":"$ 350,000"}},{"$f":"+F1955*G1955","v":{"v":350000,"d":"$ 350,000"}}]
[{"$nulls":7},{"$f":"+F1956*G1956","v":0}]
[{"$nulls":7},{"$f":"SUM(H1955:H1956)","v":{"v":350000,"d":"$ 350,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1960,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C1960,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1960*F1960","v":{"v":25636.147717492524,"d":"$ 25,636"}},25536,{"$f":"+I1960/G1960","v":0.6474607723013812}]
[{"$nulls":7},{"$f":"SUM(H1960)","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1964,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1964,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1961","v":{"v":25636.147717492524,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F1964*E1964","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"SUM(H1964)","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1965,H1961,H1957),0)","v":{"v":376918,"d":"$ 376,918"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B115","v":"1.10.6.4"},{"$f":"+_xlfn.XLOOKUP(C1971,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de luminaria ilte IT 100AQ LENS E10 1260X 120X92 SOBREPONER- 2LPT8  2100 Lm 18W Ref: 250403E3000 TIPO IT, con sus respectivos accesorios de soporte y fijación."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1971,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B222",{"$f":"+_xlfn.XLOOKUP(C1975,INSUMOS[codigo],INSUMOS[descripcion])","v":"Luminaria ilte IT 100AQ LENS E10 1260X 120X92 SOBREPONER- 2LPT8  2100 Lm 18W Ref: 250403E3000 TIPO IT, con sus respectivos accesorios de soporte y fijación."},{"$f":"+_xlfn.XLOOKUP(C1975,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1975,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":160000,"d":"$ 160,000"}},{"$f":"+F1975*G1975","v":{"v":160000,"d":"$ 160,000"}}]
[{"$nulls":7},{"$f":"+F1976*G1976","v":0}]
[{"$nulls":7},{"$f":"SUM(H1975:H1976)","v":{"v":160000,"d":"$ 160,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C1980,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C1980,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G1980*F1980","v":{"v":25636.147717492524,"d":"$ 25,636"}},25536,{"$f":"+I1980/G1980","v":0.6474607723013812}]
[{"$nulls":7},{"$f":"SUM(H1980)","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D1984,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C1984,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H1981","v":{"v":25636.147717492524,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F1984*E1984","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"SUM(H1984)","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H1985,H1981,H1977),0)","v":{"v":186918,"d":"$ 186,918"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B116","v":"1.10.6.5"},{"$f":"+_xlfn.XLOOKUP(C1991,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de luminaria de emergencia SATURNO TEC LENS 146X46 LED-MODCIRCULAR 1307 Lm GSCL15WN143 TIPO S, con sus  respectivos accesorios de soporte y fijación."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C1991,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B223",{"$f":"+_xlfn.XLOOKUP(C1995,INSUMOS[codigo],INSUMOS[descripcion])","v":"Luminaria SATURNO TEC LENS 146X46 LED-MODCIRCULAR 1307 Lm GSCL15WN143 TIPO S, con sus  respectivos accesorios de soporte y fijación."},{"$f":"+_xlfn.XLOOKUP(C1995,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C1995,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":168000,"d":"$ 168,000"}},{"$f":"+F1995*G1995","v":{"v":168000,"d":"$ 168,000"}}]
[{"$nulls":7},{"$f":"+F1996*G1996","v":0}]
[{"$nulls":7},{"$f":"SUM(H1995:H1996)","v":{"v":168000,"d":"$ 168,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C2000,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C2000,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G2000*F2000","v":{"v":25636.147717492524,"d":"$ 25,636"}},25536,{"$f":"+I2000/G2000","v":0.6474607723013812}]
[{"$nulls":7},{"$f":"SUM(H2000)","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2004,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2004,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2001","v":{"v":25636.147717492524,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F2004*E2004","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"SUM(H2004)","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2005,H2001,H1997),0)","v":{"v":194918,"d":"$ 194,918"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B117","v":"1.10.6.6"},{"$f":"+_xlfn.XLOOKUP(C2011,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de luminaria de emergencia EMERGENCIA ALENA 600L 90E 185X50X108 SOBREPONE 2-BL 2W ( circuito independiente), con sus  respectivos accesorios de soporte y fijación."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2011,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B224",{"$f":"+_xlfn.XLOOKUP(C2015,INSUMOS[codigo],INSUMOS[descripcion])","v":"Luminaria de emergencia  ALENA 600L 90E 185X50X108 SOBREPONE 2-BL 2W ( circuito independiente), con sus  respectivos accesorios de soporte y fijación."},{"$f":"+_xlfn.XLOOKUP(C2015,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2015,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":105000,"d":"$ 105,000"}},{"v":105000,"d":"$ 105,000"}]
[{"$nulls":7},{"$f":"+F2016*G2016","v":0}]
[{"$nulls":7},{"$f":"SUM(H2015:H2016)","v":{"v":105000,"d":"$ 105,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C2020,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C2020,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G2020*F2020","v":{"v":25636.147717492524,"d":"$ 25,636"}},25536,{"$f":"+I2020/G2020","v":0.6474607723013812}]
[{"$nulls":7},{"$f":"SUM(H2020)","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2024,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2024,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2021","v":{"v":25636.147717492524,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F2024*E2024","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"SUM(H2024)","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2025,H2021,H2017),0)","v":{"v":131918,"d":"$ 131,918"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B118","v":"1.10.6.7"},{"$f":"+_xlfn.XLOOKUP(C2031,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de aviso luminoso \"salida\", iltec,  EMERGENCIA SALIDA 90 E 300X185X 45 SOBREPONER (circuito independiente), REF : 5U0703E3000 TIPO E2, con sus respectivos accesorios  de soporte y fijación."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2031,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B225",{"$f":"+_xlfn.XLOOKUP(C2035,INSUMOS[codigo],INSUMOS[descripcion])","v":"Aviso luminoso \"salida\", iltec,  EMERGENCIA SALIDA 90 E 300X185X 45 SOBREPONER (circuito independiente), REF : 5U0703E3000 TIPO E2, con sus respectivos accesorios  de soporte y fijación."},{"$f":"+_xlfn.XLOOKUP(C2035,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2035,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":90000,"d":"$ 90,000"}},{"$f":"+F2035*G2035","v":{"v":90000,"d":"$ 90,000"}}]
[{"$nulls":7},{"$f":"+F2036*G2036","v":0}]
[{"$nulls":7},{"$f":"SUM(H2035:H2036)","v":{"v":90000,"d":"$ 90,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C2040,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C2040,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G2040*F2040","v":{"v":25636.147717492524,"d":"$ 25,636"}},25536,{"$f":"+I2040/G2040","v":0.6474607723013812}]
[{"$nulls":7},{"$f":"SUM(H2040)","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2044,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2044,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2041","v":{"v":25636.147717492524,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F2044*E2044","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"SUM(H2044)","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2045,H2041,H2037),0)","v":{"v":116918,"d":"$ 116,918"}}]
[null,null,{"$f":"+PRESUPUESTO!B119","v":"1.10.7"},{"$f":"+PRESUPUESTO!C119","v":"Cajas de derivación"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B120","v":"1.10.7.1"},{"$f":"+_xlfn.XLOOKUP(C2051,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de cajas de derivación de 10\" x 10\" x5\" de PVC para los alimentadores de equipos y de redes de vos y datos"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2051,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B226",{"$f":"+_xlfn.XLOOKUP(C2055,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja Dexon Derivación Plástica Gris 10X10X5"},{"$f":"+_xlfn.XLOOKUP(C2055,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2055,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":13500,"d":"$ 13,500"}},{"$f":"+F2055*G2055","v":{"v":13500,"d":"$ 13,500"}}]
[{"$nulls":7},{"$f":"+F2056*G2056","v":0}]
[{"$nulls":7},{"$f":"SUM(H2055:H2056)","v":{"v":13500,"d":"$ 13,500"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C2060,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.74,{"$f":"+_xlfn.XLOOKUP(C2060,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G2060*F2060","v":{"v":29185.768170683794,"d":"$ 29,186"}},29184,{"$f":"+I2060/G2060","v":0.7399551683444358}]
[{"$nulls":7},{"$f":"SUM(H2060)","v":{"v":29185.768170683794,"d":"$ 29,186"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2064,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2064,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2061","v":{"v":29185.768170683794,"d":"29,186"}},{"v":1,"d":"$ 1"},{"$f":"+F2064*E2064","v":{"v":1459.2884085341898,"d":"$ 1,459"}}]
[{"$nulls":7},{"$f":"SUM(H2064)","v":{"v":1459.2884085341898,"d":"$ 1,459"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2065,H2061,H2057),0)","v":{"v":44145,"d":"$ 44,145"}}]
[]
[null,null,{"$f":"+PRESUPUESTO!B121","v":"1.10.8"},{"$f":"+PRESUPUESTO!C121","v":"Ductos para red de datos"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B122","v":"1.10.8.1"},{"$f":"+_xlfn.XLOOKUP(C2072,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de los ductos y rack para red de datos"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2072,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B185",{"$f":"+_xlfn.XLOOKUP(C2076,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubería Conduit EMT 3/4"},{"$f":"+_xlfn.XLOOKUP(C2076,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},24.509803921568626,{"$f":"+_xlfn.XLOOKUP(C2076,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":32200,"d":"$ 32,200"}},{"$f":"+F2076*G2076","v":{"v":789215.6862745098,"d":"$ 789,216"}}]
[null,null,"B186",{"$f":"+_xlfn.XLOOKUP(C2077,INSUMOS[codigo],INSUMOS[descripcion])","v":"Curva Conduit de 3/4\""},{"$f":"+_xlfn.XLOOKUP(C2077,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},21.56862745098039,{"$f":"+_xlfn.XLOOKUP(C2077,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":9900,"d":"$ 9,900"}},{"v":213529.41176470587,"d":"$ 213,529"}]
[null,null,"B187",{"$f":"+_xlfn.XLOOKUP(C2078,INSUMOS[codigo],INSUMOS[descripcion])","v":"Unión Conduit de 3/4\""},{"$f":"+_xlfn.XLOOKUP(C2078,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},31.372549019607842,{"$f":"+_xlfn.XLOOKUP(C2078,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":4850,"d":"$ 4,850"}},{"v":152156.86274509804,"d":"$ 152,157"}]
[null,null,"B202",{"$f":"+_xlfn.XLOOKUP(C2079,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 4x4"},{"$f":"+_xlfn.XLOOKUP(C2079,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},16.666666666666668,{"$f":"+_xlfn.XLOOKUP(C2079,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1190,"d":"$ 1,190"}},{"v":19833.333333333336,"d":"$ 19,833"}]
[null,null,"B227",{"$f":"+_xlfn.XLOOKUP(C2080,INSUMOS[codigo],INSUMOS[descripcion])","v":"Gabinete O Rack 7 Rms  0.37 m alto X 0.52 m  ancho X 0.40 m  fondo"},{"$f":"+_xlfn.XLOOKUP(C2080,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.9803921568627451,{"$f":"+_xlfn.XLOOKUP(C2080,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":280000,"d":"$ 280,000"}},{"v":274509.8039215686,"d":"$ 274,510"}]
[{"$nulls":7},{"$f":"+F2081*G2081","v":0}]
[{"$nulls":7},{"$f":"SUM(H2076:H2081)","v":{"v":1449245.0980392157,"d":"$ 1,449,245"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C2085,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",9.25,{"$f":"+_xlfn.XLOOKUP(C2085,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G2085*F2085","v":{"v":364822.1021335474,"d":"$ 364,822"}},{"v":364800,"d":"$364,800"},{"$f":"+I2085/G2085","v":9.249439604305445}]
[{"$nulls":7},{"$f":"SUM(H2085)","v":{"v":364822.1021335474,"d":"$ 364,822"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2089,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2089,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2086","v":{"v":364822.1021335474,"d":"364,822"}},{"v":1,"d":"$ 1"},{"$f":"+F2089*E2089","v":{"v":18241.105106677373,"d":"$ 18,241"}}]
[{"$nulls":7},{"$f":"SUM(H2089)","v":{"v":18241.105106677373,"d":"$ 18,241"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2090,H2086,H2082),0)","v":{"v":1832308,"d":"$ 1,832,308"}}]
[]
[null,null,{"$f":"+PRESUPUESTO!B123","v":1.11},{"$f":"+PRESUPUESTO!C123","v":"Pisos"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B124","v":"1.11.1"},{"$f":"+_xlfn.XLOOKUP(C2097,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de piso en baldosa grano de mármol blanco huila de 33x33 cm,  de acuerdo a distribución de planos e indicaciones de la interventoría. incluye destronque, pulida, brillada y sellada, y dilataciones de bronce"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2097,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"MORT-14",{"$f":"+_xlfn.XLOOKUP(C2101,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Mortero 1:4"},"m3",0.025,{"$f":"+_xlfn.XLOOKUP(C2101,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":346760,"d":"$ 346,760"}},{"$f":"+F2101*G2101","v":{"v":8669,"d":"$ 8,669"}}]
[null,null,"M-026",{"$f":"+_xlfn.XLOOKUP(C2102,INSUMOS[codigo],INSUMOS[descripcion])","v":"Baldosa grano marmol tipo alfa"},{"$f":"+_xlfn.XLOOKUP(C2102,INSUMOS[codigo],INSUMOS[unidad])","v":"M3"},1.03,{"$f":"+_xlfn.XLOOKUP(C2102,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"$f":"+F2102*G2102","v":{"v":66950,"d":"$ 66,950"}}]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C2103,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C2103,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},1,{"$f":"+_xlfn.XLOOKUP(C2103,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20,"d":"$ 20"}},{"$f":"+F2103*G2103","v":{"v":20,"d":"$ 20"}}]
[null,null,"M-059",{"$f":"+_xlfn.XLOOKUP(C2104,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cemento blanco"},{"$f":"+_xlfn.XLOOKUP(C2104,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},2.5,{"$f":"+_xlfn.XLOOKUP(C2104,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1350,"d":"$ 1,350"}},{"$f":"+F2104*G2104","v":{"v":3375,"d":"$ 3,375"}}]
[null,null,"M-128",{"$f":"+_xlfn.XLOOKUP(C2105,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marmolina blanca"},{"$f":"+_xlfn.XLOOKUP(C2105,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.01,{"$f":"+_xlfn.XLOOKUP(C2105,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5000,"d":"$ 5,000"}},{"$f":"+F2105*G2105","v":{"v":50,"d":"$ 50"}}]
[{"$nulls":7},{"$f":"SUM(H2101:H2105)","v":{"v":79064,"d":"$ 79,064"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C2109,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.63,{"$f":"+_xlfn.XLOOKUP(C2109,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F2109*G2109","v":{"v":21024.36,"d":"$ 21,024"}}]
[{"$nulls":7},{"$f":"SUM(H2109)","v":{"v":21024.36,"d":"$ 21,024"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2113,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2113,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2110","v":{"v":21024.36,"d":"21,024"}},{"v":1,"d":"$ 1"},{"$f":"+F2113*E2113","v":{"v":1051.218,"d":"$ 1,051"}}]
[null,null,"E021",{"$f":"+_xlfn.XLOOKUP($C2114,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Pulidora piso 2 ejes"},{"$f":"+_xlfn.XLOOKUP($C2114,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},0.2,{"$f":"+_xlfn.XLOOKUP($C2114,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":20850,"d":"$ 20,850"}},{"$f":"+F2114*G2114","v":{"v":4170,"d":"$ 4,170"}}]
[{"$nulls":7},{"$f":"SUM(H2113:H2114)","v":{"v":5221.218,"d":"$ 5,221"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2115,H2110,H2106),0)","v":{"v":105310,"d":"$ 105,310"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B125","v":"1.11.2"},{"$f":"+_xlfn.XLOOKUP(C2121,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de guarda escoba recto en granito pulido"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2121,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-059",{"$f":"+_xlfn.XLOOKUP(C2125,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cemento blanco"},{"$f":"+_xlfn.XLOOKUP(C2125,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},3,{"$f":"+_xlfn.XLOOKUP(C2125,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1350,"d":"$ 1,350"}},{"$f":"+F2125*G2125","v":{"v":4050,"d":"$ 4,050"}}]
[null,null,"M-128",{"$f":"+_xlfn.XLOOKUP(C2126,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marmolina blanca"},{"$f":"+_xlfn.XLOOKUP(C2126,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.1,{"$f":"+_xlfn.XLOOKUP(C2126,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5000,"d":"$ 5,000"}},{"$f":"+F2126*G2126","v":{"v":500,"d":"$ 500"}}]
[null,null,"M-152",{"$f":"+_xlfn.XLOOKUP(C2127,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puntilla"},{"$f":"+_xlfn.XLOOKUP(C2127,INSUMOS[codigo],INSUMOS[unidad])","v":"lb"},0.05,{"$f":"+_xlfn.XLOOKUP(C2127,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3604,"d":"$ 3,604"}},{"$f":"+F2127*G2127","v":{"v":180.20000000000002,"d":"$ 180"}}]
[null,null,"M-103",{"$f":"+_xlfn.XLOOKUP(C2128,INSUMOS[codigo],INSUMOS[descripcion])","v":"Granito"},{"$f":"+_xlfn.XLOOKUP(C2128,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.15,{"$f":"+_xlfn.XLOOKUP(C2128,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5000,"d":"$ 5,000"}},{"$f":"+F2128*G2128","v":{"v":750,"d":"$ 750"}}]
[null,null,"M-031",{"$f":"+_xlfn.XLOOKUP(C2129,INSUMOS[codigo],INSUMOS[descripcion])","v":"Bocel de madera de 1/2\" x 1/2\" x 3 m"},{"$f":"+_xlfn.XLOOKUP(C2129,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.33333,{"$f":"+_xlfn.XLOOKUP(C2129,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3000,"d":"$ 3,000"}},{"$f":"+F2129*G2129","v":{"v":999.99,"d":"$ 1,000"}}]
[{"$nulls":7},{"$f":"SUM(H2125:H2129)","v":{"v":6480.19,"d":"$ 6,480"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-02",{"$f":"+_xlfn.XLOOKUP(C2133,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Oficial"},"h-C",0.8,{"$f":"+_xlfn.XLOOKUP(C2133,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":18666,"d":"$ 18,666"}},{"$f":"+F2133*G2133","v":{"v":14932.800000000001,"d":"$ 14,933"}}]
[{"$nulls":7},{"$f":"SUM(H2133)","v":{"v":14932.800000000001,"d":"$ 14,933"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2137,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2137,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2134","v":{"v":14932.800000000001,"d":"14,933"}},{"v":1,"d":"$ 1"},{"$f":"+F2137*E2137","v":{"v":746.6400000000001,"d":"$ 747"}}]
[null,null,"E020",{"$f":"+_xlfn.XLOOKUP($C2138,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Pulidora con piedra o disco"},{"$f":"+_xlfn.XLOOKUP($C2138,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},0.1,{"$f":"+_xlfn.XLOOKUP($C2138,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":45000,"d":"$ 45,000"}},{"$f":"+F2138*G2138","v":{"v":4500,"d":"$ 4,500"}}]
[{"$nulls":7},{"$f":"SUM(H2137:H2138)","v":{"v":5246.64,"d":"$ 5,247"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2139,H2134,H2130),0)","v":{"v":26660,"d":"$ 26,660"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B126","v":"1.11.3"},{"$f":"+_xlfn.XLOOKUP(C2145,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro y colocación de subbase granular, e= 0.15 m, tipo invias"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2145,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C2149,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C2149,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},24,{"$f":"+_xlfn.XLOOKUP(C2149,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20,"d":"$ 20"}},{"$f":"+F2149*G2149","v":{"v":480,"d":"$ 480"}}]
[null,null,"M-132",{"$f":"+_xlfn.XLOOKUP(C2150,INSUMOS[codigo],INSUMOS[descripcion])","v":"Material de sub-base clase a"},{"$f":"+_xlfn.XLOOKUP(C2150,INSUMOS[codigo],INSUMOS[unidad])","v":"m3"},0.18,{"$f":"+_xlfn.XLOOKUP(C2150,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":75000,"d":"$ 75,000"}},{"$f":"+F2150*G2150","v":{"v":13500,"d":"$ 13,500"}}]
[{"$nulls":7},{"$f":"SUM(H2149:H2150)","v":{"v":13980,"d":"$ 13,980"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C2154,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.16,{"$f":"+_xlfn.XLOOKUP(C2154,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F2154*G2154","v":{"v":5339.52,"d":"$ 5,340"}}]
[{"$nulls":7},{"$f":"SUM(H2154)","v":{"v":5339.52,"d":"$ 5,340"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2158,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2158,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2155","v":{"v":5339.52,"d":"5,340"}},{"v":1,"d":"$ 1"},{"$f":"+F2158*E2158","v":{"v":266.97600000000006,"d":"$ 267"}}]
[null,null,"E024",{"$f":"+_xlfn.XLOOKUP($C2159,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Vibrocompactador tipo saltarin"},{"$f":"+_xlfn.XLOOKUP($C2159,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},0.05,{"$f":"+_xlfn.XLOOKUP($C2159,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":80000,"d":"$ 80,000"}},{"$f":"+F2159*G2159","v":{"v":4000,"d":"$ 4,000"}}]
[{"$nulls":7},{"$f":"SUM(H2158:H2159)","v":{"v":4266.976,"d":"$ 4,267"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2160,H2155,H2151),0)","v":{"v":23586,"d":"$ 23,586"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B127","v":"1.11.4"},{"$f":"+_xlfn.XLOOKUP(C2166,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Construcción de piso en concreto de f'c= 21 Mpa, afinado, e=0.12 m, para cuarto de compresores y zona de manipulación de muestras"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2166,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"CCT-21MP",{"$f":"+_xlfn.XLOOKUP(C2170,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Concreto f'c= 21 Mpa"},"m3",0.12,{"$f":"+_xlfn.XLOOKUP(C2170,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":391385.20750075695,"d":"$ 391,385"}},{"$f":"+F2170*G2170","v":{"v":46966.224900090834,"d":"$ 46,966"}}]
[null,null,"M-126",{"$f":"+_xlfn.XLOOKUP(C2171,INSUMOS[codigo],INSUMOS[descripcion])","v":"Malla electrosoldada 15x15x4mm (2,35x6m)"},{"$f":"+_xlfn.XLOOKUP(C2171,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.08846,{"$f":"+_xlfn.XLOOKUP(C2171,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":159000,"d":"$ 159,000"}},{"$f":"+F2171*G2171","v":{"v":14065.14,"d":"$ 14,065"}}]
[{"$nulls":7},{"$f":"SUM(H2170:H2171)","v":{"v":61031.36490009083,"d":"$ 61,031"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C2175,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.37,{"$f":"+_xlfn.XLOOKUP(C2175,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F2175*G2175","v":{"v":15544.44,"d":"$ 15,544"}}]
[{"$nulls":7},{"$f":"SUM(H2175)","v":{"v":15544.44,"d":"$ 15,544"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2179,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2179,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2176","v":{"v":15544.44,"d":"15,544"}},{"v":1,"d":"$ 1"},{"$f":"+F2179*E2179","v":{"v":777.2220000000001,"d":"$ 777"}}]
[{"$nulls":7},{"$f":"SUM(H2179)","v":{"v":777.2220000000001,"d":"$ 777"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2180,H2176,H2172),0)","v":{"v":77353,"d":"$ 77,353"}}]
[null,null,{"$f":"+PRESUPUESTO!B128","v":1.12},{"$f":"+PRESUPUESTO!C128","v":"Mesones y enchapes"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B129","v":"1.12.1"},{"$f":"+_xlfn.XLOOKUP(C2186,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Construcción de mesón en concreto f´c=210 k/cm2 reforzado de dimensiones 1.20 x 4.80 m, acabado superficie de e= 0,10 m en granito pulido, soportada en  muro soga pañete y pintados, de acuerdo a planos"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2186,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"CCT-21MP-M",{"$f":"+_xlfn.XLOOKUP(C2190,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Concreto f'c= 21 Mpa - Mezclado a mano"},"m3",0.58,{"$f":"+_xlfn.XLOOKUP(C2190,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":363225,"d":"$ 363,225"}},{"$f":"+F2190*G2190","v":{"v":210670.5,"d":"$ 210,671"}}]
[null,null,"MORT-14",{"$f":"+_xlfn.XLOOKUP(C2191,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Mortero 1:4"},"m3",0.25,{"$f":"+_xlfn.XLOOKUP(C2191,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":346760,"d":"$ 346,760"}},{"$f":"+F2191*G2191","v":{"v":86690,"d":"$ 86,690"}}]
[null,null,"M-003",{"$f":"+_xlfn.XLOOKUP(C2192,INSUMOS[codigo],INSUMOS[descripcion])","v":"Acero fy=420 mpa"},{"$f":"+_xlfn.XLOOKUP(C2192,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},50,{"$f":"+_xlfn.XLOOKUP(C2192,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":6000,"d":"$ 6,000"}},{"$f":"+F2192*G2192","v":{"v":300000,"d":"$ 300,000"}}]
[null,null,"M-235",{"$f":"+_xlfn.XLOOKUP(C2193,INSUMOS[codigo],INSUMOS[descripcion])","v":"Materiales para elaboracion de grano lavado(cemento blanco, marmolina y grano)"},{"$f":"+_xlfn.XLOOKUP(C2193,INSUMOS[codigo],INSUMOS[unidad])","v":"m2"},7.2,{"$f":"+_xlfn.XLOOKUP(C2193,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":22352,"d":"$ 22,352"}},{"v":160934.4,"d":"$ 160,934"}]
[null,null,"M-122",{"$f":"+_xlfn.XLOOKUP(C2194,INSUMOS[codigo],INSUMOS[descripcion])","v":"Liston 2x300 otobo"},{"$f":"+_xlfn.XLOOKUP(C2194,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2.4,{"$f":"+_xlfn.XLOOKUP(C2194,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"v":19200,"d":"$ 19,200"}]
[null,null,"M-152",{"$f":"+_xlfn.XLOOKUP(C2195,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puntilla"},{"$f":"+_xlfn.XLOOKUP(C2195,INSUMOS[codigo],INSUMOS[unidad])","v":"lb"},1,{"$f":"+_xlfn.XLOOKUP(C2195,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3604,"d":"$ 3,604"}},{"v":3604,"d":"$ 3,604"}]
[null,null,"M-168",{"$f":"+_xlfn.XLOOKUP(C2196,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tabla común de 3x0,2x0,02"},{"$f":"+_xlfn.XLOOKUP(C2196,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},4,{"$f":"+_xlfn.XLOOKUP(C2196,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":10000,"d":"$ 10,000"}},{"v":40000,"d":"$ 40,000"}]
[null,null,"M-017",{"$f":"+_xlfn.XLOOKUP(C2197,INSUMOS[codigo],INSUMOS[descripcion])","v":"Alambre negro N° 18 para amarre de acero de refuerzo"},{"$f":"+_xlfn.XLOOKUP(C2197,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},2,{"$f":"+_xlfn.XLOOKUP(C2197,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":6300,"d":"$ 6,300"}},{"v":12600,"d":"$ 12,600"}]
[null,null,"M-113",{"$f":"+_xlfn.XLOOKUP(C2198,INSUMOS[codigo],INSUMOS[descripcion])","v":"Ladrillo común"},{"$f":"+_xlfn.XLOOKUP(C2198,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},400,{"$f":"+_xlfn.XLOOKUP(C2198,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":600,"d":"$ 600"}},{"v":240000,"d":"$ 240,000"}]
[null,null,"M-147",{"$f":"+_xlfn.XLOOKUP(C2199,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura vinilo"},{"$f":"+_xlfn.XLOOKUP(C2199,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},1.25,{"$f":"+_xlfn.XLOOKUP(C2199,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":52200,"d":"$ 52,200"}},{"v":65250,"d":"$ 65,250"}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2190:H2199),0)","v":{"v":1138949,"d":"$ 1,138,949"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C2203,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",11.5,{"$f":"+_xlfn.XLOOKUP(C2203,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F2203*G2203","v":{"v":348898.5,"d":"$ 348,899"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2203),0)","v":{"v":348899,"d":"$ 348,899"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2207,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2207,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2204","v":{"v":348899,"d":"348,899"}},{"v":1,"d":"$ 1"},{"$f":"+F2207*E2207","v":{"v":17444.95,"d":"$ 17,445"}}]
[null,null,"E020",{"$f":"+_xlfn.XLOOKUP($C2208,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Pulidora con piedra o disco"},{"$f":"+_xlfn.XLOOKUP($C2208,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},2,{"$f":"+_xlfn.XLOOKUP($C2208,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":45000,"d":"$ 45,000"}},{"$f":"+F2208*G2208","v":{"v":90000,"d":"$ 90,000"}}]
[{"$nulls":7},{"$f":"SUM(H2207:H2208)","v":{"v":107444.95,"d":"$ 107,445"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2209,H2204,H2200),0)","v":{"v":1595293,"d":"$ 1,595,293"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B130","v":"1.12.2"},{"$f":"+_xlfn.XLOOKUP(C2215,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de poceta de empotrar en acero inoxidable de 0.53 x 0.43 x 0.16"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2215,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C2219,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C2219,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},1,{"$f":"+_xlfn.XLOOKUP(C2219,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20,"d":"$ 20"}},{"$f":"+F2219*G2219","v":{"v":20,"d":"$ 20"}}]
[null,null,"M-059",{"$f":"+_xlfn.XLOOKUP(C2220,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cemento blanco"},{"$f":"+_xlfn.XLOOKUP(C2220,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},1,{"$f":"+_xlfn.XLOOKUP(C2220,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1350,"d":"$ 1,350"}},{"$f":"+F2220*G2220","v":{"v":1350,"d":"$ 1,350"}}]
[null,null,"M-165",{"$f":"+_xlfn.XLOOKUP(C2221,INSUMOS[codigo],INSUMOS[descripcion])","v":"Suministro e instalación de poceta de empotrar en acero inoxidable de 0.53 x 0.43 m"},{"$f":"+_xlfn.XLOOKUP(C2221,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2221,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":230000,"d":"$ 230,000"}},{"$f":"+F2221*G2221","v":{"v":230000,"d":"$ 230,000"}}]
[null,null,"M-159",{"$f":"+_xlfn.XLOOKUP(C2222,INSUMOS[codigo],INSUMOS[descripcion])","v":"Silicona líquida"},{"$f":"+_xlfn.XLOOKUP(C2222,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2222,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":13500,"d":"$ 13,500"}},{"$f":"+F2222*G2222","v":{"v":13500,"d":"$ 13,500"}}]
[{"$nulls":7},{"$f":"SUM(H2219:H2222)","v":{"v":244870,"d":"$ 244,870"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-02",{"$f":"+_xlfn.XLOOKUP(C2226,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Oficial"},"h-C",1.77,{"$f":"+_xlfn.XLOOKUP(C2226,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":18666,"d":"$ 18,666"}},{"$f":"+F2226*G2226","v":{"v":33038.82,"d":"$ 33,039"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2226),0)","v":{"v":33039,"d":"$ 33,039"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2230,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2230,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2227","v":{"v":33039,"d":"33,039"}},{"v":1,"d":"$ 1"},{"$f":"+F2230*E2230","v":{"v":1651.95,"d":"$ 1,652"}}]
[{"$nulls":7},{"$f":"SUM(H2230)","v":{"v":1651.95,"d":"$ 1,652"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2231,H2227,H2223),0)","v":{"v":279561,"d":"$ 279,561"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B131","v":"1.12.3"},{"$f":"+_xlfn.XLOOKUP(C2237,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de grifería cuello de ganso de 8\" con mezclador"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2237,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-104",{"$f":"+_xlfn.XLOOKUP(C2241,INSUMOS[codigo],INSUMOS[descripcion])","v":"Griferia cuello de ganso de 8\" con mezclador"},{"$f":"+_xlfn.XLOOKUP(C2241,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2241,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":75000,"d":"$ 75,000"}},{"$f":"+F2241*G2241","v":{"v":75000,"d":"$ 75,000"}}]
[{"$nulls":7},{"$f":"SUM(H2241)","v":{"v":75000,"d":"$ 75,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C2245,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.82,{"$f":"+_xlfn.XLOOKUP(C2245,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F2245*G2245","v":{"v":24877.98,"d":"$ 24,878"}}]
[{"$nulls":7},{"$f":"SUM(H2245)","v":{"v":24877.98,"d":"$ 24,878"}}]
[]
[null,"      ","HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2249,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2249,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2246","v":{"v":24877.98,"d":"24,878"}},{"v":1,"d":"$ 1"},{"$f":"+F2249*E2249","v":{"v":1243.8990000000001,"d":"$ 1,244"}}]
[{"$nulls":7},{"$f":"SUM(H2249)","v":{"v":1243.8990000000001,"d":"$ 1,244"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"SUM(H2250,H2246,H2242)","v":{"v":101121.879,"d":"$ 101,122"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B132","v":"1.12.4"},{"$f":"+_xlfn.XLOOKUP(C2256,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de canastilla y sifón para pozuelo de acuerdo a especificaciones"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2256,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-155",{"$f":"+_xlfn.XLOOKUP(C2260,INSUMOS[codigo],INSUMOS[descripcion])","v":"Rejilla para puzuelo"},{"$f":"+_xlfn.XLOOKUP(C2260,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2260,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":25000,"d":"$ 25,000"}},{"$f":"+F2260*G2260","v":{"v":25000,"d":"$ 25,000"}}]
[{"$nulls":7},{"$f":"SUM(H2260)","v":{"v":25000,"d":"$ 25,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C2264,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.58,{"$f":"+_xlfn.XLOOKUP(C2264,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F2264*G2264","v":{"v":17596.62,"d":"$ 17,597"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2264),0)","v":{"v":17597,"d":"$ 17,597"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2268,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2268,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2265","v":{"v":17597,"d":"17,597"}},{"v":1,"d":"$ 1"},{"$f":"+F2268*E2268","v":{"v":879.85,"d":"$ 880"}}]
[{"$nulls":7},{"$f":"SUM(H2268)","v":{"v":879.85,"d":"$ 880"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2269,H2265,H2261),0)","v":{"v":43477,"d":"$ 43,477"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B133","v":"1.12.5"},{"$f":"+_xlfn.XLOOKUP(C2275,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Enchape de muro en cerámica de 25 x 30 cm para baño mixto y de discapacitados"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2275,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C2279,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C2279,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},3,{"$f":"+_xlfn.XLOOKUP(C2279,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20,"d":"$ 20"}},{"$f":"+F2279*G2279","v":{"v":60,"d":"$ 60"}}]
[null,null,"M-059",{"$f":"+_xlfn.XLOOKUP(C2280,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cemento blanco"},{"$f":"+_xlfn.XLOOKUP(C2280,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},1.4,{"$f":"+_xlfn.XLOOKUP(C2280,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1350,"d":"$ 1,350"}},{"v":1889.9999999999998,"d":"$ 1,890"}]
[null,null,"M-061",{"$f":"+_xlfn.XLOOKUP(C2281,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cerámica para muro blanca de 25 x 30 cm"},{"$f":"+_xlfn.XLOOKUP(C2281,INSUMOS[codigo],INSUMOS[unidad])","v":"m2"},1.05,{"$f":"+_xlfn.XLOOKUP(C2281,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":38500,"d":"$ 38,500"}},{"v":40425,"d":"$ 40,425"}]
[null,null,"M-032",{"$f":"+_xlfn.XLOOKUP(C2282,INSUMOS[codigo],INSUMOS[descripcion])","v":"Boquilla"},{"$f":"+_xlfn.XLOOKUP(C2282,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.16,{"$f":"+_xlfn.XLOOKUP(C2282,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15000,"d":"$ 15,000"}},{"v":2400,"d":"$ 2,400"}]
[null,null,"M-137",{"$f":"+_xlfn.XLOOKUP(C2283,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pegacor - pegante ceramica"},{"$f":"+_xlfn.XLOOKUP(C2283,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},4,{"$f":"+_xlfn.XLOOKUP(C2283,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1600,"d":"$ 1,600"}},{"v":6400,"d":"$ 6,400"}]
[null,null,"M-230",{"$f":"+_xlfn.XLOOKUP(C2284,INSUMOS[codigo],INSUMOS[descripcion])","v":"Waipe"},{"$f":"+_xlfn.XLOOKUP(C2284,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.1,{"$f":"+_xlfn.XLOOKUP(C2284,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"v":800,"d":"$ 800"}]
[{"$nulls":7},{"$f":"SUM(H2279:H2284)","v":{"v":51975,"d":"$ 51,975"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C2288,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.63,{"$f":"+_xlfn.XLOOKUP(C2288,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F2288*G2288","v":{"v":21024.36,"d":"$ 21,024"}}]
[{"$nulls":7},{"$f":"SUM(H2288)","v":{"v":21024.36,"d":"$ 21,024"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2292,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2292,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2289","v":{"v":21024.36,"d":"21,024"}},{"v":1,"d":"$ 1"},{"$f":"+F2292*E2292","v":{"v":1051.218,"d":"$ 1,051"}}]
[{"$nulls":7},{"$f":"SUM(H2292)","v":{"v":1051.218,"d":"$ 1,051"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2293,H2289,H2285),0)","v":{"v":74051,"d":"$ 74,051"}}]
[]
[null,null,{"$f":"+PRESUPUESTO!B134","v":"1.13"},{"$f":"+PRESUPUESTO!C134","v":"Cielos"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B135","v":"1.13.1"},{"$f":"+_xlfn.XLOOKUP(C2300,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de cielo raso en PVC color mate, incluye estructura de fijación"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2300,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-021",{"$f":"+_xlfn.XLOOKUP(C2304,INSUMOS[codigo],INSUMOS[descripcion])","v":"Angulo de cuelga"},{"$f":"+_xlfn.XLOOKUP(C2304,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.3,{"$f":"+_xlfn.XLOOKUP(C2304,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":6400,"d":"$ 6,400"}},{"$f":"+F2304*G2304","v":{"v":1920,"d":"$ 1,920"}}]
[null,null,"M-022",{"$f":"+_xlfn.XLOOKUP(C2305,INSUMOS[codigo],INSUMOS[descripcion])","v":"Angulo perimetral"},{"$f":"+_xlfn.XLOOKUP(C2305,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},0.35,{"$f":"+_xlfn.XLOOKUP(C2305,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3000,"d":"$ 3,000"}},{"v":1050,"d":"$ 1,050"}]
[null,null,"M-141",{"$f":"+_xlfn.XLOOKUP(C2306,INSUMOS[codigo],INSUMOS[descripcion])","v":"Perfil omega"},{"$f":"+_xlfn.XLOOKUP(C2306,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.9,{"$f":"+_xlfn.XLOOKUP(C2306,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":6300,"d":"$ 6,300"}},{"v":5670,"d":"$ 5,670"}]
[null,null,"M-142",{"$f":"+_xlfn.XLOOKUP(C2307,INSUMOS[codigo],INSUMOS[descripcion])","v":"Perfil vertical"},{"$f":"+_xlfn.XLOOKUP(C2307,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.62,{"$f":"+_xlfn.XLOOKUP(C2307,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":7800,"d":"$ 7,800"}},{"v":4836,"d":"$ 4,836"}]
[null,null,"M-143",{"$f":"+_xlfn.XLOOKUP(C2308,INSUMOS[codigo],INSUMOS[descripcion])","v":"Perímetro de sujeción"},{"$f":"+_xlfn.XLOOKUP(C2308,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},0.25,{"$f":"+_xlfn.XLOOKUP(C2308,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2600,"d":"$ 2,600"}},{"v":650,"d":"$ 650"}]
[null,null,"M-066",{"$f":"+_xlfn.XLOOKUP(C2309,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cielo raso PVC color blanco"},{"$f":"+_xlfn.XLOOKUP(C2309,INSUMOS[codigo],INSUMOS[unidad])","v":"m2"},1,{"$f":"+_xlfn.XLOOKUP(C2309,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":39500,"d":"$ 39,500"}},{"v":39500,"d":"$ 39,500"}]
[null,null,"M-191",{"$f":"+_xlfn.XLOOKUP(C2310,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tornillo de 7 x 7/16\"\""},{"$f":"+_xlfn.XLOOKUP(C2310,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},11,{"$f":"+_xlfn.XLOOKUP(C2310,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":70,"d":"$ 70"}},{"v":770,"d":"$ 770"}]
[null,null,"M-192",{"$f":"+_xlfn.XLOOKUP(C2311,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tornillo extraplano"},{"$f":"+_xlfn.XLOOKUP(C2311,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},10,{"$f":"+_xlfn.XLOOKUP(C2311,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":70,"d":"$ 70"}},{"v":700,"d":"$ 700"}]
[null,null,"M-195",{"$f":"+_xlfn.XLOOKUP(C2312,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tornillo para placa"},{"$f":"+_xlfn.XLOOKUP(C2312,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},13,{"$f":"+_xlfn.XLOOKUP(C2312,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":70,"d":"$ 70"}},{"v":910,"d":"$ 910"}]
[{"$nulls":7},{"$f":"SUM(H2304:H2312)","v":{"v":56006,"d":"$ 56,006"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C2316,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.513,{"$f":"+_xlfn.XLOOKUP(C2316,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F2316*G2316","v":{"v":21552.156,"d":"$ 21,552"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2316),0)","v":{"v":21552,"d":"$ 21,552"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2320,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2320,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2317","v":{"v":21552,"d":"21,552"}},{"v":1,"d":"$ 1"},{"$f":"+F2320*E2320","v":{"v":1077.6000000000001,"d":"$ 1,078"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C2321,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C2321,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.2,{"$f":"+_xlfn.XLOOKUP($C2321,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F2321*G2321","v":{"v":1400,"d":"$ 1,400"}}]
[{"$nulls":7},{"$f":"SUM(H2320:H2321)","v":{"v":2477.6000000000004,"d":"$ 2,478"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2322,H2317,H2313),0)","v":{"v":80036,"d":"$ 80,036"}}]
[null,null,{"$f":"+PRESUPUESTO!B136","v":"1.14"},{"$f":"+PRESUPUESTO!C136","v":"Pintura muros y cielos"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B137","v":"1.14.1"},{"$f":"+_xlfn.XLOOKUP(C2328,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro y aplicación de estuco plástico sobre pañete en muros, incluye filos, dilat."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2328,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-006",{"$f":"+_xlfn.XLOOKUP(C2332,INSUMOS[codigo],INSUMOS[descripcion])","v":"Acronal"},{"$f":"+_xlfn.XLOOKUP(C2332,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.02,{"$f":"+_xlfn.XLOOKUP(C2332,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":17000,"d":"$ 17,000"}},{"$f":"+F2332*G2332","v":{"v":340,"d":"$ 340"}}]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C2333,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C2333,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},0.35,{"$f":"+_xlfn.XLOOKUP(C2333,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20,"d":"$ 20"}},{"$f":"+F2333*G2333","v":{"v":7,"d":"$ 7"}}]
[null,null,"M-101",{"$f":"+_xlfn.XLOOKUP(C2334,INSUMOS[codigo],INSUMOS[descripcion])","v":"Estuco plástico"},{"$f":"+_xlfn.XLOOKUP(C2334,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},2.05,{"$f":"+_xlfn.XLOOKUP(C2334,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5000,"d":"$ 5,000"}},{"$f":"+F2334*G2334","v":{"v":10250,"d":"$ 10,250"}}]
[null,null,"M-118",{"$f":"+_xlfn.XLOOKUP(C2335,INSUMOS[codigo],INSUMOS[descripcion])","v":"Lija"},{"$f":"+_xlfn.XLOOKUP(C2335,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.15,{"$f":"+_xlfn.XLOOKUP(C2335,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1800,"d":"$ 1,800"}},{"$f":"+F2335*G2335","v":{"v":270,"d":"$ 270"}}]
[{"$nulls":7},{"$f":"SUM(H2332:H2335)","v":{"v":10867,"d":"$ 10,867"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-02",{"$f":"+_xlfn.XLOOKUP(C2339,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Oficial"},"h-C",0.33,{"$f":"+_xlfn.XLOOKUP(C2339,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":18666,"d":"$ 18,666"}},{"$f":"+F2339*G2339","v":{"v":6159.780000000001,"d":"$ 6,160"}}]
[{"$nulls":7},{"$f":"SUM(H2339)","v":{"v":6159.780000000001,"d":"$ 6,160"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2343,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2343,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2340","v":{"v":6159.780000000001,"d":"6,160"}},{"v":1,"d":"$ 1"},{"$f":"+F2343*E2343","v":{"v":307.98900000000003,"d":"$ 308"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C2344,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C2344,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.2,{"$f":"+_xlfn.XLOOKUP($C2344,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F2344*G2344","v":{"v":1400,"d":"$ 1,400"}}]
[{"$nulls":7},{"$f":"SUM(H2343:H2344)","v":{"v":1707.989,"d":"$ 1,708"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2345,H2340,H2336),0)","v":{"v":18735,"d":"$ 18,735"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B138","v":"1.14.2"},{"$f":"+_xlfn.XLOOKUP(C2351,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro y aplicación de pintura tipo 1, tres manos para muros y cielos internos.  Incluye resanes donde se requiera"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2351,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C2355,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C2355,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},0.035,{"$f":"+_xlfn.XLOOKUP(C2355,INSUMOS[codigo],INSUMOS[vr/unitario])","v":20},{"v":1,"d":"$ 1"}]
[null,null,"M-147",{"$f":"+_xlfn.XLOOKUP(C2356,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura vinilo"},{"$f":"+_xlfn.XLOOKUP(C2356,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.05,{"$f":"+_xlfn.XLOOKUP(C2356,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":52200,"d":"$ 52,200"}},{"$f":"+F2356*G2356","v":{"v":2610,"d":"$ 2,610"}}]
[null,null,"M-071",{"$f":"+_xlfn.XLOOKUP(C2357,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cinta de enmascarar 1\""},{"$f":"+_xlfn.XLOOKUP(C2357,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.01,{"$f":"+_xlfn.XLOOKUP(C2357,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F2357*G2357","v":{"v":70,"d":"$ 70"}}]
[null,null,"M-156",{"$f":"+_xlfn.XLOOKUP(C2358,INSUMOS[codigo],INSUMOS[descripcion])","v":"Rodillo felpa"},{"$f":"+_xlfn.XLOOKUP(C2358,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.03,{"$f":"+_xlfn.XLOOKUP(C2358,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5408,"d":"$ 5,408"}},{"$f":"+F2358*G2358","v":{"v":162.23999999999998,"d":"$ 162"}}]
[null,null,"M-040",{"$f":"+_xlfn.XLOOKUP(C2359,INSUMOS[codigo],INSUMOS[descripcion])","v":"Brocha cerda mona 4"},{"$f":"+_xlfn.XLOOKUP(C2359,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.01,{"$f":"+_xlfn.XLOOKUP(C2359,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":14421,"d":"$ 14,421"}},{"$f":"+F2359*G2359","v":{"v":144.21,"d":"$ 144"}}]
[{"$nulls":7},{"$f":"SUM(H2355:H2359)","v":{"v":2987.45,"d":"$ 2,987"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-02",{"$f":"+_xlfn.XLOOKUP(C2363,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Oficial"},"h-C",0.475,{"$f":"+_xlfn.XLOOKUP(C2363,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":18666,"d":"$ 18,666"}},{"$f":"+F2363*G2363","v":{"v":8866.35,"d":"$ 8,866"}}]
[{"$nulls":7},{"$f":"SUM(H2363)","v":{"v":8866.35,"d":"$ 8,866"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2367,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2367,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2364","v":{"v":8866.35,"d":"8,866"}},{"v":1,"d":"$ 1"},{"$f":"+F2367*E2367","v":{"v":443.31750000000005,"d":"$ 443"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C2368,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C2368,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.1,{"$f":"+_xlfn.XLOOKUP($C2368,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F2368*G2368","v":{"v":700,"d":"$ 700"}}]
[{"$nulls":7},{"$f":"SUM(H2367:H2368)","v":{"v":1143.3175,"d":"$ 1,143"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2369,H2364,H2360),0)","v":{"v":12997,"d":"$ 12,997"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B139","v":"1.14.3"},{"$f":"+_xlfn.XLOOKUP(C2375,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro y aplicación de pintura tipo 1, dos manos p/muros en superboard internos.  Incluye resanes donde se requiera"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2375,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C2379,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C2379,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},0.035,{"$f":"+_xlfn.XLOOKUP(C2379,INSUMOS[codigo],INSUMOS[vr/unitario])","v":20},{"v":1,"d":"$ 1"}]
[null,null,"M-147",{"$f":"+_xlfn.XLOOKUP(C2380,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura vinilo"},{"$f":"+_xlfn.XLOOKUP(C2380,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.035,{"$f":"+_xlfn.XLOOKUP(C2380,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":52200,"d":"$ 52,200"}},{"$f":"+F2380*G2380","v":{"v":1827.0000000000002,"d":"$ 1,827"}}]
[null,null,"M-071",{"$f":"+_xlfn.XLOOKUP(C2381,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cinta de enmascarar 1\""},{"$f":"+_xlfn.XLOOKUP(C2381,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.01,{"$f":"+_xlfn.XLOOKUP(C2381,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F2381*G2381","v":{"v":70,"d":"$ 70"}}]
[null,null,"M-156",{"$f":"+_xlfn.XLOOKUP(C2382,INSUMOS[codigo],INSUMOS[descripcion])","v":"Rodillo felpa"},{"$f":"+_xlfn.XLOOKUP(C2382,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.03,{"$f":"+_xlfn.XLOOKUP(C2382,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5408,"d":"$ 5,408"}},{"$f":"+F2382*G2382","v":{"v":162.23999999999998,"d":"$ 162"}}]
[null,null,"M-040",{"$f":"+_xlfn.XLOOKUP(C2383,INSUMOS[codigo],INSUMOS[descripcion])","v":"Brocha cerda mona 4"},{"$f":"+_xlfn.XLOOKUP(C2383,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.01,{"$f":"+_xlfn.XLOOKUP(C2383,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":14421,"d":"$ 14,421"}},{"$f":"+F2383*G2383","v":{"v":144.21,"d":"$ 144"}}]
[{"$nulls":7},{"$f":"SUM(H2379:H2383)","v":{"v":2204.4500000000003,"d":"$ 2,204"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-02",{"$f":"+_xlfn.XLOOKUP(C2387,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Oficial"},"h-C",0.34,{"$f":"+_xlfn.XLOOKUP(C2387,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":18666,"d":"$ 18,666"}},{"$f":"+F2387*G2387","v":{"v":6346.4400000000005,"d":"$ 6,346"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2387),0)","v":{"v":6346,"d":"$ 6,346"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2391,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2391,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2388","v":{"v":6346,"d":"6,346"}},{"v":1,"d":"$ 1"},{"$f":"+F2391*E2391","v":{"v":317.3,"d":"$ 317"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C2392,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C2392,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.1,{"$f":"+_xlfn.XLOOKUP($C2392,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F2392*G2392","v":{"v":700,"d":"$ 700"}}]
[{"$nulls":7},{"$f":"SUM(H2391:H2392)","v":{"v":1017.3,"d":"$ 1,017"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2393,H2388,H2384),0)","v":{"v":9568,"d":"$ 9,568"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B140","v":"1.14.4"},{"$f":"+_xlfn.XLOOKUP(C2399,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro y aplicación de pintura para exteriores resistente a la intemperie, tipo Koraza Suministro y aplicación de pintura para exteriores resistente a la intemperie, tipo Koraza, en fachadas exteriores hasta laboratorio de suelos, y cuarto de compresores sobre pañete."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2399,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-146",{"$f":"+_xlfn.XLOOKUP(C2403,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura para exteriores (koraza)"},{"$f":"+_xlfn.XLOOKUP(C2403,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.07,{"$f":"+_xlfn.XLOOKUP(C2403,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":77000,"d":"$ 77,000"}},{"$f":"+F2403*G2403","v":{"v":5390.000000000001,"d":"$ 5,390"}}]
[{"$nulls":7},{"$f":"SUM(H2403)","v":{"v":5390.000000000001,"d":"$ 5,390"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-02",{"$f":"+_xlfn.XLOOKUP(C2407,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Oficial"},"h-C",0.475,{"$f":"+_xlfn.XLOOKUP(C2407,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":18666,"d":"$ 18,666"}},{"$f":"+F2407*G2407","v":{"v":8866.35,"d":"$ 8,866"}}]
[{"$nulls":7},{"$f":"SUM(H2407)","v":{"v":8866.35,"d":"$ 8,866"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2411,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2411,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2408","v":{"v":8866.35,"d":"8,866"}},{"v":1,"d":"$ 1"},{"$f":"+F2411*E2411","v":{"v":443.31750000000005,"d":"$ 443"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C2412,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C2412,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.2,{"$f":"+_xlfn.XLOOKUP($C2412,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F2412*G2412","v":{"v":1400,"d":"$ 1,400"}}]
[{"$nulls":7},{"$f":"SUM(H2411:H2412)","v":{"v":1843.3175,"d":"$ 1,843"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2413,H2408,H2404),0)","v":{"v":16100,"d":"$ 16,100"}}]
[null,null,{"$f":"+PRESUPUESTO!B141","v":"1.15"},{"$f":"+PRESUPUESTO!C141","v":"Aparatos y accesorios sanitarios"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B142","v":"1.15.1"},{"$f":"+_xlfn.XLOOKUP(C2419,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de aparato sanitario línea blanca movilidad reducida, incluye fluxómetro, barras de apoyo, accesorios y refuerzo para barras apoyadas en muro superboard"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2419,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-028",{"$f":"+_xlfn.XLOOKUP(C2423,INSUMOS[codigo],INSUMOS[descripcion])","v":"Barra de apoyo movilidad reducida apoyada en muro y piso"},{"$f":"+_xlfn.XLOOKUP(C2423,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2423,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":300000,"d":"$ 300,000"}},{"$f":"+F2423*G2423","v":{"v":300000,"d":"$ 300,000"}}]
[null,null,"M-027",{"$f":"+_xlfn.XLOOKUP(C2424,INSUMOS[codigo],INSUMOS[descripcion])","v":"Barra de apoyo movilidad reducida apoyada en muro  barra de apoyo movilidad reducida apoya"},{"$f":"+_xlfn.XLOOKUP(C2424,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2424,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":85000,"d":"$ 85,000"}},{"v":85000,"d":"$ 85,000"}]
[null,null,"M-097",{"$f":"+_xlfn.XLOOKUP(C2425,INSUMOS[codigo],INSUMOS[descripcion])","v":"Elementos para soporte entre barras de apoyo y muro(chazos, soportes, silicona, etc)"},{"$f":"+_xlfn.XLOOKUP(C2425,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3,{"$f":"+_xlfn.XLOOKUP(C2425,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20000,"d":"$ 20,000"}},{"v":60000,"d":"$ 60,000"}]
[null,null,"M-158",{"$f":"+_xlfn.XLOOKUP(C2426,INSUMOS[codigo],INSUMOS[descripcion])","v":"Sanitario línea blanca movilidad reducida, incluye griferia de fluxometro."},{"$f":"+_xlfn.XLOOKUP(C2426,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2426,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1800000,"d":"$ 1,800,000"}},{"v":1800000,"d":"$ 1,800,000"}]
[null,null,"M-059",{"$f":"+_xlfn.XLOOKUP(C2427,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cemento blanco"},{"$f":"+_xlfn.XLOOKUP(C2427,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},1,{"$f":"+_xlfn.XLOOKUP(C2427,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1350,"d":"$ 1,350"}},{"v":1350,"d":"$ 1,350"}]
[null,null,"M-073",{"$f":"+_xlfn.XLOOKUP(C2428,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cinta teflón (10 m)"},{"$f":"+_xlfn.XLOOKUP(C2428,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.2,{"$f":"+_xlfn.XLOOKUP(C2428,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3000,"d":"$ 3,000"}},{"v":600,"d":"$ 600"}]
[{"$nulls":7},{"$f":"SUM(H2423:H2428)","v":{"v":2246950,"d":"$ 2,246,950"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C2432,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",2.45,{"$f":"+_xlfn.XLOOKUP(C2432,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F2432*G2432","v":{"v":74330.55,"d":"$ 74,331"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2432),0)","v":{"v":74331,"d":"$ 74,331"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2436,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2436,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2433","v":{"v":74331,"d":"74,331"}},{"v":1,"d":"$ 1"},{"$f":"+F2436*E2436","v":{"v":3716.55,"d":"$ 3,717"}}]
[{"$nulls":7},{"$f":"SUM(H2436)","v":{"v":3716.55,"d":"$ 3,717"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2437,H2433,H2429),0)","v":{"v":2324998,"d":"$ 2,324,998"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B143","v":"1.15.2"},{"$f":"+_xlfn.XLOOKUP(C2443,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de orinal línea blanca movilidad reducida, incluye barras de  apoyo, accesorios y refuerzo para barras apoyadas en muro superboard"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2443,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-027",{"$f":"+_xlfn.XLOOKUP(C2447,INSUMOS[codigo],INSUMOS[descripcion])","v":"Barra de apoyo movilidad reducida apoyada en muro  barra de apoyo movilidad reducida apoya"},{"$f":"+_xlfn.XLOOKUP(C2447,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2,{"$f":"+_xlfn.XLOOKUP(C2447,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":85000,"d":"$ 85,000"}},{"$f":"+F2447*G2447","v":{"v":170000,"d":"$ 170,000"}}]
[null,null,"M-059",{"$f":"+_xlfn.XLOOKUP(C2448,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cemento blanco"},{"$f":"+_xlfn.XLOOKUP(C2448,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.5,{"$f":"+_xlfn.XLOOKUP(C2448,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1350,"d":"$ 1,350"}},{"v":675,"d":"$ 675"}]
[null,null,"M-073",{"$f":"+_xlfn.XLOOKUP(C2449,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cinta teflón (10 m)"},{"$f":"+_xlfn.XLOOKUP(C2449,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.4,{"$f":"+_xlfn.XLOOKUP(C2449,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3000,"d":"$ 3,000"}},{"v":1200,"d":"$ 1,200"}]
[null,null,"M-097",{"$f":"+_xlfn.XLOOKUP(C2450,INSUMOS[codigo],INSUMOS[descripcion])","v":"Elementos para soporte entre barras de apoyo y muro(chazos, soportes, silicona, etc)"},{"$f":"+_xlfn.XLOOKUP(C2450,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},2,{"$f":"+_xlfn.XLOOKUP(C2450,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20000,"d":"$ 20,000"}},{"v":40000,"d":"$ 40,000"}]
[null,null,"M-136",{"$f":"+_xlfn.XLOOKUP(C2451,INSUMOS[codigo],INSUMOS[descripcion])","v":"Orinal línea blanca movilidad reducida, incluye accesorios"},{"$f":"+_xlfn.XLOOKUP(C2451,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2451,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":580000,"d":"$ 580,000"}},{"v":580000,"d":"$ 580,000"}]
[null,null,"M-159",{"$f":"+_xlfn.XLOOKUP(C2452,INSUMOS[codigo],INSUMOS[descripcion])","v":"Silicona líquida"},{"$f":"+_xlfn.XLOOKUP(C2452,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.1,{"$f":"+_xlfn.XLOOKUP(C2452,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":13500,"d":"$ 13,500"}},{"v":1350,"d":"$ 1,350"}]
[{"$nulls":7},{"$f":"SUM(H2447:H2452)","v":{"v":793225,"d":"$ 793,225"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C2456,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",1.635,{"$f":"+_xlfn.XLOOKUP(C2456,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F2456*G2456","v":{"v":49604.265,"d":"$ 49,604"}}]
[{"$nulls":7},{"$f":"SUM(H2456)","v":{"v":49604.265,"d":"$ 49,604"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2460,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2460,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2457","v":{"v":49604.265,"d":"49,604"}},{"v":1,"d":"$ 1"},{"$f":"+F2460*E2460","v":{"v":2480.2132500000002,"d":"$ 2,480"}}]
[{"$nulls":7},{"$f":"SUM(H2460)","v":{"v":2480.2132500000002,"d":"$ 2,480"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2461,H2457,H2453),0)","v":{"v":845309,"d":"$ 845,309"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B144","v":"1.15.3"},{"$f":"+_xlfn.XLOOKUP(C2467,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de lavamanos línea blanca,  (incluye accesorios)"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2467,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-005",{"$f":"+_xlfn.XLOOKUP(C2471,INSUMOS[codigo],INSUMOS[descripcion])","v":"Acople para lavamanos"},{"$f":"+_xlfn.XLOOKUP(C2471,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2471,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15000,"d":"$ 15,000"}},{"$f":"+F2471*G2471","v":{"v":15000,"d":"$ 15,000"}}]
[null,null,"M-059",{"$f":"+_xlfn.XLOOKUP(C2472,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cemento blanco"},{"$f":"+_xlfn.XLOOKUP(C2472,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.5,{"$f":"+_xlfn.XLOOKUP(C2472,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1350,"d":"$ 1,350"}},{"$f":"+F2472*G2472","v":{"v":675,"d":"$ 675"}}]
[null,null,"M-073",{"$f":"+_xlfn.XLOOKUP(C2473,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cinta teflón (10 m)"},{"$f":"+_xlfn.XLOOKUP(C2473,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.4,{"$f":"+_xlfn.XLOOKUP(C2473,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3000,"d":"$ 3,000"}},{"$f":"+F2473*G2473","v":{"v":1200,"d":"$ 1,200"}}]
[null,null,"M-117",{"$f":"+_xlfn.XLOOKUP(C2474,INSUMOS[codigo],INSUMOS[descripcion])","v":"Lavamanos línea blanca, incluye accesorios y grifería"},{"$f":"+_xlfn.XLOOKUP(C2474,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2474,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":90000,"d":"$ 90,000"}},{"$f":"+F2474*G2474","v":{"v":90000,"d":"$ 90,000"}}]
[null,null,"M-159",{"$f":"+_xlfn.XLOOKUP(C2475,INSUMOS[codigo],INSUMOS[descripcion])","v":"Silicona líquida"},{"$f":"+_xlfn.XLOOKUP(C2475,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.1,{"$f":"+_xlfn.XLOOKUP(C2475,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":13500,"d":"$ 13,500"}},{"$f":"+F2475*G2475","v":{"v":1350,"d":"$ 1,350"}}]
[{"$nulls":7},{"$f":"SUM(H2471:H2475)","v":{"v":108225,"d":"$ 108,225"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C2479,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",1.39,{"$f":"+_xlfn.XLOOKUP(C2479,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F2479*G2479","v":{"v":42171.21,"d":"$ 42,171"}}]
[{"$nulls":7},{"$f":"SUM(H2479)","v":{"v":42171.21,"d":"$ 42,171"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2483,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2483,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2480","v":{"v":42171.21,"d":"42,171"}},{"v":1,"d":"$ 1"},{"$f":"+F2483*E2483","v":{"v":2108.5605,"d":"$ 2,109"}}]
[{"$nulls":7},{"$f":"SUM(H2483)","v":{"v":2108.5605,"d":"$ 2,109"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2484,H2480,H2476),0)","v":{"v":152505,"d":"$ 152,505"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B145","v":"1.15.4"},{"$f":"+_xlfn.XLOOKUP(C2490,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de ducha lava-ojos y accesorios de acuerdo a especificaciones"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2490,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-095",{"$f":"+_xlfn.XLOOKUP(C2494,INSUMOS[codigo],INSUMOS[descripcion])","v":"Ducha lava-ojos"},{"$f":"+_xlfn.XLOOKUP(C2494,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2494,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1850000,"d":"$ 1,850,000"}},{"$f":"+F2494*G2494","v":{"v":1850000,"d":"$ 1,850,000"}}]
[{"$nulls":7},{"$f":"SUM(H2494)","v":{"v":1850000,"d":"$ 1,850,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C2498,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",1.64,{"$f":"+_xlfn.XLOOKUP(C2498,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F2498*G2498","v":{"v":49755.96,"d":"$ 49,756"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2498),0)","v":{"v":49756,"d":"$ 49,756"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2502,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2502,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2499","v":{"v":49756,"d":"49,756"}},{"v":1,"d":"$ 1"},{"$f":"+F2502*E2502","v":{"v":2487.8,"d":"$ 2,488"}}]
[{"$nulls":7},{"$f":"SUM(H2502)","v":{"v":2487.8,"d":"$ 2,488"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2503,H2499,H2495),0)","v":{"v":1902244,"d":"$ 1,902,244"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B146","v":"1.15.5"},{"$f":"+_xlfn.XLOOKUP(C2509,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de dosificador en acero inoxidable para jabón líquido."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2509,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-094",{"$f":"+_xlfn.XLOOKUP(C2513,INSUMOS[codigo],INSUMOS[descripcion])","v":"Dosificador de jabon en acero inoxidable para pared"},{"$f":"+_xlfn.XLOOKUP(C2513,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2513,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":288305,"d":"$ 288,305"}},{"$f":"+F2513*G2513","v":{"v":288305,"d":"$ 288,305"}}]
[{"$nulls":7},{"$f":"SUM(H2513)","v":{"v":288305,"d":"$ 288,305"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C2517,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.58,{"$f":"+_xlfn.XLOOKUP(C2517,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F2517*G2517","v":{"v":17596.62,"d":"$ 17,597"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2517),0)","v":{"v":17597,"d":"$ 17,597"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2521,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2521,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2518","v":{"v":17597,"d":"17,597"}},{"v":1,"d":"$ 1"},{"$f":"+F2521*E2521","v":{"v":879.85,"d":"$ 880"}}]
[{"$nulls":7},{"$f":"SUM(H2521)","v":{"v":879.85,"d":"$ 880"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2522,H2518,H2514),0)","v":{"v":306782,"d":"$ 306,782"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B147","v":"1.15.6"},{"$f":"+_xlfn.XLOOKUP(C2528,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de dispensador en acero inoxidable para papel higiénico"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2528,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-092",{"$f":"+_xlfn.XLOOKUP(C2532,INSUMOS[codigo],INSUMOS[descripcion])","v":"Dispensador para papel higienico de acero inoxidable"},{"$f":"+_xlfn.XLOOKUP(C2532,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2532,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":297562.5,"d":"$ 297,563"}},{"$f":"+F2532*G2532","v":{"v":297562.5,"d":"$ 297,563"}}]
[{"$nulls":7},{"$f":"SUM(H2532)","v":{"v":297562.5,"d":"$ 297,563"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C2536,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.58,{"$f":"+_xlfn.XLOOKUP(C2536,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F2536*G2536","v":{"v":17596.62,"d":"$ 17,597"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2536),0)","v":{"v":17597,"d":"$ 17,597"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2540,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2540,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2537","v":{"v":17597,"d":"17,597"}},{"v":1,"d":"$ 1"},{"$f":"+F2540*E2540","v":{"v":879.85,"d":"$ 880"}}]
[{"$nulls":7},{"$f":"SUM(H2540)","v":{"v":879.85,"d":"$ 880"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2541,H2537,H2533),0)","v":{"v":316039,"d":"$ 316,039"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B148","v":"1.15.7"},{"$f":"+_xlfn.XLOOKUP(C2547,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de dispensador plástico para toallas papel tipo familia rollo"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2547,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-093",{"$f":"+_xlfn.XLOOKUP(C2551,INSUMOS[codigo],INSUMOS[descripcion])","v":"Dispensador plastico para toallas de papel en rollo  tipo familia."},{"$f":"+_xlfn.XLOOKUP(C2551,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2551,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":429812.5,"d":"$ 429,813"}},{"$f":"+F2551*G2551","v":{"v":429812.5,"d":"$ 429,813"}}]
[{"$nulls":7},{"$f":"SUM(H2551)","v":{"v":429812.5,"d":"$ 429,813"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C2555,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.58,{"$f":"+_xlfn.XLOOKUP(C2555,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F2555*G2555","v":{"v":17596.62,"d":"$ 17,597"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2555),0)","v":{"v":17597,"d":"$ 17,597"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2559,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2559,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2556","v":{"v":17597,"d":"17,597"}},{"v":1,"d":"$ 1"},{"$f":"+F2559*E2559","v":{"v":879.85,"d":"$ 880"}}]
[{"$nulls":7},{"$f":"SUM(H2559)","v":{"v":879.85,"d":"$ 880"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2560,H2556,H2552),0)","v":{"v":448289,"d":"$ 448,289"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B149","v":"1.15.8"},{"$f":"+_xlfn.XLOOKUP(C2566,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de espejo flotado biselado 0.5 x 0.60 moldura en madera pintado."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2566,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-100",{"$f":"+_xlfn.XLOOKUP(C2570,INSUMOS[codigo],INSUMOS[descripcion])","v":"Espejo flotado biselado con moldura madera pintado, de 0.50 x 0.60 m"},{"$f":"+_xlfn.XLOOKUP(C2570,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2570,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":80000,"d":"$ 80,000"}},{"$f":"+F2570*G2570","v":{"v":80000,"d":"$ 80,000"}}]
[{"$nulls":7},{"$f":"SUM(H2570)","v":{"v":80000,"d":"$ 80,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-05",{"$f":"+_xlfn.XLOOKUP(C2574,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla BB (Instalaciones) 1 Of y 1 Ay"},"h-C",0.295,{"$f":"+_xlfn.XLOOKUP(C2574,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":30339,"d":"$ 30,339"}},{"$f":"+F2574*G2574","v":{"v":8950.005,"d":"$ 8,950"}}]
[{"$nulls":7},{"$f":"SUM(H2574)","v":{"v":8950.005,"d":"$ 8,950"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2578,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2578,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2575","v":{"v":8950.005,"d":"8,950"}},{"v":1,"d":"$ 1"},{"$f":"+F2578*E2578","v":{"v":447.50025,"d":"$ 448"}}]
[{"$nulls":7},{"$f":"SUM(H2578)","v":{"v":447.50025,"d":"$ 448"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2579,H2575,H2571),0)","v":{"v":89398,"d":"$ 89,398"}}]
[null,null,{"$f":"+PRESUPUESTO!B150","v":"1.16"},{"$f":"+PRESUPUESTO!C150","v":"Rampas"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B151","v":"1.16.1"},{"$f":"+_xlfn.XLOOKUP(C2585,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Construcción de rampa en concreto de f´c=21 Mpa espesor 0.12 m, escobillado con estrías como se indica en planos. ."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2585,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"CCT-21MP",{"$f":"+_xlfn.XLOOKUP(C2589,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Concreto f'c= 21 Mpa"},"m3",0.12,{"$f":"+_xlfn.XLOOKUP(C2589,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":391385.20750075695,"d":"$ 391,385"}},{"$f":"+F2589*G2589","v":{"v":46966.224900090834,"d":"$ 46,966"}}]
[null,null,"M-122",{"$f":"+_xlfn.XLOOKUP(C2590,INSUMOS[codigo],INSUMOS[descripcion])","v":"Liston 2x300 otobo"},{"$f":"+_xlfn.XLOOKUP(C2590,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.335,{"$f":"+_xlfn.XLOOKUP(C2590,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"$f":"+F2590*G2590","v":{"v":2680,"d":"$ 2,680"}}]
[null,null,"M-126",{"$f":"+_xlfn.XLOOKUP(C2591,INSUMOS[codigo],INSUMOS[descripcion])","v":"Malla electrosoldada 15x15x4mm (2,35x6m)"},{"$f":"+_xlfn.XLOOKUP(C2591,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.07092,{"$f":"+_xlfn.XLOOKUP(C2591,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":159000,"d":"$ 159,000"}},{"$f":"+F2591*G2591","v":{"v":11276.279999999999,"d":"$ 11,276"}}]
[null,null,"M-152",{"$f":"+_xlfn.XLOOKUP(C2592,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puntilla"},{"$f":"+_xlfn.XLOOKUP(C2592,INSUMOS[codigo],INSUMOS[unidad])","v":"lb"},0.05,{"$f":"+_xlfn.XLOOKUP(C2592,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3604,"d":"$ 3,604"}},{"$f":"+F2592*G2592","v":{"v":180.20000000000002,"d":"$ 180"}}]
[null,null,"M-168",{"$f":"+_xlfn.XLOOKUP(C2593,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tabla común de 3x0,2x0,02"},{"$f":"+_xlfn.XLOOKUP(C2593,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.33333,{"$f":"+_xlfn.XLOOKUP(C2593,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":10000,"d":"$ 10,000"}},{"$f":"+F2593*G2593","v":{"v":3333.3,"d":"$ 3,333"}}]
[{"$nulls":7},{"$f":"SUM(H2589:H2593)","v":{"v":64436.00490009083,"d":"$ 64,436"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C2597,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.325,{"$f":"+_xlfn.XLOOKUP(C2597,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F2597*G2597","v":{"v":13653.9,"d":"$ 13,654"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2597),0)","v":{"v":13654,"d":"$ 13,654"}}]
[]
[null," ","HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2601,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2601,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2598","v":{"v":13654,"d":"13,654"}},{"v":1,"d":"$ 1"},{"$f":"+F2601*E2601","v":{"v":682.7,"d":"$ 683"}}]
[null,null,"E023",{"$f":"+_xlfn.XLOOKUP($C2602,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Vibrador electrico para concreto"},{"$f":"+_xlfn.XLOOKUP($C2602,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},0.1,{"$f":"+_xlfn.XLOOKUP($C2602,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":55000,"d":"$ 55,000"}},{"$f":"+F2602*G2602","v":{"v":5500,"d":"$ 5,500"}}]
[{"$nulls":7},{"$f":"SUM(H2601:H2602)","v":{"v":6182.7,"d":"$ 6,183"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2603,H2598,H2594),0)","v":{"v":84273,"d":"$ 84,273"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B152","v":"1.16.2"},{"$f":"+_xlfn.XLOOKUP(C2609,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Cordón en concreto 0.12x0.12 f´c 21 Mpa para bordes de rampa, incluye corte, flejado e instalación de acero de refuerzo de 1/4\" en U de L=0.40 m y 2 varillas longitudinales. Este bordillo se construye sobre los bordes de la rampa. Las úes en acero de 1/4\" deben quedar ancladas a la losa de la rampa antes de que esta fragüe."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2609,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"CCT-21MP-M",{"$f":"+_xlfn.XLOOKUP(C2613,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Concreto f'c= 21 Mpa - Mezclado a mano"},"m3",0.0144,{"$f":"+_xlfn.XLOOKUP(C2613,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":363225,"d":"$ 363,225"}},{"$f":"+F2613*G2613","v":{"v":5230.44,"d":"$ 5,230"}}]
[null,null,"M-168",{"$f":"+_xlfn.XLOOKUP(C2614,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tabla común de 3x0,2x0,02"},{"$f":"+_xlfn.XLOOKUP(C2614,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.08333,{"$f":"+_xlfn.XLOOKUP(C2614,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":10000,"d":"$ 10,000"}},{"$f":"+F2614*G2614","v":{"v":833.3000000000001,"d":"$ 833"}}]
[null,null,"M-152",{"$f":"+_xlfn.XLOOKUP(C2615,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puntilla"},{"$f":"+_xlfn.XLOOKUP(C2615,INSUMOS[codigo],INSUMOS[unidad])","v":"lb"},0.06667,{"$f":"+_xlfn.XLOOKUP(C2615,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3604,"d":"$ 3,604"}},{"$f":"+F2615*G2615","v":{"v":240.27867999999998,"d":"$ 240"}}]
[null,null,"M-122",{"$f":"+_xlfn.XLOOKUP(C2616,INSUMOS[codigo],INSUMOS[descripcion])","v":"Liston 2x300 otobo"},{"$f":"+_xlfn.XLOOKUP(C2616,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.08333,{"$f":"+_xlfn.XLOOKUP(C2616,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"$f":"+F2616*G2616","v":{"v":666.64,"d":"$ 667"}}]
[{"$nulls":7},{"$f":"SUM(H2613:H2616)","v":{"v":6970.6586800000005,"d":"$ 6,971"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C2620,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.21,{"$f":"+_xlfn.XLOOKUP(C2620,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F2620*G2620","v":{"v":8822.52,"d":"$ 8,823"}}]
[{"$nulls":7},{"$f":"SUM(H2620)","v":{"v":8822.52,"d":"$ 8,823"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2624,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2624,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2621","v":{"v":8822.52,"d":"8,823"}},{"v":1,"d":"$ 1"},{"$f":"+F2624*E2624","v":{"v":441.12600000000003,"d":"$ 441"}}]
[{"$nulls":7},{"$f":"SUM(H2624)","v":{"v":441.12600000000003,"d":"$ 441"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2625,H2621,H2617),0)","v":{"v":16234,"d":"$ 16,234"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B153","v":"1.16.3"},{"$f":"+_xlfn.XLOOKUP(C2631,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de pasamanos en tubería de acero inoxidable ornamental 304 de diámetro 1 1/4\" cal 18. de acuerdo a diseño"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2631,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-200",{"$f":"+_xlfn.XLOOKUP(C2635,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubería de acero inoxidable cal 18 de 1 1/4, 304 ornamental"},{"$f":"+_xlfn.XLOOKUP(C2635,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},{"v":4,"d":"4.00"},{"$f":"+_xlfn.XLOOKUP(C2635,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"$f":"+F2635*G2635","v":{"v":72000,"d":"$ 72,000"}}]
[null,null,"M-002",{"$f":"+_xlfn.XLOOKUP(C2636,INSUMOS[codigo],INSUMOS[descripcion])","v":"Accesorios para instalación pasamanos (bases parales, pernos, curvas, topos, tornillos)"},{"$f":"+_xlfn.XLOOKUP(C2636,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.85,{"$f":"+_xlfn.XLOOKUP(C2636,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":30000,"d":"$ 30,000"}},{"$f":"+F2636*G2636","v":{"v":25500,"d":"$ 25,500"}}]
[null,null,"M-018",{"$f":"+_xlfn.XLOOKUP(C2637,INSUMOS[codigo],INSUMOS[descripcion])","v":"Alambre soldadura mig para acero inoxidable"},{"$f":"+_xlfn.XLOOKUP(C2637,INSUMOS[codigo],INSUMOS[unidad])","v":"5 K"},{"v":0.1,"d":"0.10"},{"$f":"+_xlfn.XLOOKUP(C2637,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":90000,"d":"$ 90,000"}},{"$f":"+F2637*G2637","v":{"v":9000,"d":"$ 9,000"}}]
[{"$nulls":7},{"$f":"SUM(H2635:H2637)","v":{"v":106500,"d":"$ 106,500"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-09",{"$f":"+_xlfn.XLOOKUP(C2641,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla HH (Est. metálica) 1 sold, 1 Of y 1 Ay"},"h-C",1.5,{"$f":"+_xlfn.XLOOKUP(C2641,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":77048.6621533325,"d":"$ 77,049"}},{"$f":"+F2641*G2641","v":{"v":115572.99322999874,"d":"$ 115,573"}}]
[{"$nulls":7},{"$f":"SUM(H2641)","v":{"v":115572.99322999874,"d":"$ 115,573"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2645,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2645,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2642","v":{"v":115572.99322999874,"d":"115,573"}},{"v":1,"d":"$ 1"},{"$f":"+F2645*E2645","v":{"v":5778.649661499938,"d":"$ 5,779"}}]
[null,null,"E015",{"$f":"+_xlfn.XLOOKUP($C2646,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Equipo para soldadura (soldador+oxicorte+pulidora)"},{"$f":"+_xlfn.XLOOKUP($C2646,Tabla2[[Código ]],Tabla2[Unidad])","v":"hr"},1.5,{"$f":"+_xlfn.XLOOKUP($C2646,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":12500,"d":"$ 12,500"}},{"$f":"+F2646*G2646","v":{"v":18750,"d":"$ 18,750"}}]
[{"$nulls":7},{"$f":"SUM(H2645:H2646)","v":{"v":24528.649661499938,"d":"$ 24,529"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2647,H2642,H2638),0)","v":{"v":246602,"d":"$ 246,602"}}]
[null,null,{"$f":"+PRESUPUESTO!B154","v":"1.17"},{"$f":"+PRESUPUESTO!C154","v":"Obras exteriores"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B155","v":"1.17.1"},{"$f":"+_xlfn.XLOOKUP(C2653,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de tapa para canal de aguas lluvias de 0.80 x 0.50 en lamina Alfajor de 1/8\" y dos rieles guía en ángulo de 1 x 1/8\", pintado con anticorrosivo color gris plomo. Incluye corte en el anden con pulidora para que esta calce y quede a nivel del mismo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2653,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-114",{"$f":"+_xlfn.XLOOKUP(C2657,INSUMOS[codigo],INSUMOS[descripcion])","v":"Lamina alfajor de 1/8\" de dimensiones 1.00 x 3.00 m"},{"$f":"+_xlfn.XLOOKUP(C2657,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.14286,{"$f":"+_xlfn.XLOOKUP(C2657,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":450000,"d":"$ 450,000"}},{"$f":"+F2657*G2657","v":{"v":64286.99999999999,"d":"$ 64,287"}}]
[null,null,"M-019",{"$f":"+_xlfn.XLOOKUP(C2658,INSUMOS[codigo],INSUMOS[descripcion])","v":"Angulo 1\" x 1/8\""},{"$f":"+_xlfn.XLOOKUP(C2658,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.4,{"$f":"+_xlfn.XLOOKUP(C2658,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8300,"d":"$ 8,300"}},{"$f":"+F2658*G2658","v":{"v":11620,"d":"$ 11,620"}}]
[null,null,"M-160",{"$f":"+_xlfn.XLOOKUP(C2659,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura 6011"},{"$f":"+_xlfn.XLOOKUP(C2659,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.25,{"$f":"+_xlfn.XLOOKUP(C2659,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":17000,"d":"$ 17,000"}},{"$f":"+F2659*G2659","v":{"v":4250,"d":"$ 4,250"}}]
[null,null,"M-023",{"$f":"+_xlfn.XLOOKUP(C2660,INSUMOS[codigo],INSUMOS[descripcion])","v":"Anticorrosivo"},{"$f":"+_xlfn.XLOOKUP(C2660,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.06667,{"$f":"+_xlfn.XLOOKUP(C2660,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":53000,"d":"$ 53,000"}},{"$f":"+F2660*G2660","v":{"v":3533.5099999999998,"d":"$ 3,534"}}]
[null,null,"M-183",{"$f":"+_xlfn.XLOOKUP(C2661,INSUMOS[codigo],INSUMOS[descripcion])","v":"Thinner"},{"$f":"+_xlfn.XLOOKUP(C2661,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.04,{"$f":"+_xlfn.XLOOKUP(C2661,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":24000,"d":"$ 24,000"}},{"$f":"+F2661*G2661","v":{"v":960,"d":"$ 960"}}]
[{"$nulls":7},{"$f":"SUM(H2657:H2661)","v":{"v":84650.51,"d":"$ 84,651"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-09",{"$f":"+_xlfn.XLOOKUP(C2665,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla HH (Est. metálica) 1 sold, 1 Of y 1 Ay"},"h-C",0.61,{"$f":"+_xlfn.XLOOKUP(C2665,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":77048.6621533325,"d":"$ 77,049"}},{"$f":"+F2665*G2665","v":{"v":46999.68391353282,"d":"$ 47,000"}}]
[{"$nulls":7},{"$f":"SUM(H2665)","v":{"v":46999.68391353282,"d":"$ 47,000"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2669,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2669,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2666","v":{"v":46999.68391353282,"d":"47,000"}},{"v":1,"d":"$ 1"},{"$f":"+F2669*E2669","v":{"v":2349.984195676641,"d":"$ 2,350"}}]
[null,null,"E015",{"$f":"+_xlfn.XLOOKUP($C2670,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Equipo para soldadura (soldador+oxicorte+pulidora)"},{"$f":"+_xlfn.XLOOKUP($C2670,Tabla2[[Código ]],Tabla2[Unidad])","v":"hr"},0.851,{"$f":"+_xlfn.XLOOKUP($C2670,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":12500,"d":"$ 12,500"}},{"$f":"+F2670*G2670","v":{"v":10637.5,"d":"$ 10,638"}}]
[{"$nulls":7},{"$f":"SUM(H2669:H2670)","v":{"v":12987.484195676641,"d":"$ 12,987"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2671,H2666,H2662),0)","v":{"v":144638,"d":"$ 144,638"}}]
[null,null,{"$f":"+PRESUPUESTO!B156","v":"1.18"},{"$f":"+PRESUPUESTO!C156","v":"Aseo y limpieza de la obra"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B157","v":"1.18.1"},{"$f":"+_xlfn.XLOOKUP(C2677,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Aseo general de la obra, incluye, pisos ventanas, vidrios, cuardescobas, exteriores etc."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2677,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-096",{"$f":"+_xlfn.XLOOKUP(C2681,INSUMOS[codigo],INSUMOS[descripcion])","v":"Elementos para aseo (traperos, escobas, jabon, wipe, etc)"},{"$f":"+_xlfn.XLOOKUP(C2681,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2681,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":35000,"d":"$ 35,000"}},{"$f":"+F2681*G2681","v":{"v":35000,"d":"$ 35,000"}}]
[{"$nulls":7},{"$f":"SUM(H2681)","v":{"v":35000,"d":"$ 35,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C2685,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",16,{"$f":"+_xlfn.XLOOKUP(C2685,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F2685*G2685","v":{"v":186768,"d":"$ 186,768"}}]
[{"$nulls":7},{"$f":"SUM(H2685)","v":{"v":186768,"d":"$ 186,768"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2689,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2689,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2686","v":{"v":186768,"d":"186,768"}},{"v":1,"d":"$ 1"},{"$f":"+F2689*E2689","v":{"v":9338.4,"d":"$ 9,338"}}]
[{"$nulls":7},{"$f":"SUM(H2689)","v":{"v":9338.4,"d":"$ 9,338"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2690,H2686,H2682),0)","v":{"v":231106,"d":"$ 231,106"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B158","v":"1.18.2"},{"$f":"+_xlfn.XLOOKUP(C2696,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Cargue a mano y retiro de sobrantes de obra a escombrera autorizada por el municipio de Popayán"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2696,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C2704,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",1,{"$f":"+_xlfn.XLOOKUP(C2704,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F2704*G2704","v":{"v":11673,"d":"$ 11,673"}}]
[{"$nulls":7},{"$f":"SUM(H2704)","v":{"v":11673,"d":"$ 11,673"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2708,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2708,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2705","v":{"v":11673,"d":"11,673"}},{"v":1,"d":"$ 1"},{"$f":"+F2708*E2708","v":{"v":583.65,"d":"$ 584"}}]
[null,null,"E025",{"$f":"+_xlfn.XLOOKUP($C2709,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Volqueta 5 m3"},{"$f":"+_xlfn.XLOOKUP($C2709,Tabla2[[Código ]],Tabla2[Unidad])","v":"Vje"},0.2,{"$f":"+_xlfn.XLOOKUP($C2709,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":100000,"d":"$ 100,000"}},{"$f":"+F2709*G2709","v":{"v":20000,"d":"$ 20,000"}}]
[{"$nulls":7},{"$f":"SUM(H2708:H2709)","v":{"v":20583.65,"d":"$ 20,584"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2710,H2705),0)","v":{"v":32257,"d":"$ 32,257"}}]
[null,null,{"$f":"+PRESUPUESTO!B159","v":2},{"$f":"+PRESUPUESTO!C159","v":"Sala de juntas - Segundo nivel"}]
[null,null,{"$f":"+PRESUPUESTO!B160","v":2.1},{"$f":"+PRESUPUESTO!C160","v":"Preliminares"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B161","v":"2.1.1"},{"$f":"+_xlfn.XLOOKUP(C2717,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Retiro de ventana metálica con vidrio y retiro de la misma a lugar de acopio indicado por la interventoría. (2.80 x 1.60"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2717,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C2725,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.5,{"$f":"+_xlfn.XLOOKUP(C2725,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F2725*G2725","v":{"v":16686,"d":"$ 16,686"}}]
[{"$nulls":7},{"$f":"SUM(H2725)","v":{"v":16686,"d":"$ 16,686"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2729,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2729,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2726","v":{"v":16686,"d":"16,686"}},{"v":1,"d":"$ 1"},{"$f":"+F2729*E2729","v":{"v":834.3000000000001,"d":"$ 834"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C2730,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C2730,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.2,{"$f":"+_xlfn.XLOOKUP($C2730,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F2730*G2730","v":{"v":1400,"d":"$ 1,400"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2729:H2730),0)","v":{"v":2234,"d":"$ 2,234"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2731,H2726),0)","v":{"v":18920,"d":"$ 18,920"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B162","v":"2.1.2"},{"$f":"+_xlfn.XLOOKUP(C2737,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Desmonte de cielo raso existente, incluye transporte interno a sitio indicado por la interventoría."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2737,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C2745,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.25,{"$f":"+_xlfn.XLOOKUP(C2745,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F2745*G2745","v":{"v":8343,"d":"$ 8,343"}}]
[{"$nulls":7},{"$f":"SUM(H2745)","v":{"v":8343,"d":"$ 8,343"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2749,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2749,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2746","v":{"v":8343,"d":"8,343"}},{"v":1,"d":"$ 1"},{"$f":"+F2749*E2749","v":{"v":417.15000000000003,"d":"$ 417"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C2750,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C2750,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.2,{"$f":"+_xlfn.XLOOKUP($C2750,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F2750*G2750","v":{"v":1400,"d":"$ 1,400"}}]
[{"$nulls":7},{"$f":"SUM(H2749:H2750)","v":{"v":1817.15,"d":"$ 1,817"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2751,H2746),0)","v":{"v":10160,"d":"$ 10,160"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B163","v":"2.1.3"},{"$f":"+_xlfn.XLOOKUP(C2757,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Desmonte de puerta en madera con marco metálico, incluye retiro a un lugar de la obra"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2757,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C2765,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.9,{"$f":"+_xlfn.XLOOKUP(C2765,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F2765*G2765","v":{"v":30034.8,"d":"$ 30,035"}}]
[{"$nulls":7},{"$f":"SUM(H2765)","v":{"v":30034.8,"d":"$ 30,035"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2769,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2769,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2766","v":{"v":30034.8,"d":"30,035"}},{"v":1,"d":"$ 1"},{"$f":"+F2769*E2769","v":{"v":1501.74,"d":"$ 1,502"}}]
[{"$nulls":7},{"$f":"SUM(H2769)","v":{"v":1501.74,"d":"$ 1,502"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2770,H2766),0)","v":{"v":31537,"d":"$ 31,537"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B164","v":"2.1.4"},{"$f":"+_xlfn.XLOOKUP(C2776,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Demolición de baldosa existente y traslado de escombros a sitio de acopio aprobado por la interventoría."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2776,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C2784,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",1.1,{"$f":"+_xlfn.XLOOKUP(C2784,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F2784*G2784","v":{"v":12840.300000000001,"d":"$ 12,840"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2784),0)","v":{"v":12840,"d":"$ 12,840"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2788,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2788,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2785","v":{"v":12840,"d":"12,840"}},{"v":1,"d":"$ 1"},{"$f":"+F2788*E2788","v":{"v":642,"d":"$ 642"}}]
[{"$nulls":7},{"$f":"SUM(H2788)","v":{"v":642,"d":"$ 642"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2789,H2785),0)","v":{"v":13482,"d":"$ 13,482"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B165","v":"2.1.5"},{"$f":"+_xlfn.XLOOKUP(C2795,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Demolición de guarda escoba existente y traslado de escombros a sitio de acopio aprobado aprobado por la interventoría."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2795,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C2803,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",0.16,{"$f":"+_xlfn.XLOOKUP(C2803,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F2803*G2803","v":{"v":1867.68,"d":"$ 1,868"}}]
[{"$nulls":7},{"$f":"SUM(H2803)","v":{"v":1867.68,"d":"$ 1,868"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2807,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2807,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2804","v":{"v":1867.68,"d":"1,868"}},{"v":1,"d":"$ 1"},{"$f":"+F2807*E2807","v":{"v":93.38400000000001,"d":"$ 93"}}]
[{"$nulls":7},{"$f":"SUM(H2807)","v":{"v":93.38400000000001,"d":"$ 93"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2808,H2804),0)","v":{"v":1961,"d":"$ 1,961"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B166","v":"2.1.6"},{"$f":"+_xlfn.XLOOKUP(C2814,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Demolición pañete que se encuentre deteriorado por la humedad y retiro de escombros a un lugar aprobado por la interventoría."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2814,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C2822,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",0.7,{"$f":"+_xlfn.XLOOKUP(C2822,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F2822*G2822","v":{"v":8171.099999999999,"d":"$ 8,171"}}]
[{"$nulls":7},{"$f":"SUM(H2822)","v":{"v":8171.099999999999,"d":"$ 8,171"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2826,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2826,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2823","v":{"v":8171.099999999999,"d":"8,171"}},{"v":1,"d":"$ 1"},{"$f":"+F2826*E2826","v":{"v":408.555,"d":"$ 409"}}]
[{"$nulls":7},{"$f":"SUM(H2826)","v":{"v":408.555,"d":"$ 409"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2827,H2823),0)","v":{"v":8580,"d":"$ 8,580"}}]
[null,null,{"$f":"+PRESUPUESTO!B167","v":2.2},{"$f":"+PRESUPUESTO!C167","v":"Puertas y ventanas"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B168","v":"2.2.1"},{"$f":"+_xlfn.XLOOKUP(C2833,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de puerta de madera entamborada y pintada con esmalte domestico. Incluye marco en lamina pintado con anticorrosivo y pintura en esmalte domestico, bisagras, cerradura de seguridad, y los elementos que se requieran para su correcta instalación y funcionamiento, previos visto bueno de la interventoría"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2833,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-150",{"$f":"+_xlfn.XLOOKUP(C2837,INSUMOS[codigo],INSUMOS[descripcion])","v":"Puerta entamborada, estructura en madera y caras en tripex de 4 mm en  60 - 100 x 200 m"},{"$f":"+_xlfn.XLOOKUP(C2837,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2837,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":180000,"d":"$ 180,000"}},{"$f":"+F2837*G2837","v":{"v":180000,"d":"$ 180,000"}}]
[null,null,"M-145",{"$f":"+_xlfn.XLOOKUP(C2838,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura esmalte doméstico (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C2838,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.33333,{"$f":"+_xlfn.XLOOKUP(C2838,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"v":5999.9400000000005,"d":"$ 6,000"}]
[null,null,"M-183",{"$f":"+_xlfn.XLOOKUP(C2839,INSUMOS[codigo],INSUMOS[descripcion])","v":"Thinner"},{"$f":"+_xlfn.XLOOKUP(C2839,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.125,{"$f":"+_xlfn.XLOOKUP(C2839,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":24000,"d":"$ 24,000"}},{"v":3000,"d":"$ 3,000"}]
[null,null,"M-063",{"$f":"+_xlfn.XLOOKUP(C2840,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cerradura yale oficina (5304) o similar"},{"$f":"+_xlfn.XLOOKUP(C2840,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2840,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":65000,"d":"$ 65,000"}},{"v":65000,"d":"$ 65,000"}]
[null,null,"M-127",{"$f":"+_xlfn.XLOOKUP(C2841,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marco en lamina calibre 18 pintado con aticorrosivo py pintura de aceite"},{"$f":"+_xlfn.XLOOKUP(C2841,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2841,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":200000,"d":"$ 200,000"}},{"v":200000,"d":"$ 200,000"}]
[null,null,"M-030",{"$f":"+_xlfn.XLOOKUP(C2842,INSUMOS[codigo],INSUMOS[descripcion])","v":"Bisagra cobrizada  común"},{"$f":"+_xlfn.XLOOKUP(C2842,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2842,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"v":8000,"d":"$ 8,000"}]
[{"$nulls":7},{"$f":"SUM(H2837:H2842)","v":{"v":461999.94,"d":"$ 462,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-07",{"$f":"+_xlfn.XLOOKUP(C2846,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla DD (Carpintería)  2 Of y 1 Ay"},"h-C",1,{"$f":"+_xlfn.XLOOKUP(C2846,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":71360,"d":"$ 71,360"}},{"$f":"+F2846*G2846","v":{"v":71360,"d":"$ 71,360"}}]
[{"$nulls":7},{"$f":"SUM(H2846)","v":{"v":71360,"d":"$ 71,360"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2850,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2850,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2847","v":{"v":71360,"d":"71,360"}},{"v":1,"d":"$ 1"},{"$f":"+F2850*E2850","v":{"v":3568,"d":"$ 3,568"}}]
[{"$nulls":7},{"$f":"SUM(H2850)","v":{"v":3568,"d":"$ 3,568"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2851,H2847,H2843),0)","v":{"v":536928,"d":"$ 536,928"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B169","v":"2.2.2"},{"$f":"+_xlfn.XLOOKUP(C2857,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de ventana en aluminio de 2.80 x  1.60 m sistema 744 anoloc bronce. Tres cuerpos, uno de ellos corredera con vidrio de 5 mm incoloro templado."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2857,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-226",{"$f":"+_xlfn.XLOOKUP(C2861,INSUMOS[codigo],INSUMOS[descripcion])","v":"Ventana aluminio anoloc bronce 2.80 x 1.60 tres cuerpos y uno corredizo vidrio de  5 mm i"},{"$f":"+_xlfn.XLOOKUP(C2861,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2861,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1350000,"d":"$ 1,350,000"}},{"$f":"+F2861*G2861","v":{"v":1350000,"d":"$ 1,350,000"}}]
[{"$nulls":7},{"$f":"SUM(H2861)","v":{"v":1350000,"d":"$ 1,350,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[]
[]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[]
[]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2862),0)","v":{"v":1350000,"d":"$ 1,350,000"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B170","v":"2.2.3"},{"$f":"+_xlfn.XLOOKUP(C2876,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Mantenimiento a reja de seguridad. Limpieza, pintura y reinstalación."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2876,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-145",{"$f":"+_xlfn.XLOOKUP(C2880,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura esmalte doméstico (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C2880,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2880,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"$f":"+F2880*G2880","v":{"v":18000,"d":"$ 18,000"}}]
[null,null,"M-183",{"$f":"+_xlfn.XLOOKUP(C2881,INSUMOS[codigo],INSUMOS[descripcion])","v":"Thinner"},{"$f":"+_xlfn.XLOOKUP(C2881,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.5,{"$f":"+_xlfn.XLOOKUP(C2881,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":24000,"d":"$ 24,000"}},{"$f":"+F2881*G2881","v":{"v":12000,"d":"$ 12,000"}}]
[null,null,"M-160",{"$f":"+_xlfn.XLOOKUP(C2882,INSUMOS[codigo],INSUMOS[descripcion])","v":"Soldadura 6011"},{"$f":"+_xlfn.XLOOKUP(C2882,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.5,{"$f":"+_xlfn.XLOOKUP(C2882,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":17000,"d":"$ 17,000"}},{"$f":"+F2882*G2882","v":{"v":8500,"d":"$ 8,500"}}]
[{"$nulls":7},{"$f":"SUM(H2880:H2882)","v":{"v":38500,"d":"$ 38,500"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-09",{"$f":"+_xlfn.XLOOKUP(C2886,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla HH (Est. metálica) 1 sold, 1 Of y 1 Ay"},"h-C",2.4,{"$f":"+_xlfn.XLOOKUP(C2886,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":77048.6621533325,"d":"$ 77,049"}},{"$f":"+F2886*G2886","v":{"v":184916.78916799798,"d":"$ 184,917"}}]
[{"$nulls":7},{"$f":"SUM(H2886)","v":{"v":184916.78916799798,"d":"$ 184,917"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2890,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2890,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2887","v":{"v":184916.78916799798,"d":"184,917"}},{"v":1,"d":"$ 1"},{"$f":"+F2890*E2890","v":{"v":9245.8394583999,"d":"$ 9,246"}}]
[null,null,"E012",{"$f":"+_xlfn.XLOOKUP($C2891,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Compresor para pintura"},{"$f":"+_xlfn.XLOOKUP($C2891,Tabla2[[Código ]],Tabla2[Unidad])","v":"hr"},0.2,{"$f":"+_xlfn.XLOOKUP($C2891,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":20000,"d":"$ 20,000"}},{"$f":"+F2891*G2891","v":{"v":4000,"d":"$ 4,000"}}]
[null,null,"E022",{"$f":"+_xlfn.XLOOKUP($C2892,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Soldador eléctrico"},{"$f":"+_xlfn.XLOOKUP($C2892,Tabla2[[Código ]],Tabla2[Unidad])","v":"dia"},1,{"$f":"+_xlfn.XLOOKUP($C2892,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":25000,"d":"$ 25,000"}},{"$f":"+F2892*G2892","v":{"v":25000,"d":"$ 25,000"}}]
[{"$nulls":7},{"$f":"SUM(H2891:H2892)","v":{"v":29000,"d":"$ 29,000"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2893,H2887,H2883),0)","v":{"v":252417,"d":"$ 252,417"}}]
[null,null,{"$f":"+PRESUPUESTO!B171","v":2.3},{"$f":"+PRESUPUESTO!C171","v":"Instalaciones eléctricas"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B172","v":"2.3.1"},{"$f":"+_xlfn.XLOOKUP(C2899,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida de iluminación 120 voltios en tubería Conduit emt ø 1/2\" (PVC o EMT donde se  requiera) y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. Incluye empalmes con conectores de resorte tipo 3M, tapa ciega circular, prensa estopa, cola en cable encauchetado 3x16 (±1.5m), tomacorriente y clavija aérea con polo a tierra para conexión de la luminaria.  Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2899,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C2903,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C2903,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},20.2,{"$f":"+_xlfn.XLOOKUP(C2903,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"ROUND(+F2903*G2903,0)","v":{"v":58378,"d":"$ 58,378"}}]
[null,null,"B100",{"$f":"+_xlfn.XLOOKUP(C2904,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU TIPO ENCAUCHETADO 3X12 AWG"},{"$f":"+_xlfn.XLOOKUP(C2904,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.52,{"$f":"+_xlfn.XLOOKUP(C2904,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8600,"d":"$ 8,600"}},{"$f":"ROUND(+F2904*G2904,0)","v":{"v":13072,"d":"$ 13,072"}}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C2905,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C2905,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C2905,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":2151,"d":"$ 2,151"}]
[null,null,"B129",{"$f":"+_xlfn.XLOOKUP(C2906,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma doble Leviton polo a tierra normal 15 A 5320- color Blanca"},{"$f":"+_xlfn.XLOOKUP(C2906,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C2906,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18200,"d":"$ 18,200"}},{"v":18382,"d":"$ 18,382"}]
[null,null,"B137",{"$f":"+_xlfn.XLOOKUP(C2907,INSUMOS[codigo],INSUMOS[descripcion])","v":"Clavija Leviton de 3 polos tipo 5-15"},{"$f":"+_xlfn.XLOOKUP(C2907,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C2907,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5600,"d":"$ 5,600"}},{"v":5656,"d":"$ 5,656"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C2908,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C2908,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.52,{"$f":"+_xlfn.XLOOKUP(C2908,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":23247,"d":"$ 23,247"}]
[null,null,"B117",{"$f":"+_xlfn.XLOOKUP(C2909,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 2 X 4\" RETIE"},{"$f":"+_xlfn.XLOOKUP(C2909,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C2909,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1240,"d":"$ 1,240"}},{"v":1252,"d":"$ 1,252"}]
[null,null,"B139",{"$f":"+_xlfn.XLOOKUP(C2910,INSUMOS[codigo],INSUMOS[descripcion])","v":"Conectores de resorte tipo 3M"},{"$f":"+_xlfn.XLOOKUP(C2910,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C2910,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":830,"d":"$ 830"}},{"v":2515,"d":"$ 2,515"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C2911,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C2911,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C2911,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4303,"d":"$ 4,303"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H2903:H2912)","v":{"v":128956,"d":"$ 128,956"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C2916,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.83,{"$f":"+_xlfn.XLOOKUP(C2916,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G2916*F2916","v":{"v":32735.388623875064,"d":"$ 32,735"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2916),0)","v":{"v":32735,"d":"$ 32,735"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2920,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2920,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2917","v":{"v":32735,"d":"32,735"}},{"v":1,"d":"$ 1"},{"$f":"+F2920*E2920","v":{"v":1636.75,"d":"$ 1,637"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2920),0)","v":{"v":1637,"d":"$ 1,637"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2921,H2917,H2913),0)","v":{"v":163328,"d":"$ 163,328"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,"2.3.2",{"$f":"+_xlfn.XLOOKUP(C2927,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para interruptor doble en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor doble 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2927,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C2931,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C2931,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},25,{"$f":"+_xlfn.XLOOKUP(C2931,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F2931*G2931","v":{"v":72250,"d":"$ 72,250"}}]
[null,null,"B132",{"$f":"+_xlfn.XLOOKUP(C2932,INSUMOS[codigo],INSUMOS[descripcion])","v":"Interruptor doble sin luz piloto"},{"$f":"+_xlfn.XLOOKUP(C2932,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2932,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":11200,"d":"$ 11,200"}},{"v":11200,"d":"$ 11,200"}]
[null,null,"B117",{"$f":"+_xlfn.XLOOKUP(C2933,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 2 X 4\" RETIE"},{"$f":"+_xlfn.XLOOKUP(C2933,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2933,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1240,"d":"$ 1,240"}},{"v":1240,"d":"$ 1,240"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C2934,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C2934,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.5,{"$f":"+_xlfn.XLOOKUP(C2934,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":7647,"d":"$ 7,647"}]
[null,null,"B105",{"$f":"+_xlfn.XLOOKUP(C2935,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C2935,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C2935,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":19200,"d":"$ 19,200"}},{"v":19200,"d":"$ 19,200"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C2936,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C2936,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6,{"$f":"+_xlfn.XLOOKUP(C2936,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4260,"d":"$ 4,260"}]
[null,null,"B127",{"$f":"+_xlfn.XLOOKUP(C2937,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de interruptor en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C2937,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.5,{"$f":"+_xlfn.XLOOKUP(C2937,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"v":1680,"d":"$ 1,680"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H2931:H2938)","v":{"v":117477,"d":"$ 117,477"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C2942,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C2942,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G2942*F2942","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2942),0)","v":{"v":25636,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2946,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2946,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2943","v":{"v":25636,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F2946*E2946","v":{"v":1281.8000000000002,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H2946),0)","v":{"v":1282,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2947,H2943,H2939),0)","v":{"v":144395,"d":"$ 144,395"}}]
[]
[null,null,{"$f":"+PRESUPUESTO!B174","v":2.4},{"$f":"+PRESUPUESTO!C174","v":"Repello muros y pintura"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B175","v":"2.4.1"},{"$f":"+_xlfn.XLOOKUP(C2954,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Repello en muros con mortero 1:3 impermeabilizado en reemplazo del retirado a causa de la humedad."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2954,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"MORT-13",{"$f":"+_xlfn.XLOOKUP(C2958,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Mortero 1:3"},"m3",0.015,{"$f":"+_xlfn.XLOOKUP(C2958,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":396110,"d":"$ 396,110"}},{"$f":"+F2958*G2958","v":{"v":5941.65,"d":"$ 5,942"}}]
[null,null,"M-107",{"$f":"+_xlfn.XLOOKUP(C2959,INSUMOS[codigo],INSUMOS[descripcion])","v":"Impermeabilizante para mortero"},{"$f":"+_xlfn.XLOOKUP(C2959,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.1,{"$f":"+_xlfn.XLOOKUP(C2959,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":12400,"d":"$ 12,400"}},{"$f":"+F2959*G2959","v":{"v":1240,"d":"$ 1,240"}}]
[{"$nulls":7},{"$f":"SUM(H2958:H2959)","v":{"v":7181.65,"d":"$ 7,182"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C2963,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.26,{"$f":"+_xlfn.XLOOKUP(C2963,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"+F2963*G2963","v":{"v":10923.12,"d":"$ 10,923"}}]
[{"$nulls":7},{"$f":"SUM(H2963)","v":{"v":10923.12,"d":"$ 10,923"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2967,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2967,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2964","v":{"v":10923.12,"d":"10,923"}},{"v":1,"d":"$ 1"},{"$f":"+F2967*E2967","v":{"v":546.1560000000001,"d":"$ 546"}}]
[{"$nulls":7},{"$f":"SUM(H2967)","v":{"v":546.1560000000001,"d":"$ 546"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2968,H2964,H2960),0)","v":{"v":18651,"d":"$ 18,651"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B176","v":"2.4.2"},{"$f":"+_xlfn.XLOOKUP(C2974,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro y aplicación estuco plástico s/repello en muros, incluye filos, dilat., etc."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2974,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-006",{"$f":"+_xlfn.XLOOKUP(C2978,INSUMOS[codigo],INSUMOS[descripcion])","v":"Acronal"},{"$f":"+_xlfn.XLOOKUP(C2978,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.02,{"$f":"+_xlfn.XLOOKUP(C2978,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":17000,"d":"$ 17,000"}},{"$f":"+F2978*G2978","v":{"v":340,"d":"$ 340"}}]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C2979,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C2979,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},0.35,{"$f":"+_xlfn.XLOOKUP(C2979,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":20,"d":"$ 20"}},{"$f":"+F2979*G2979","v":{"v":7,"d":"$ 7"}}]
[null,null,"M-101",{"$f":"+_xlfn.XLOOKUP(C2980,INSUMOS[codigo],INSUMOS[descripcion])","v":"Estuco plástico"},{"$f":"+_xlfn.XLOOKUP(C2980,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},2.05,{"$f":"+_xlfn.XLOOKUP(C2980,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5000,"d":"$ 5,000"}},{"$f":"+F2980*G2980","v":{"v":10250,"d":"$ 10,250"}}]
[null,null,"M-118",{"$f":"+_xlfn.XLOOKUP(C2981,INSUMOS[codigo],INSUMOS[descripcion])","v":"Lija"},{"$f":"+_xlfn.XLOOKUP(C2981,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.15,{"$f":"+_xlfn.XLOOKUP(C2981,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1800,"d":"$ 1,800"}},{"$f":"+F2981*G2981","v":{"v":270,"d":"$ 270"}}]
[{"$nulls":7},{"$f":"SUM(H2978:H2981)","v":{"v":10867,"d":"$ 10,867"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-02",{"$f":"+_xlfn.XLOOKUP(C2985,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Oficial"},"h-C",0.33,{"$f":"+_xlfn.XLOOKUP(C2985,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":18666,"d":"$ 18,666"}},{"$f":"+F2985*G2985","v":{"v":6159.780000000001,"d":"$ 6,160"}}]
[{"$nulls":7},{"$f":"SUM(H2985)","v":{"v":6159.780000000001,"d":"$ 6,160"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D2989,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C2989,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H2986","v":{"v":6159.780000000001,"d":"6,160"}},{"v":1,"d":"$ 1"},{"$f":"+F2989*E2989","v":{"v":307.98900000000003,"d":"$ 308"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C2990,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C2990,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.2,{"$f":"+_xlfn.XLOOKUP($C2990,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F2990*G2990","v":{"v":1400,"d":"$ 1,400"}}]
[{"$nulls":7},{"$f":"SUM(H2989:H2990)","v":{"v":1707.989,"d":"$ 1,708"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H2991,H2986,H2982),0)","v":{"v":18735,"d":"$ 18,735"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B177","v":"2.4.3"},{"$f":"+_xlfn.XLOOKUP(C2997,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro y aplicación de pintura tipo 1, tres manos para muros  Incluye resanes donde se requiera"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C2997,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C3001,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C3001,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},0.035,{"$f":"+_xlfn.XLOOKUP(C3001,INSUMOS[codigo],INSUMOS[vr/unitario])","v":20},{"v":1,"d":"$ 1"}]
[null,null,"M-147",{"$f":"+_xlfn.XLOOKUP(C3002,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura vinilo"},{"$f":"+_xlfn.XLOOKUP(C3002,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.05,{"$f":"+_xlfn.XLOOKUP(C3002,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":52200,"d":"$ 52,200"}},{"$f":"+F3002*G3002","v":{"v":2610,"d":"$ 2,610"}}]
[null,null,"M-071",{"$f":"+_xlfn.XLOOKUP(C3003,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cinta de enmascarar 1\""},{"$f":"+_xlfn.XLOOKUP(C3003,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.01,{"$f":"+_xlfn.XLOOKUP(C3003,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F3003*G3003","v":{"v":70,"d":"$ 70"}}]
[null,null,"M-156",{"$f":"+_xlfn.XLOOKUP(C3004,INSUMOS[codigo],INSUMOS[descripcion])","v":"Rodillo felpa"},{"$f":"+_xlfn.XLOOKUP(C3004,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.03,{"$f":"+_xlfn.XLOOKUP(C3004,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5408,"d":"$ 5,408"}},{"$f":"+F3004*G3004","v":{"v":162.23999999999998,"d":"$ 162"}}]
[null,null,"M-040",{"$f":"+_xlfn.XLOOKUP(C3005,INSUMOS[codigo],INSUMOS[descripcion])","v":"Brocha cerda mona 4"},{"$f":"+_xlfn.XLOOKUP(C3005,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.01,{"$f":"+_xlfn.XLOOKUP(C3005,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":14421,"d":"$ 14,421"}},{"$f":"+F3005*G3005","v":{"v":144.21,"d":"$ 144"}}]
[{"$nulls":7},{"$f":"SUM(H3001:H3005)","v":{"v":2987.45,"d":"$ 2,987"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-02",{"$f":"+_xlfn.XLOOKUP(C3009,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Oficial"},"h-C",0.475,{"$f":"+_xlfn.XLOOKUP(C3009,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":18666,"d":"$ 18,666"}},{"$f":"+F3009*G3009","v":{"v":8866.35,"d":"$ 8,866"}}]
[{"$nulls":7},{"$f":"SUM(H3009)","v":{"v":8866.35,"d":"$ 8,866"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3013,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3013,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3010","v":{"v":8866.35,"d":"8,866"}},{"v":1,"d":"$ 1"},{"$f":"+F3013*E3013","v":{"v":443.31750000000005,"d":"$ 443"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C3014,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C3014,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.1,{"$f":"+_xlfn.XLOOKUP($C3014,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F3014*G3014","v":{"v":700,"d":"$ 700"}}]
[{"$nulls":7},{"$f":"SUM(H3013:H3014)","v":{"v":1143.3175,"d":"$ 1,143"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3015,H3010,H3006),0)","v":{"v":12997,"d":"$ 12,997"}}]
[null,null,{"$f":"+PRESUPUESTO!B178","v":2.5},{"$f":"+PRESUPUESTO!C178","v":"Pisos"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B179","v":"2.5.1"},{"$f":"+_xlfn.XLOOKUP(C3021,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Mortero 1:3 de nivelación espesor 0,04m para enchape en piso"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3021,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"MORT-13",{"$f":"+_xlfn.XLOOKUP(C3025,Tabla4[CODIGO],Tabla4[[CONCRETOS O MORTEROS]:[UND]])","v":"Mortero 1:3"},"m3",0.045,{"$f":"+_xlfn.XLOOKUP(C3025,Tabla4[CODIGO],Tabla4[VALOR])","v":{"v":396110,"d":"$ 396,110"}},{"$f":"+F3025*G3025","v":{"v":17824.95,"d":"$ 17,825"}}]
[{"$nulls":7},{"$f":"SUM(H3025)","v":{"v":17824.95,"d":"$ 17,825"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3029,CUADRILLAS!$E$147:$E$159,CUADRILLAS!$D$147:$D$159)","v":"CUAD-03"},"Cuadrilla AA (Albañilería) 1Of y 1 Ay","H-H",0.4,{"v":27624,"d":"$ 27,624"},{"$f":"+ROUND(F3029*G3029, 0)","v":{"v":11050,"d":"$ 11,050"}}]
[{"$nulls":7},{"$f":"SUM(H3029)","v":{"v":11050,"d":"$ 11,050"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3033,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3033,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3030","v":{"v":11050,"d":"11,050"}},{"v":1,"d":"$ 1"},{"$f":"+F3033*E3033","v":{"v":552.5,"d":"$ 553"}}]
[{"$nulls":7},{"$f":"SUM(H3033)","v":{"v":552.5,"d":"$ 553"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3034,H3030,H3026),0)","v":{"v":29427,"d":"$ 29,427"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B180","v":"2.5.2"},{"$f":"+_xlfn.XLOOKUP(C3040,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de piso cerámica antideslizante T5 primera calidad, color y textura serán escogidas por la interventoría."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3040,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-032",{"$f":"+_xlfn.XLOOKUP(C3044,INSUMOS[codigo],INSUMOS[descripcion])","v":"Boquilla"},{"$f":"+_xlfn.XLOOKUP(C3044,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.16,{"$f":"+_xlfn.XLOOKUP(C3044,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15000,"d":"$ 15,000"}},{"$f":"+F3044*G3044","v":{"v":2400,"d":"$ 2,400"}}]
[null,null,"M-062",{"$f":"+_xlfn.XLOOKUP(C3045,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cerámica para piso T5 de 0.61 x 0.51 mt o similar"},{"$f":"+_xlfn.XLOOKUP(C3045,INSUMOS[codigo],INSUMOS[unidad])","v":"M2"},1,{"$f":"+_xlfn.XLOOKUP(C3045,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":38500,"d":"$ 38,500"}},{"$f":"+F3045*G3045","v":{"v":38500,"d":"$ 38,500"}}]
[null,null,"M-230",{"$f":"+_xlfn.XLOOKUP(C3046,INSUMOS[codigo],INSUMOS[descripcion])","v":"Waipe"},{"$f":"+_xlfn.XLOOKUP(C3046,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.25,{"$f":"+_xlfn.XLOOKUP(C3046,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"$f":"+F3046*G3046","v":{"v":2000,"d":"$ 2,000"}}]
[null,null,"M-137",{"$f":"+_xlfn.XLOOKUP(C3047,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pegacor - pegante ceramica"},{"$f":"+_xlfn.XLOOKUP(C3047,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},3,{"$f":"+_xlfn.XLOOKUP(C3047,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1600,"d":"$ 1,600"}},{"$f":"+F3047*G3047","v":{"v":4800,"d":"$ 4,800"}}]
[{"$nulls":7},{"$f":"SUM(H3044:H3047)","v":{"v":47700,"d":"$ 47,700"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-03",{"$f":"+_xlfn.XLOOKUP(C3051,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of y 1 Ay"},"h-C",0.5,{"$f":"+_xlfn.XLOOKUP(C3051,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":33372,"d":"$ 33,372"}},{"$f":"+F3051*G3051","v":{"v":16686,"d":"$ 16,686"}}]
[{"$nulls":7},{"$f":"SUM(H3051)","v":{"v":16686,"d":"$ 16,686"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3055,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3055,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3052","v":{"v":16686,"d":"16,686"}},{"v":1,"d":"$ 1"},{"$f":"+F3055*E3055","v":{"v":834.3000000000001,"d":"$ 834"}}]
[{"$nulls":7},{"$f":"SUM(H3055)","v":{"v":834.3000000000001,"d":"$ 834"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"SUM(H3056,H3052,H3048)","v":{"v":65220.3,"d":"$ 65,220"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B181","v":"2.5.3"},{"$f":"+_xlfn.XLOOKUP(C3062,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de guardaescoba como producto del corte de las tabletas del enchape del piso."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3062,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"ml"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-032",{"$f":"+_xlfn.XLOOKUP(C3066,INSUMOS[codigo],INSUMOS[descripcion])","v":"Boquilla"},{"$f":"+_xlfn.XLOOKUP(C3066,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.06,{"$f":"+_xlfn.XLOOKUP(C3066,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15000,"d":"$ 15,000"}},{"$f":"+F3066*G3066","v":{"v":900,"d":"$ 900"}}]
[null,null,"M-062",{"$f":"+_xlfn.XLOOKUP(C3067,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cerámica para piso T5 de 0.61 x 0.51 mt o similar"},{"$f":"+_xlfn.XLOOKUP(C3067,INSUMOS[codigo],INSUMOS[unidad])","v":"M2"},0.10526,{"$f":"+_xlfn.XLOOKUP(C3067,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":38500,"d":"$ 38,500"}},{"$f":"+F3067*G3067","v":{"v":4052.51,"d":"$ 4,053"}}]
[null,null,"M-230",{"$f":"+_xlfn.XLOOKUP(C3068,INSUMOS[codigo],INSUMOS[descripcion])","v":"Waipe"},{"$f":"+_xlfn.XLOOKUP(C3068,INSUMOS[codigo],INSUMOS[unidad])","v":"kg"},0.02,{"$f":"+_xlfn.XLOOKUP(C3068,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8000,"d":"$ 8,000"}},{"$f":"+F3068*G3068","v":{"v":160,"d":"$ 160"}}]
[{"$nulls":7},{"$f":"SUM(H3066:H3068)","v":{"v":5112.51,"d":"$ 5,113"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-02",{"$f":"+_xlfn.XLOOKUP(C3072,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Oficial"},"h-C",0.275,{"$f":"+_xlfn.XLOOKUP(C3072,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":18666,"d":"$ 18,666"}},{"$f":"+F3072*G3072","v":{"v":5133.150000000001,"d":"$ 5,133"}}]
[{"$nulls":7},{"$f":"SUM(H3072)","v":{"v":5133.150000000001,"d":"$ 5,133"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3076,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3076,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3073","v":{"v":5133.150000000001,"d":"5,133"}},{"v":1,"d":"$ 1"},{"$f":"+F3076*E3076","v":{"v":256.6575,"d":"$ 257"}}]
[{"$nulls":7},{"$f":"SUM(H3076)","v":{"v":256.6575,"d":"$ 257"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3077,H3073,H3069),0)","v":{"v":10502,"d":"$ 10,502"}}]
[null,null,{"$f":"+PRESUPUESTO!B182","v":2.6},{"$f":"+PRESUPUESTO!C182","v":"Cielo raso"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B183","v":"2.6.1"},{"$f":"+_xlfn.XLOOKUP(C3083,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de cielo raso en PVC color mate, incluye estructura y todo de acuerdo con los manuales de instalación del fabricante"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3083,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m2"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-021",{"$f":"+_xlfn.XLOOKUP(C3087,INSUMOS[codigo],INSUMOS[descripcion])","v":"Angulo de cuelga"},{"$f":"+_xlfn.XLOOKUP(C3087,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.3,{"$f":"+_xlfn.XLOOKUP(C3087,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":6400,"d":"$ 6,400"}},{"$f":"+F3087*G3087","v":{"v":1920,"d":"$ 1,920"}}]
[null,null,"M-022",{"$f":"+_xlfn.XLOOKUP(C3088,INSUMOS[codigo],INSUMOS[descripcion])","v":"Angulo perimetral"},{"$f":"+_xlfn.XLOOKUP(C3088,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},0.35,{"$f":"+_xlfn.XLOOKUP(C3088,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":3000,"d":"$ 3,000"}},{"v":1050,"d":"$ 1,050"}]
[null,null,"M-141",{"$f":"+_xlfn.XLOOKUP(C3089,INSUMOS[codigo],INSUMOS[descripcion])","v":"Perfil omega"},{"$f":"+_xlfn.XLOOKUP(C3089,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.9,{"$f":"+_xlfn.XLOOKUP(C3089,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":6300,"d":"$ 6,300"}},{"v":5670,"d":"$ 5,670"}]
[null,null,"M-142",{"$f":"+_xlfn.XLOOKUP(C3090,INSUMOS[codigo],INSUMOS[descripcion])","v":"Perfil vertical"},{"$f":"+_xlfn.XLOOKUP(C3090,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.62,{"$f":"+_xlfn.XLOOKUP(C3090,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":7800,"d":"$ 7,800"}},{"v":4836,"d":"$ 4,836"}]
[null,null,"M-143",{"$f":"+_xlfn.XLOOKUP(C3091,INSUMOS[codigo],INSUMOS[descripcion])","v":"Perímetro de sujeción"},{"$f":"+_xlfn.XLOOKUP(C3091,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},0.25,{"$f":"+_xlfn.XLOOKUP(C3091,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2600,"d":"$ 2,600"}},{"v":650,"d":"$ 650"}]
[null,null,"M-066",{"$f":"+_xlfn.XLOOKUP(C3092,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cielo raso PVC color blanco"},{"$f":"+_xlfn.XLOOKUP(C3092,INSUMOS[codigo],INSUMOS[unidad])","v":"m2"},1,{"$f":"+_xlfn.XLOOKUP(C3092,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":39500,"d":"$ 39,500"}},{"v":39500,"d":"$ 39,500"}]
[null,null,"M-191",{"$f":"+_xlfn.XLOOKUP(C3093,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tornillo de 7 x 7/16\"\""},{"$f":"+_xlfn.XLOOKUP(C3093,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},11,{"$f":"+_xlfn.XLOOKUP(C3093,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":70,"d":"$ 70"}},{"v":770,"d":"$ 770"}]
[null,null,"M-192",{"$f":"+_xlfn.XLOOKUP(C3094,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tornillo extraplano"},{"$f":"+_xlfn.XLOOKUP(C3094,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},10,{"$f":"+_xlfn.XLOOKUP(C3094,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":70,"d":"$ 70"}},{"v":700,"d":"$ 700"}]
[null,null,"M-195",{"$f":"+_xlfn.XLOOKUP(C3095,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tornillo para placa"},{"$f":"+_xlfn.XLOOKUP(C3095,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},13,{"$f":"+_xlfn.XLOOKUP(C3095,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":70,"d":"$ 70"}},{"v":910,"d":"$ 910"}]
[{"$nulls":7},{"$f":"SUM(H3087:H3095)","v":{"v":56006,"d":"$ 56,006"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-04",{"$f":"+_xlfn.XLOOKUP(C3099,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería) 1Of+2Ay"},"h-C",0.513,{"$f":"+_xlfn.XLOOKUP(C3099,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":42012,"d":"$ 42,012"}},{"$f":"ROUND(+F3099*G3099,0)","v":{"v":21552,"d":"$ 21,552"}}]
[{"$nulls":7},{"$f":"SUM(H3099)","v":{"v":21552,"d":"$ 21,552"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3103,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3103,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3100","v":{"v":21552,"d":"21,552"}},{"v":1,"d":"$ 1"},{"$f":"+F3103*E3103","v":{"v":1077.6000000000001,"d":"$ 1,078"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C3104,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C3104,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.2,{"$f":"+_xlfn.XLOOKUP($C3104,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F3104*G3104","v":{"v":1400,"d":"$ 1,400"}}]
[{"$nulls":7},{"$f":"SUM(H3103:H3104)","v":{"v":2477.6000000000004,"d":"$ 2,478"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3105,H3100,H3096),0)","v":{"v":80036,"d":"$ 80,036"}}]
[null,null,{"$f":"+PRESUPUESTO!B184","v":2.7},{"$f":"+PRESUPUESTO!C184","v":"Luminarias"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,"2.7.1",{"$f":"+_xlfn.XLOOKUP(C3111,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de luminaria ilte Albar lens L11605X605X70 CON MARCO - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3111,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B220",{"$f":"+_xlfn.XLOOKUP(C3115,INSUMOS[codigo],INSUMOS[descripcion])","v":"Luminaria ilte Albar lens L11605X605X70 con marco - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación."},{"$f":"+_xlfn.XLOOKUP(C3115,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C3115,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":310000,"d":"$ 310,000"}},{"v":310000,"d":"$ 310,000"}]
[{"$nulls":7},{"$f":"+F3116*G3116","v":0}]
[{"$nulls":7},{"$f":"SUM(H3115:H3116)","v":{"v":310000,"d":"$ 310,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C3120,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C3120,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G3120*F3120","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[{"$nulls":7},{"$f":"SUM(H3120)","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3124,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3124,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3121","v":{"v":25636.147717492524,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F3124*E3124","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"SUM(H3124)","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3125,H3121,H3117),0)","v":{"v":336918,"d":"$ 336,918"}}]
[]
[null,null,{"$f":"+PRESUPUESTO!B186","v":2.8},{"$f":"+PRESUPUESTO!C186","v":"Aseo y limpieza de salón de juntas"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B187","v":"2.8.1"},{"$f":"+_xlfn.XLOOKUP(C3132,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Aseo general de la obra, incluye, pisos ventanas, vidrios, cuardescobas, cielos muros, me"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3132,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-096",{"$f":"+_xlfn.XLOOKUP(C3136,INSUMOS[codigo],INSUMOS[descripcion])","v":"Elementos para aseo (traperos, escobas, jabon, wipe, etc)"},{"$f":"+_xlfn.XLOOKUP(C3136,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C3136,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":35000,"d":"$ 35,000"}},{"$f":"+F3136*G3136","v":{"v":35000,"d":"$ 35,000"}}]
[{"$nulls":7},{"$f":"SUM(H3136)","v":{"v":35000,"d":"$ 35,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C3140,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",3,{"$f":"+_xlfn.XLOOKUP(C3140,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F3140*G3140","v":{"v":35019,"d":"$ 35,019"}}]
[{"$nulls":7},{"$f":"SUM(H3140)","v":{"v":35019,"d":"$ 35,019"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3144,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3144,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3141","v":{"v":35019,"d":"35,019"}},{"v":1,"d":"$ 1"},{"$f":"+F3144*E3144","v":{"v":1750.95,"d":"$ 1,751"}}]
[{"$nulls":7},{"$f":"SUM(H3144)","v":{"v":1750.95,"d":"$ 1,751"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3145,H3141,H3137),0)","v":{"v":71770,"d":"$ 71,770"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B188","v":"2.8.2"},{"$f":"+_xlfn.XLOOKUP(C3151,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Cargue a mano y retiro de sobrantes de obra a escombrera autorizada por el municipio de Popayan"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3151,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C3159,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",1,{"$f":"+_xlfn.XLOOKUP(C3159,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F3159*G3159","v":{"v":11673,"d":"$ 11,673"}}]
[{"$nulls":7},{"$f":"SUM(H3159)","v":{"v":11673,"d":"$ 11,673"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3163,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3163,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3160","v":{"v":11673,"d":"11,673"}},{"v":1,"d":"$ 1"},{"$f":"+F3163*E3163","v":{"v":583.65,"d":"$ 584"}}]
[null,null,"E025",{"$f":"+_xlfn.XLOOKUP($C3164,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Volqueta 5 m3"},{"$f":"+_xlfn.XLOOKUP($C3164,Tabla2[[Código ]],Tabla2[Unidad])","v":"Vje"},0.2,{"$f":"+_xlfn.XLOOKUP($C3164,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":100000,"d":"$ 100,000"}},{"$f":"+F3164*G3164","v":{"v":20000,"d":"$ 20,000"}}]
[{"$nulls":7},{"$f":"SUM(H3163:H3164)","v":{"v":20583.65,"d":"$ 20,584"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3165,H3160),0)","v":{"v":32257,"d":"$ 32,257"}}]
[null,null,{"$f":"+PRESUPUESTO!B189","v":3},{"$f":"+PRESUPUESTO!C189","v":"Oficinas - Primer nivel"}]
[null,null,{"$f":"+PRESUPUESTO!B190","v":3.1},{"$f":"+PRESUPUESTO!C190","v":"Instalaciones eléctricas"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,"3.1.1",{"$f":"+_xlfn.XLOOKUP(C3172,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida de iluminación 120 voltios en tubería Conduit emt ø 1/2\" (PVC o EMT donde se  requiera) y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. Incluye empalmes con conectores de resorte tipo 3M, tapa ciega circular, prensa estopa, cola en cable encauchetado 3x16 (±1.5m), tomacorriente y clavija aérea con polo a tierra para conexión de la luminaria.  Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3172,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C3176,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C3176,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},20.2,{"$f":"+_xlfn.XLOOKUP(C3176,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"ROUND(+F3176*G3176,0)","v":{"v":58378,"d":"$ 58,378"}}]
[null,null,"B100",{"$f":"+_xlfn.XLOOKUP(C3177,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU TIPO ENCAUCHETADO 3X12 AWG"},{"$f":"+_xlfn.XLOOKUP(C3177,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},1.52,{"$f":"+_xlfn.XLOOKUP(C3177,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":8600,"d":"$ 8,600"}},{"$f":"ROUND(+F3177*G3177,0)","v":{"v":13072,"d":"$ 13,072"}}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C3178,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C3178,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C3178,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":2151,"d":"$ 2,151"}]
[null,null,"B129",{"$f":"+_xlfn.XLOOKUP(C3179,INSUMOS[codigo],INSUMOS[descripcion])","v":"Toma doble Leviton polo a tierra normal 15 A 5320- color Blanca"},{"$f":"+_xlfn.XLOOKUP(C3179,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C3179,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18200,"d":"$ 18,200"}},{"v":18382,"d":"$ 18,382"}]
[null,null,"B137",{"$f":"+_xlfn.XLOOKUP(C3180,INSUMOS[codigo],INSUMOS[descripcion])","v":"Clavija Leviton de 3 polos tipo 5-15"},{"$f":"+_xlfn.XLOOKUP(C3180,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C3180,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5600,"d":"$ 5,600"}},{"v":5656,"d":"$ 5,656"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C3181,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C3181,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.52,{"$f":"+_xlfn.XLOOKUP(C3181,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":23247,"d":"$ 23,247"}]
[null,null,"B117",{"$f":"+_xlfn.XLOOKUP(C3182,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 2 X 4\" RETIE"},{"$f":"+_xlfn.XLOOKUP(C3182,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.01,{"$f":"+_xlfn.XLOOKUP(C3182,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1240,"d":"$ 1,240"}},{"v":1252,"d":"$ 1,252"}]
[null,null,"B139",{"$f":"+_xlfn.XLOOKUP(C3183,INSUMOS[codigo],INSUMOS[descripcion])","v":"Conectores de resorte tipo 3M"},{"$f":"+_xlfn.XLOOKUP(C3183,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},3.03,{"$f":"+_xlfn.XLOOKUP(C3183,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":830,"d":"$ 830"}},{"v":2515,"d":"$ 2,515"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C3184,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C3184,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6.06,{"$f":"+_xlfn.XLOOKUP(C3184,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4303,"d":"$ 4,303"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H3176:H3185)","v":{"v":128956,"d":"$ 128,956"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C3189,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.83,{"$f":"+_xlfn.XLOOKUP(C3189,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G3189*F3189","v":{"v":32735.388623875064,"d":"$ 32,735"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H3189),0)","v":{"v":32735,"d":"$ 32,735"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3193,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3193,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3190","v":{"v":32735,"d":"32,735"}},{"v":1,"d":"$ 1"},{"$f":"+F3193*E3193","v":{"v":1636.75,"d":"$ 1,637"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H3193),0)","v":{"v":1637,"d":"$ 1,637"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3194,H3190,H3186),0)","v":{"v":163328,"d":"$ 163,328"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,"3.1.2",{"$f":"+_xlfn.XLOOKUP(C3200,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Salida para interruptor doble en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor doble 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3200,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B91",{"$f":"+_xlfn.XLOOKUP(C3204,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cable CU # 12 AWG THHN/THWN libre de halogenos"},{"$f":"+_xlfn.XLOOKUP(C3204,INSUMOS[codigo],INSUMOS[unidad])","v":"ml"},25,{"$f":"+_xlfn.XLOOKUP(C3204,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":2890,"d":"$ 2,890"}},{"$f":"+F3204*G3204","v":{"v":72250,"d":"$ 72,250"}}]
[null,null,"B132",{"$f":"+_xlfn.XLOOKUP(C3205,INSUMOS[codigo],INSUMOS[descripcion])","v":"Interruptor doble sin luz piloto"},{"$f":"+_xlfn.XLOOKUP(C3205,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C3205,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":11200,"d":"$ 11,200"}},{"v":11200,"d":"$ 11,200"}]
[null,null,"B117",{"$f":"+_xlfn.XLOOKUP(C3206,INSUMOS[codigo],INSUMOS[descripcion])","v":"Caja PVC de 2 X 4\" RETIE"},{"$f":"+_xlfn.XLOOKUP(C3206,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C3206,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1240,"d":"$ 1,240"}},{"v":1240,"d":"$ 1,240"}]
[null,null,"B108",{"$f":"+_xlfn.XLOOKUP(C3207,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo PVC conduit de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C3207,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.5,{"$f":"+_xlfn.XLOOKUP(C3207,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":15294,"d":"$ 15,294"}},{"v":7647,"d":"$ 7,647"}]
[null,null,"B105",{"$f":"+_xlfn.XLOOKUP(C3208,INSUMOS[codigo],INSUMOS[descripcion])","v":"Tubo EMT de 1/2\" (Incluye accesorios) x 3 m"},{"$f":"+_xlfn.XLOOKUP(C3208,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C3208,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":19200,"d":"$ 19,200"}},{"v":19200,"d":"$ 19,200"}]
[null,null,"B99",{"$f":"+_xlfn.XLOOKUP(C3209,INSUMOS[codigo],INSUMOS[descripcion])","v":"Borna 12 AWG terminal 1/H 31036 3M"},{"$f":"+_xlfn.XLOOKUP(C3209,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},6,{"$f":"+_xlfn.XLOOKUP(C3209,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":710,"d":"$ 710"}},{"v":4260,"d":"$ 4,260"}]
[null,null,"B127",{"$f":"+_xlfn.XLOOKUP(C3210,INSUMOS[codigo],INSUMOS[descripcion])","v":"Marcación de interruptor en cinta adhesiva impresa"},{"$f":"+_xlfn.XLOOKUP(C3210,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1.5,{"$f":"+_xlfn.XLOOKUP(C3210,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":1120,"d":"$ 1,120"}},{"v":1680,"d":"$ 1,680"}]
[{"$nulls":7},0]
[{"$nulls":7},{"$f":"SUM(H3204:H3211)","v":{"v":117477,"d":"$ 117,477"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C3215,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C3215,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G3215*F3215","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H3215),0)","v":{"v":25636,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3219,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3219,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3216","v":{"v":25636,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F3219*E3219","v":{"v":1281.8000000000002,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"ROUND(SUM(H3219),0)","v":{"v":1282,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3220,H3216,H3212),0)","v":{"v":144395,"d":"$ 144,395"}}]
[]
[null,null,{"$f":"+PRESUPUESTO!B193","v":3.2},{"$f":"+PRESUPUESTO!C193","v":"Pintura y mantenimiento"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B194","v":"3.2.1"},{"$f":"+_xlfn.XLOOKUP(C3227,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro y aplicación de pintura tipo 1, tres manos para muros y cielos internos.  Incluye resanes donde se requiera"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3227,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-015",{"$f":"+_xlfn.XLOOKUP(C3231,INSUMOS[codigo],INSUMOS[descripcion])","v":"Agua"},{"$f":"+_xlfn.XLOOKUP(C3231,INSUMOS[codigo],INSUMOS[unidad])","v":"lt"},0.035,{"$f":"+_xlfn.XLOOKUP(C3231,INSUMOS[codigo],INSUMOS[vr/unitario])","v":20},{"v":1,"d":"$ 1"}]
[null,null,"M-147",{"$f":"+_xlfn.XLOOKUP(C3232,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura vinilo"},{"$f":"+_xlfn.XLOOKUP(C3232,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.05,{"$f":"+_xlfn.XLOOKUP(C3232,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":52200,"d":"$ 52,200"}},{"$f":"+F3232*G3232","v":{"v":2610,"d":"$ 2,610"}}]
[null,null,"M-071",{"$f":"+_xlfn.XLOOKUP(C3233,INSUMOS[codigo],INSUMOS[descripcion])","v":"Cinta de enmascarar 1\""},{"$f":"+_xlfn.XLOOKUP(C3233,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.01,{"$f":"+_xlfn.XLOOKUP(C3233,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F3233*G3233","v":{"v":70,"d":"$ 70"}}]
[null,null,"M-156",{"$f":"+_xlfn.XLOOKUP(C3234,INSUMOS[codigo],INSUMOS[descripcion])","v":"Rodillo felpa"},{"$f":"+_xlfn.XLOOKUP(C3234,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.03,{"$f":"+_xlfn.XLOOKUP(C3234,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":5408,"d":"$ 5,408"}},{"$f":"+F3234*G3234","v":{"v":162.23999999999998,"d":"$ 162"}}]
[null,null,"M-040",{"$f":"+_xlfn.XLOOKUP(C3235,INSUMOS[codigo],INSUMOS[descripcion])","v":"Brocha cerda mona 4"},{"$f":"+_xlfn.XLOOKUP(C3235,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},0.01,{"$f":"+_xlfn.XLOOKUP(C3235,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":14421,"d":"$ 14,421"}},{"$f":"+F3235*G3235","v":{"v":144.21,"d":"$ 144"}}]
[{"$nulls":7},{"$f":"SUM(H3231:H3235)","v":{"v":2987.45,"d":"$ 2,987"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-02",{"$f":"+_xlfn.XLOOKUP(C3239,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Oficial"},"h-C",0.475,{"$f":"+_xlfn.XLOOKUP(C3239,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":18666,"d":"$ 18,666"}},{"$f":"+F3239*G3239","v":{"v":8866.35,"d":"$ 8,866"}}]
[{"$nulls":7},{"$f":"SUM(H3239)","v":{"v":8866.35,"d":"$ 8,866"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3243,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3243,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3240","v":{"v":8866.35,"d":"8,866"}},{"v":1,"d":"$ 1"},{"$f":"+F3243*E3243","v":{"v":443.31750000000005,"d":"$ 443"}}]
[null,null,"E010",{"$f":"+_xlfn.XLOOKUP($C3244,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Andamio metálico tubular y elementos de protección para trabajo en alturas"},{"$f":"+_xlfn.XLOOKUP($C3244,Tabla2[[Código ]],Tabla2[Unidad])","v":"un/dia"},0.1,{"$f":"+_xlfn.XLOOKUP($C3244,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":7000,"d":"$ 7,000"}},{"$f":"+F3244*G3244","v":{"v":700,"d":"$ 700"}}]
[{"$nulls":7},{"$f":"SUM(H3243:H3244)","v":{"v":1143.3175,"d":"$ 1,143"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3245,H3240,H3236),0)","v":{"v":12997,"d":"$ 12,997"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B195","v":"3.2.2"},{"$f":"+_xlfn.XLOOKUP(C3251,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Mantenimiento ventanas, consistente en rasqueteado de pintura antigua, masillado y pintura"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3251,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-130",{"$f":"+_xlfn.XLOOKUP(C3255,INSUMOS[codigo],INSUMOS[descripcion])","v":"Masilla plastica     (interiores)"},{"$f":"+_xlfn.XLOOKUP(C3255,INSUMOS[codigo],INSUMOS[unidad])","v":"cuñ"},0.2,{"$f":"+_xlfn.XLOOKUP(C3255,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":60000,"d":"$ 60,000"}},{"$f":"+F3255*G3255","v":{"v":12000,"d":"$ 12,000"}}]
[null,null,"M-145",{"$f":"+_xlfn.XLOOKUP(C3256,INSUMOS[codigo],INSUMOS[descripcion])","v":"Pintura esmalte doméstico (1/4 gal)"},{"$f":"+_xlfn.XLOOKUP(C3256,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C3256,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":18000,"d":"$ 18,000"}},{"$f":"+F3256*G3256","v":{"v":18000,"d":"$ 18,000"}}]
[null,null,"M-183",{"$f":"+_xlfn.XLOOKUP(C3257,INSUMOS[codigo],INSUMOS[descripcion])","v":"Thinner"},{"$f":"+_xlfn.XLOOKUP(C3257,INSUMOS[codigo],INSUMOS[unidad])","v":"gal"},0.25,{"$f":"+_xlfn.XLOOKUP(C3257,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":24000,"d":"$ 24,000"}},{"$f":"+F3257*G3257","v":{"v":6000,"d":"$ 6,000"}}]
[{"$nulls":7},{"$f":"SUM(H3255:H3257)","v":{"v":36000,"d":"$ 36,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-09",{"$f":"+_xlfn.XLOOKUP(C3261,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla HH (Est. metálica) 1 sold, 1 Of y 1 Ay"},"h-C",1.42,{"$f":"+_xlfn.XLOOKUP(C3261,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":77048.6621533325,"d":"$ 77,049"}},{"$f":"+F3261*G3261","v":{"v":109409.10025773213,"d":"$ 109,409"}}]
[{"$nulls":7},{"$f":"SUM(H3261)","v":{"v":109409.10025773213,"d":"$ 109,409"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3265,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3265,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3262","v":{"v":109409.10025773213,"d":"109,409"}},{"v":1,"d":"$ 1"},{"$f":"+F3265*E3265","v":{"v":5470.455012886607,"d":"$ 5,470"}}]
[null,null,"E012",{"$f":"+_xlfn.XLOOKUP($C3266,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Compresor para pintura"},{"$f":"+_xlfn.XLOOKUP($C3266,Tabla2[[Código ]],Tabla2[Unidad])","v":"hr"},0.8,{"$f":"+_xlfn.XLOOKUP($C3266,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":20000,"d":"$ 20,000"}},{"$f":"+F3266*G3266","v":{"v":16000,"d":"$ 16,000"}}]
[{"$nulls":7},{"$f":"SUM(H3265:H3266)","v":{"v":21470.455012886607,"d":"$ 21,470"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3267,H3262,H3258),0)","v":{"v":166880,"d":"$ 166,880"}}]
[null,null,{"$f":"+PRESUPUESTO!B196","v":3.3},{"$f":"+PRESUPUESTO!C196","v":"Luminarias"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,"3.3.1",{"$f":"+_xlfn.XLOOKUP(C3273,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Suministro e instalación de luminaria ilte Albar lens L11605X605X70 CON MARCO - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3273,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"B220",{"$f":"+_xlfn.XLOOKUP(C3277,INSUMOS[codigo],INSUMOS[descripcion])","v":"Luminaria ilte Albar lens L11605X605X70 con marco - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación."},{"$f":"+_xlfn.XLOOKUP(C3277,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C3277,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":310000,"d":"$ 310,000"}},{"v":310000,"d":"$ 310,000"}]
[{"$nulls":7},{"$f":"+F3278*G3278","v":0}]
[{"$nulls":7},{"$f":"SUM(H3277:H3278)","v":{"v":310000,"d":"$ 310,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-10",{"$f":"+_xlfn.XLOOKUP(C3282,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay"},"h-C",0.65,{"$f":"+_xlfn.XLOOKUP(C3282,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":39440.2272576808,"d":"$ 39,440"}},{"$f":"+G3282*F3282","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[{"$nulls":7},{"$f":"SUM(H3282)","v":{"v":25636.147717492524,"d":"$ 25,636"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3286,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3286,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3283","v":{"v":25636.147717492524,"d":"25,636"}},{"v":1,"d":"$ 1"},{"$f":"+F3286*E3286","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[{"$nulls":7},{"$f":"SUM(H3286)","v":{"v":1281.8073858746263,"d":"$ 1,282"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3287,H3283,H3279),0)","v":{"v":336918,"d":"$ 336,918"}}]
[]
[null,null,{"$f":"+PRESUPUESTO!B198","v":3.4},{"$f":"+PRESUPUESTO!C198","v":"Aseo y limpieza de oficinas"}]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B199","v":"3.4.1"},{"$f":"+_xlfn.XLOOKUP(C3294,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Aseo general de la obra, incluye, pisos ventanas, vidrios, cuardescobas, cielos muros, etc."},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3294,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"un"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,null,"M-096",{"$f":"+_xlfn.XLOOKUP(C3298,INSUMOS[codigo],INSUMOS[descripcion])","v":"Elementos para aseo (traperos, escobas, jabon, wipe, etc)"},{"$f":"+_xlfn.XLOOKUP(C3298,INSUMOS[codigo],INSUMOS[unidad])","v":"un"},1,{"$f":"+_xlfn.XLOOKUP(C3298,INSUMOS[codigo],INSUMOS[vr/unitario])","v":{"v":35000,"d":"$ 35,000"}},{"$f":"+F3298*G3298","v":{"v":35000,"d":"$ 35,000"}}]
[{"$nulls":7},{"$f":"SUM(H3298)","v":{"v":35000,"d":"$ 35,000"}}]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C3302,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",2.5,{"$f":"+_xlfn.XLOOKUP(C3302,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F3302*G3302","v":{"v":29182.5,"d":"$ 29,183"}}]
[{"$nulls":7},{"$f":"SUM(H3302)","v":{"v":29182.5,"d":"$ 29,183"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD ","CANTIDAD"," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3306,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3306,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3303","v":{"v":29182.5,"d":"29,183"}},{"v":1,"d":"$ 1"},{"$f":"+F3306*E3306","v":{"v":1459.125,"d":"$ 1,459"}}]
[{"$nulls":7},{"$f":"SUM(H3306)","v":{"v":1459.125,"d":"$ 1,459"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3307,H3303,H3299),0)","v":{"v":65642,"d":"$ 65,642"}},null,{"$f":"+#REF!-H3309","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,null,{"$f":"+PRESUPUESTO!B200","v":"3.4.2"},{"$f":"+_xlfn.XLOOKUP(C3313,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$C$13:$C$200)","v":"Cargue a mano y retiro de sobrantes de obra a escombrera autorizada por el municipio de popayan"},{"$nulls":3},"Unidad"]
[{"$nulls":7},{"$f":"+_xlfn.XLOOKUP(C3313,PRESUPUESTO!$B$13:$B$200,PRESUPUESTO!$E$13:$E$200)","v":"m3"}]
[]
[null,null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[]
[]
[]
[null,null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,null,"CUAD-01",{"$f":"+_xlfn.XLOOKUP(C3321,Tabla3[NOMBRE],Tabla3[[TIPO Y COMPOSICION]:[UND]])","v":"Cuadrilla AA (Albañilería)   1 Ayudante"},"h-C",1,{"$f":"+_xlfn.XLOOKUP(C3321,Tabla3[NOMBRE],Tabla3[UNITARIO])","v":{"v":11673,"d":"$ 11,673"}},{"$f":"+F3321*G3321","v":{"v":11673,"d":"$ 11,673"}}]
[{"$nulls":7},{"$f":"SUM(H3321)","v":{"v":11673,"d":"$ 11,673"}}]
[]
[null,null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,null,{"$f":"+_xlfn.XLOOKUP(D3325,'EQUIPO Y TRANSP.'!$C$10:$C$25,'EQUIPO Y TRANSP.'!$B$10:$B$25)","v":"E000"},"Herramienta Menor (5 % de la M.O)",{"$f":"+_xlfn.XLOOKUP(C3325,'EQUIPO Y TRANSP.'!$B$10:$B$25,'EQUIPO Y TRANSP.'!$D$10:$D$25)","v":{"v":0.05,"d":"5% (M.O)"}},{"$f":"+H3322","v":{"v":11673,"d":"11,673"}},{"v":1,"d":"$ 1"},{"$f":"+F3325*E3325","v":{"v":583.65,"d":"$ 584"}}]
[null,null,"E025",{"$f":"+_xlfn.XLOOKUP($C3326,Tabla2[[Código ]],Tabla2[Descripcion])","v":"Volqueta 5 m3"},{"$f":"+_xlfn.XLOOKUP($C3326,Tabla2[[Código ]],Tabla2[Unidad])","v":"Vje"},0.2,{"$f":"+_xlfn.XLOOKUP($C3326,Tabla2[[Código ]],Tabla2[Precio guía])","v":{"v":100000,"d":"$ 100,000"}},{"$f":"+F3326*G3326","v":{"v":20000,"d":"$ 20,000"}},"OK"]
[{"$nulls":7},{"$f":"SUM(H3325:H3326)","v":{"v":20583.65,"d":"$ 20,584"}}]
[]
[{"$nulls":6},"COSTO DIRECTO",{"$f":"ROUND(SUM(H3327,H3322),0)","v":{"v":32257,"d":"$ 32,257"}}]

{"sheet":"CONCRETOS Y MORTEROS","index":9,"n_rows":133,"n_cols":7,"rows_kept":133,"merged":[[2,1,7,2],[2,3,6,5],[2,6,7,6],[7,3,7,5],[9,2,9,4],[10,2,10,4],[11,2,11,4],[12,2,12,4],[13,2,13,4],[16,2,16,4],[16,5,16,6],[17,1,18,1],[17,2,18,5],[20,1,20,2],[27,1,27,2],[31,1,31,2],[39,2,39,4],[39,5,39,6],[40,1,41,1],[40,2,41,5],[43,1,43,2],[50,1,50,2],[54,1,54,2],[62,2,62,4],[62,5,62,6],[63,1,64,1],[63,2,64,5],[66,1,66,2],[73,1,73,2],[77,1,77,2],[84,2,84,4],[84,5,84,6],[85,1,86,1],[85,2,86,5],[88,1,88,2],[95,1,95,2],[99,1,99,2],[106,2,106,4],[106,5,106,6],[107,1,108,1],[107,2,108,5],[110,1,110,2],[117,1,117,2],[121,1,121,2]]}
[]
[]
[{"$nulls":3},"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"]
[]
[]
[]
[]
[{"$nulls":3},"MORTEROS Y CONCRETOS"]
[]
[null,"Cod","Material",null,null,"Unidad","Valor unitario"]
[null,{"$f":"+_xlfn.XLOOKUP(C11,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-015"},"Agua",null,null,{"$f":"+_xlfn.XLOOKUP(B11,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"lt"},{"$f":"+_xlfn.XLOOKUP(B11,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":20,"d":"$ 20"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C12,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-024"},"Arena",null,null,{"$f":"+_xlfn.XLOOKUP(B12,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"m3"},{"$f":"+_xlfn.XLOOKUP(B12,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":95000,"d":"$ 95,000"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C13,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-060"},"Cemento gris",null,null,{"$f":"+_xlfn.XLOOKUP(B13,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"kg"},{"$f":"+_xlfn.XLOOKUP(B13,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":640,"d":"$ 640"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C14,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-197"},"Triturado",null,null,{"$f":"+_xlfn.XLOOKUP(B14,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"m3"},{"$f":"+_xlfn.XLOOKUP(B14,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":100000,"d":"$ 100,000"}}]
[]
[]
[null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,{"$f":"+B129","v":"CCT-14MP"},{"$f":"+_xlfn.XLOOKUP(B18,'CONCRETOS Y MORTEROS'!$B$129:$B$133,'CONCRETOS Y MORTEROS'!$C$129:$C$133)","v":"Concreto f'c= 14 Mpa"},{"$nulls":3},"Unidad"]
[{"$nulls":6},{"$f":"+_xlfn.XLOOKUP(B18,'CONCRETOS Y MORTEROS'!$B$129:$B$133,'CONCRETOS Y MORTEROS'!$D$129:$D$133)","v":"m3"}]
[]
[null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,{"$f":"+_xlfn.XLOOKUP(C22,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-015"},"Agua",{"$f":"+_xlfn.XLOOKUP(B22,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"lt"},148,{"$f":"+_xlfn.XLOOKUP(B22,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":20,"d":"$ 20"}},{"$f":"+E22*F22","v":{"v":2960,"d":"$ 2,960"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C23,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-024"},"Arena",{"$f":"+_xlfn.XLOOKUP(B23,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"m3"},0.56,{"$f":"+_xlfn.XLOOKUP(B23,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":95000,"d":"$ 95,000"}},{"$f":"+E23*F23","v":{"v":53200.00000000001,"d":"$ 53,200"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C24,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-060"},"Cemento gris",{"$f":"+_xlfn.XLOOKUP(B24,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"kg"},175,{"$f":"+_xlfn.XLOOKUP(B24,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":640,"d":"$ 640"}},{"$f":"+E24*F24","v":{"v":112000,"d":"$ 112,000"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C25,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-197"},"Triturado",{"$f":"+_xlfn.XLOOKUP(B25,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"m3"},0.97,{"$f":"+_xlfn.XLOOKUP(B25,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":100000,"d":"$ 100,000"}},{"$f":"+E25*F25","v":{"v":97000,"d":"$ 97,000"}}]
[{"$nulls":6},{"$f":"SUM(G22:G25)","v":{"v":265160,"d":"$ 265,160"}}]
[]
[null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,"CUAD13","Cuadrilla CC (Preparacion concretos)  1 Of Y 4 Ay","H-H",0.65,{"$f":"+F52","v":{"v":14331.782678806514,"d":"$ 14,332"}},{"$f":"+E29*F29","v":{"v":9315.658741224235,"d":"$ 9,316"}}]
[{"$nulls":6},{"$f":"SUM(G29)","v":{"v":9315.658741224235,"d":"$ 9,316"}}]
[]
[null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,"E017","Mezcladora a gasolina 1.5 sacos","DIA",0.125,{"v":70000,"d":"$ 70,000"},{"$f":"+E33*F33","v":{"v":8750,"d":"$ 8,750"}}]
[null,"E000","Herramienta Menor (5 % de la M.O)",{"$f":"+ROUND(G30*0.05,0)","v":466},1,null,{"$f":"+E34*D34","v":{"v":466,"d":"$ 466"}}]
[{"$nulls":6},{"$f":"SUM(G33:G34)","v":{"v":9216,"d":"$ 9,216"}}]
[]
[{"$nulls":5},"COSTO DIRECTO",{"$f":"SUM(G35,G30,G26)","v":{"v":283691.6587412242,"d":"$ 283,692"}}]
[]
[]
[null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,{"$f":"+B130","v":"CCT-21MP"},{"$f":"+_xlfn.XLOOKUP(B41,'CONCRETOS Y MORTEROS'!$B$129:$B$133,'CONCRETOS Y MORTEROS'!$C$129:$C$133)","v":"Concreto f'c= 21 Mpa"},{"$nulls":3},"Unidad"]
[{"$nulls":6},{"$f":"+_xlfn.XLOOKUP(B41,'CONCRETOS Y MORTEROS'!$B$129:$B$133,'CONCRETOS Y MORTEROS'!$D$129:$D$133)","v":"m3"}]
[]
[null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,{"$f":"+_xlfn.XLOOKUP(C45,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-015"},"Agua",{"$f":"+_xlfn.XLOOKUP(B45,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"lt"},150,{"$f":"+_xlfn.XLOOKUP(B45,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":20,"d":"$ 20"}},{"$f":"+E45*F45","v":{"v":3000,"d":"$ 3,000"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C46,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-024"},"Arena",{"$f":"+_xlfn.XLOOKUP(B46,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"m3"},0.555,{"$f":"+_xlfn.XLOOKUP(B46,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":95000,"d":"$ 95,000"}},{"$f":"+E46*F46","v":{"v":52725.00000000001,"d":"$ 52,725"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C47,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-060"},"Cemento gris",{"$f":"+_xlfn.XLOOKUP(B47,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"kg"},350,{"$f":"+_xlfn.XLOOKUP(B47,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":640,"d":"$ 640"}},{"$f":"+E47*F47","v":{"v":224000,"d":"$ 224,000"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C48,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-197"},"Triturado",{"$f":"+_xlfn.XLOOKUP(B48,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"m3"},0.835,{"$f":"+_xlfn.XLOOKUP(B48,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":100000,"d":"$ 100,000"}},{"$f":"+E48*F48","v":{"v":83500,"d":"$ 83,500"}}]
[{"$nulls":6},{"$f":"SUM(G45:G48)","v":{"v":363225,"d":"$ 363,225"}}]
[]
[null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[null,"CUAD13","Cuadrilla CC (Preparacion concretos)  1 Of Y 4 Ay","H-H",0.941,{"$f":"+CUADRILLAS!G159","v":{"v":14331.782678806514,"d":"$ 14,332"}},{"$f":"+E52*F52","v":{"v":13486.20750075693,"d":"$ 13,486"}}]
[{"$nulls":6},{"$f":"SUM(G52)","v":{"v":13486.20750075693,"d":"$ 13,486"}}]
[]
[null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[null,"E017","Mezcladora a gasolina 1.5 sacos","DIA",0.2,{"v":70000,"d":"$ 70,000"},{"$f":"+E56*F56","v":{"v":14000,"d":"$ 14,000"}}]
[null,"E000","Herramienta Menor (5 % de la M.O)",{"$f":"+ROUND(G53*0.05,0)","v":674},1,null,{"$f":"+E57*D57","v":{"v":674,"d":"$ 674"}}]
[{"$nulls":6},{"$f":"SUM(G56:G57)","v":{"v":14674,"d":"$ 14,674"}}]
[]
[{"$nulls":5},"COSTO DIRECTO",{"$f":"SUM(G58,G53,G49)","v":{"v":391385.20750075695,"d":"$ 391,385"}}]
[]
[]
[null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,{"$f":"+B131","v":"CCT-21MP-M"},{"$f":"+_xlfn.XLOOKUP(B64,'CONCRETOS Y MORTEROS'!$B$129:$B$133,'CONCRETOS Y MORTEROS'!$C$129:$C$133)","v":"Concreto f'c= 21 Mpa - Mezclado a mano"},{"$nulls":3},"Unidad"]
[{"$nulls":6},{"$f":"+_xlfn.XLOOKUP(B64,'CONCRETOS Y MORTEROS'!$B$129:$B$133,'CONCRETOS Y MORTEROS'!$D$129:$D$133)","v":"m3"}]
[]
[null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,{"$f":"+_xlfn.XLOOKUP(C68,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-015"},"Agua",{"$f":"+_xlfn.XLOOKUP(B68,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"lt"},150,{"$f":"+_xlfn.XLOOKUP(B68,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":20,"d":"$ 20"}},{"$f":"+E68*F68","v":{"v":3000,"d":"$ 3,000"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C69,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-024"},"Arena",{"$f":"+_xlfn.XLOOKUP(B69,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"m3"},0.555,{"$f":"+_xlfn.XLOOKUP(B69,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":95000,"d":"$ 95,000"}},{"$f":"+E69*F69","v":{"v":52725.00000000001,"d":"$ 52,725"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C70,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-060"},"Cemento gris",{"$f":"+_xlfn.XLOOKUP(B70,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"kg"},350,{"$f":"+_xlfn.XLOOKUP(B70,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":640,"d":"$ 640"}},{"$f":"+E70*F70","v":{"v":224000,"d":"$ 224,000"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C71,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-197"},"Triturado",{"$f":"+_xlfn.XLOOKUP(B71,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"m3"},0.835,{"$f":"+_xlfn.XLOOKUP(B71,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":100000,"d":"$ 100,000"}},{"$f":"+E71*F71","v":{"v":83500,"d":"$ 83,500"}}]
[{"$nulls":6},{"$f":"SUM(G68:G71)","v":{"v":363225,"d":"$ 363,225"}}]
[]
[null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[]
[{"$nulls":6},{"$f":"SUM(G75)","v":0}]
[]
[null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[]
[{"$nulls":6},{"$f":"SUM(G79:G79)","v":0}]
[]
[{"$nulls":5},"COSTO DIRECTO",{"$f":"SUM(G80,G76,G72)","v":{"v":363225,"d":"$ 363,225"}}]
[]
[]
[null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,{"$f":"+B132","v":"MORT-13"},{"$f":"+_xlfn.XLOOKUP(B86,'CONCRETOS Y MORTEROS'!$B$129:$B$133,'CONCRETOS Y MORTEROS'!$C$129:$C$133)","v":"Mortero 1:3"},{"$nulls":3},"Unidad"]
[{"$nulls":6},{"$f":"+_xlfn.XLOOKUP(B86,'CONCRETOS Y MORTEROS'!$B$129:$B$133,'CONCRETOS Y MORTEROS'!$D$129:$D$133)","v":"m3"}]
[]
[null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,{"$f":"+_xlfn.XLOOKUP(C90,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-015"},"Agua",{"$f":"+_xlfn.XLOOKUP(B90,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"lt"},100,{"$f":"+_xlfn.XLOOKUP(B90,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":20,"d":"$ 20"}},{"$f":"+E90*F90","v":{"v":2000,"d":"$ 2,000"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C91,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-024"},"Arena",{"$f":"+_xlfn.XLOOKUP(B91,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"m3"},1.09,{"$f":"+_xlfn.XLOOKUP(B91,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":95000,"d":"$ 95,000"}},{"$f":"+E91*F91","v":{"v":103550.00000000001,"d":"$ 103,550"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C92,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-060"},"Cemento gris",{"$f":"+_xlfn.XLOOKUP(B92,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"kg"},454,{"$f":"+_xlfn.XLOOKUP(B92,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":640,"d":"$ 640"}},{"$f":"+E92*F92","v":{"v":290560,"d":"$ 290,560"}}]
[]
[{"$nulls":6},{"$f":"SUM(G90:G93)","v":{"v":396110,"d":"$ 396,110"}}]
[]
[null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[]
[{"$nulls":6},{"$f":"SUM(G97)","v":0}]
[]
[null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[]
[]
[]
[{"$nulls":5},"COSTO DIRECTO",{"$f":"SUM(G102,G98,G94)","v":{"v":396110,"d":"$ 396,110"}}]
[]
[]
[null,"Item","CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN \nDE LA INFRAESTRUCTURA VIAL",null,null,"ANALISIS DE PRECIOS UNITARIOS"]
[null,{"$f":"+B133","v":"MORT-14"},{"$f":"+_xlfn.XLOOKUP(B108,'CONCRETOS Y MORTEROS'!$B$129:$B$133,'CONCRETOS Y MORTEROS'!$C$129:$C$133)","v":"Mortero 1:4"},{"$nulls":3},"Unidad"]
[{"$nulls":6},{"$f":"+_xlfn.XLOOKUP(B108,'CONCRETOS Y MORTEROS'!$B$129:$B$133,'CONCRETOS Y MORTEROS'!$D$129:$D$133)","v":"m3"}]
[]
[null,"MATERIALES",null," UNIDAD "," CANTIDAD "," PRECIO UNIT"," VALOR UNIT "]
[null,{"$f":"+_xlfn.XLOOKUP(C112,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-015"},"Agua",{"$f":"+_xlfn.XLOOKUP(B112,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"lt"},180,{"$f":"+_xlfn.XLOOKUP(B112,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":20,"d":"$ 20"}},{"$f":"+E112*F112","v":{"v":3600,"d":"$ 3,600"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C113,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-024"},"Arena",{"$f":"+_xlfn.XLOOKUP(B113,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"m3"},1.16,{"$f":"+_xlfn.XLOOKUP(B113,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":95000,"d":"$ 95,000"}},{"$f":"+E113*F113","v":{"v":110199.99999999999,"d":"$ 110,200"}}]
[null,{"$f":"+_xlfn.XLOOKUP(C114,INSUMOS!$C$9:$C$240,INSUMOS!$B$9:$B$240)","v":"M-060"},"Cemento gris",{"$f":"+_xlfn.XLOOKUP(B114,INSUMOS!$B$9:$B$259,INSUMOS!$D$9:$D$259)","v":"kg"},364,{"$f":"+_xlfn.XLOOKUP(B114,INSUMOS!$B$9:$B$259,INSUMOS!$E$9:$E$259)","v":{"v":640,"d":"$ 640"}},{"$f":"+E114*F114","v":{"v":232960,"d":"$ 232,960"}}]
[]
[{"$nulls":6},{"$f":"SUM(G112:G115)","v":{"v":346760,"d":"$ 346,760"}}]
[]
[null,"MANO DE OBRA",null," UNIDAD "," RENDIMIENTO "," JORNAL/SALARIO"," VALOR UNIT "]
[]
[{"$nulls":6},{"$f":"SUM(G119)","v":0}]
[]
[null,"HERRAMIENTA Y EQUIPO",null," UNIDAD "," RENDIMIENTO "," TARIFA"," VALOR UNIT "]
[]
[]
[]
[{"$nulls":5},"COSTO DIRECTO",{"$f":"SUM(G124,G120,G116)","v":{"v":346760,"d":"$ 346,760"}}]
[]
[null,"CODIGO","CONCRETOS O MORTEROS","UND","VALOR"]
[null,"CCT-14MP","Concreto f'c= 14 Mpa","m3",{"$f":"+G37","v":{"v":283691.6587412242,"d":"$ 283,692"}}]
[null,"CCT-21MP","Concreto f'c= 21 Mpa","m3",{"$f":"+G60","v":{"v":391385.20750075695,"d":"$ 391,385"}}]
[null,"CCT-21MP-M","Concreto f'c= 21 Mpa - Mezclado a mano","m3",{"$f":"+G82","v":{"v":363225,"d":"$ 363,225"}}]
[null,"MORT-13","Mortero 1:3","m3",{"$f":"+G104","v":{"v":396110,"d":"$ 396,110"}}]
[null,"MORT-14","Mortero 1:4","m3",{"$f":"+G126","v":{"v":346760,"d":"$ 346,760"}}]

{"sheet":"MEMORIAS CANTIDADES cap 1.1","index":10,"n_rows":275,"n_cols":10,"rows_kept":275,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9],[76,3,76,9],[77,3,77,9],[78,3,78,7],[80,2,80,3],[81,2,81,3],[81,9,93,9],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,1,93,7],[95,2,95,9],[96,1,96,9],[97,1,97,9],[99,3,99,9],[100,3,100,9],[101,3,101,7],[103,2,103,3],[104,2,104,3],[104,9,112,9],[105,2,105,3],[106,2,106,3],[109,2,109,3],[110,2,110,3],[111,2,111,3],[112,1,112,7],[114,2,114,9],[115,1,115,9],[116,1,116,9],[118,3,118,9],[119,3,119,9],[120,3,120,7],[122,2,122,3],[123,2,123,3],[123,9,134,9],[124,2,124,3],[125,2,125,3],[126,2,126,3],[132,2,132,3],[133,2,133,3],[134,1,134,7],[136,2,136,9],[137,1,137,9],[138,1,138,9],[140,3,140,9],[141,3,141,9],[142,3,142,7],[144,2,144,3],[145,2,145,3],[145,9,151,9],[146,2,146,3],[147,2,147,3],[148,2,148,3],[149,2,149,3],[150,2,150,3],[151,1,151,7],[153,2,153,9],[154,1,154,9],[155,1,155,9],[157,3,157,9],[158,3,158,9],[159,3,159,7],[161,2,161,3],[162,2,162,3],[163,2,163,3],[164,2,164,3],[165,2,165,3],[170,2,170,3],[171,1,171,7],[173,2,173,9],[174,1,174,9],[175,1,175,9],[177,3,177,9],[178,3,178,9],[179,3,179,7],[181,2,181,3],[182,2,182,3],[183,2,183,3],[184,2,184,3],[185,2,185,3],[186,2,186,3],[187,2,187,3],[188,2,188,3],[189,2,189,3],[190,2,190,3],[191,2,191,3],[192,1,192,7],[194,2,194,9],[195,1,195,9],[196,1,196,9],[198,3,198,9],[199,3,199,9],[200,3,200,7],[202,2,202,3],[203,2,203,3],[204,2,204,3],[205,2,205,3],[206,2,206,3],[207,2,207,3],[208,2,208,3],[209,2,209,3],[210,2,210,3],[211,2,211,3],[212,1,212,7],[214,2,214,9],[215,1,215,9],[216,1,216,9],[218,3,218,9],[219,3,219,9],[220,3,220,7],[222,2,222,3],[223,2,223,3],[224,2,224,3],[225,2,225,3],[226,2,226,3],[227,2,227,3],[228,2,228,3],[229,2,229,3],[230,2,230,3],[231,2,231,3],[232,1,232,7],[234,2,234,9],[235,1,235,9],[236,1,236,9],[238,3,238,9],[239,3,239,9],[240,3,240,7],[242,2,242,3],[243,2,243,3],[244,2,244,3],[245,2,245,3],[246,2,246,3],[247,2,247,3],[248,2,248,3],[249,2,249,3],[250,2,250,3],[251,1,251,7],[253,2,253,9],[254,1,254,9],[255,1,255,9],[257,3,257,9],[258,3,258,9],[259,3,259,7],[261,2,261,3],[262,2,262,3],[263,2,263,3],[264,2,264,3],[265,2,265,3],[266,2,266,3],[267,2,267,3],[268,2,268,3],[269,2,269,3],[270,2,270,3],[271,2,271,3],[272,1,272,7],[274,2,274,9],[275,1,275,9],[276,1,276,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!$B$14","v":1.1},{"$f":"+PRESUPUESTO!$C$14","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B15","v":"1.1.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Localización y replanteo"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Area de localizacion del cuarto de compresores",2.65,null,2.75,null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C14*E14*H14,2)","v":7.29}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":7.29}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B16","v":"1.1.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación cerramiento tela fibra tejida h= 2,10, soporte en madera común, cada 3 metros, para ser instalada en el corredor de laboratorio de materiales y el acceso al de suelos."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Longitud 1",{"v":5,"d":"5.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C41*H41,2)","v":{"v":5,"d":"5.00"}}]
[null,"Longitud 2",{"v":15,"d":"15.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C42*H42,2)","v":{"v":15,"d":"15.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":20,"d":"20.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B17","v":"1.1.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Desmonte de cielo raso existente, incluye transporte interno a sitio indicado por la interventoría"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,{"$f":"+D61","v":"Desmonte de cielo raso existente, incluye transporte interno a sitio indicado por la interventoría"},6.28,null,5.77,null,null,{"v":2,"d":"2.00"},{"$f":"+C64*E64*H64","v":{"v":72.4712,"d":"72.47"}}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I70)","v":{"v":72.4712,"d":"72.47"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B18","v":"1.1.4"},{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Desmonte de puerta con marco y nave en madera, incluye transporte interno a sitio indicado por la interventoría, correspondiente a la oficina de coordinación de laboratorio de suelos FIC"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Desmonte de puerta con marco y nave en madera",{"$nulls":5},{"v":1,"d":"1.00"},{"$f":"+H82","v":{"v":1,"d":"1.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C83*((E83+F83)/2)*H83,2)","v":0}]
{"$rows_empty":10}
[null,"Total",{"$nulls":6},{"$f":"SUM(I82:I93)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B19","v":"1.1.5"},{"$f":"+VLOOKUP($C102,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Desmonte de puertas en madera con marco metálico, incluye retiro a un lugar de la obra indicado por la interventoría, correspondientes a la del ingreso al salón Triaxial Dinámico, y entre esta y el almacén."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C102,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Desmonte de puertas en madera con marco metálico",{"$nulls":5},{"v":2,"d":"2.00"},{"$f":"+H105","v":{"v":2,"d":"2.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C106*E106*F106*H106,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I105:I112)","v":{"v":2,"d":"2.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B20","v":"1.1.6"},{"$f":"+VLOOKUP($C121,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Retiro de ventanas metálicas con vidrio y retiro de la misma a lugar de acopio indicado por la interventoría."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C121,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"ventana 1",{"v":3,"d":"3.00"},null,null,{"v":1,"d":"1.00"},null,{"$f":"+I94","v":{"v":1,"d":"1.00"}},{"$f":"+H124*F124*C124","v":{"v":3,"d":"3.00"}}]
[null,"ventana 1",{"v":2.6,"d":"2.60"},null,null,{"v":1.2,"d":"1.20"},null,{"v":1,"d":"1.00"},{"$f":"+H125*F125*C125","v":3.12}]
[null,null,{"v":3,"d":"3.00"},null,null,{"v":1.2,"d":"1.20"},null,{"v":1,"d":"1.00"},{"$f":"+H126*F126*C126","v":{"v":3.5999999999999996,"d":"3.60"}}]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I124:I134)","v":{"v":9.719999999999999,"d":"9.72"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B21","v":"1.1.7"},{"$f":"+VLOOKUP($C143,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Demolición de baldosa existente y traslado de escombros a sitio de acopio aprobado por la interventoría"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C143,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Triaxial",{"v":5.9,"d":"5.90"},null,3.58,null,null,{"v":1,"d":"1.00"},{"$f":"+H146*E146*C146","v":{"v":21.122000000000003,"d":"21.12"}}]
[null,"Bodega actual",8.57,null,{"v":5.9,"d":"5.90"},null,null,{"v":1,"d":"1.00"},{"$f":"+H147*E147*C147","v":{"v":50.563,"d":"50.56"}}]
[null,"Corredor externo",7.23,null,5.89,null,null,{"v":1,"d":"1.00"},{"$f":"+H148*E148*C148","v":{"v":42.5847,"d":"42.58"}}]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I146:I151)","v":{"v":114.2697,"d":"114.27"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B22","v":"1.1.8"},{"$f":"+VLOOKUP($C160,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Demolición de guarda escoba existente y traslado de escombros a sitio de acopio aprobado por la interventoría"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C160,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Guardescobas",{"$f":"3.58+12.36+8.57+4.7+4.7+4.7+4.93+5.89+1.31","v":50.74},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+H163*C163","v":50.74}]
[{"$nulls":8},{"$f":"+ROUND(C164*E164*H164,2)","v":0}]
[{"$nulls":8},0]
[{"$nulls":8},0]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I163:I171)","v":50.74}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B23","v":"1.1.9"},{"$f":"+VLOOKUP($C180,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Demolición de mesón existente de 1.15 x 0.65 x 0.90 m en el salón triaxial dinámico.  y traslado de escombros a sitio de acopio aprobado por la interventoría"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C180,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Demolicion de meson en laboratorio de Triaxial de 1.15 x 0.65 x 0.90 m",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C184*E184*F184*H184,2)","v":0}]
[{"$nulls":8},0]
[{"$nulls":8},0]
[{"$nulls":8},0]
[{"$nulls":8},{"$f":"+ROUND(C188*E188*F188*H188,2)","v":0}]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I183:I192)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B24","v":"1.1.10"},{"$f":"+VLOOKUP($C201,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Demolición de mesón existente de 1.90 x 0.70 x 0.90 m en el salón triaxial dinámico  y traslado de escombros a sitio de acopio aprobado por la interventoría"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C201,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Demolicion de meson en laboratorio de Triaxial de 1.90 x 0.70 x 0.90 m",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C205*E205*F205*H205,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C206*E206*F206*H206,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C207*E207*F207*H207,2)","v":0}]
[{"$nulls":8},0]
[{"$nulls":8},{"$f":"+ROUND(C209*E209*F209*H209,2)","v":0}]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I204:I212)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B25","v":"1.1.11"},{"$f":"+VLOOKUP($C221,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Demolición bases en concreto de 0.13 m de espesor en los salones  y traslado de escombros a sitio de acopio aprobado por la interventoría"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C221,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Area (m2)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"base en concretp de 0.10 m espesor",null,null,3.73,null,null,{"v":1,"d":"1.00"},{"$f":"+H224*E224","v":3.73}]
[{"$nulls":8},{"$f":"+ROUND(C225*E225*F225*H225,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C226*E226*F226*H226,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C227*E227*F227*H227,2)","v":0}]
[{"$nulls":8},0]
[{"$nulls":8},{"$f":"+ROUND(C229*E229*F229*H229,2)","v":0}]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I224:I232)","v":3.73}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B26","v":"1.1.12"},{"$f":"+VLOOKUP($C241,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Demolición de muro en ladrillo existente y traslado de escombros a sitio de acopio indicado por la interventoría"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C241,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Apertura ventana oficina director",null,null,{"v":1,"d":"1.00"},{"v":1.4,"d":"1.40"},null,{"v":1,"d":"1.00"},{"$f":"+H244*F244*E244","v":{"v":1.4,"d":"1.40"}}]
[null,"Puerta de emergencia",null,null,{"v":1.4,"d":"1.40"},{"v":2.1,"d":"2.10"},null,{"v":2,"d":"2.00"},{"$f":"+H245*F245*E245","v":5.88}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I244:I251)","v":{"v":7.279999999999999,"d":"7.28"}}]
[]
[null,"Observaciones","El muro a demoler de la puerta es un muro en tizon por lo que se mide dos veces."]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B27","v":"1.1.13"},{"$f":"+VLOOKUP($C260,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Corte y desenraizado de arboles frutales existentes en la parte trasera del laboratorio. Incluye retiro a la calzada contigua tras de la malla existente para ser recogida y trasladada a una escombrera aprobada por la alcaldía municipal"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C260,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Corte de arboles de la parte trasera del laboratorio",{"$nulls":5},{"v":4,"d":"4.00"},{"$f":"+H263","v":{"v":4,"d":"4.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C264*E264*F264*H264,2)","v":0}]
[{"$nulls":8},0]
[{"$nulls":8},{"$f":"+ROUND(C266*E266*F266*H266,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I263:I272)","v":{"v":4,"d":"4.00"}}]
[]
[null,"Observaciones"]

{"sheet":"RED ELECTRICA","index":11,"n_rows":483,"n_cols":7,"rows_kept":483,"hidden":true,"merged":[[1,1,6,2],[1,3,6,5],[1,6,6,6],[7,1,8,2],[7,3,8,6],[9,1,9,2],[9,4,9,6],[10,1,12,2],[10,3,10,5],[10,6,11,6],[11,3,12,5],[13,1,13,2],[27,1,27,3],[27,4,27,5],[28,1,28,6],[29,1,29,2],[31,1,31,3],[31,4,31,5],[32,1,32,6],[33,1,33,2],[35,1,35,3],[35,4,35,5],[36,1,36,6],[37,1,37,2],[39,1,39,3],[39,4,39,5],[40,4,40,5],[45,1,45,2],[45,4,45,6],[46,1,48,2],[46,3,46,5],[46,6,47,6],[47,3,48,5],[49,1,49,2],[55,1,55,3],[55,4,55,5],[56,1,56,6],[57,1,57,2],[59,1,59,3],[59,4,59,5],[60,1,60,6],[61,1,61,2],[63,1,63,3],[63,4,63,5],[64,1,64,6],[65,1,65,2],[67,1,67,3],[67,4,67,5],[68,4,68,5],[71,1,71,2],[71,4,71,6],[72,1,74,2],[72,3,72,5],[72,6,73,6],[73,3,74,5],[75,1,75,2],[89,1,89,3],[89,4,89,5],[90,1,90,6],[91,1,91,2],[93,1,93,3],[93,4,93,5],[94,1,94,6],[95,1,95,2],[97,1,97,3],[97,4,97,5],[98,1,98,6],[99,1,99,2],[101,1,101,3],[101,4,101,5],[102,4,102,5],[105,1,105,2],[105,4,105,6],[106,1,108,2],[106,3,106,5],[106,6,107,6],[107,3,108,5],[109,1,109,2],[121,1,121,3],[121,4,121,5],[122,1,122,6],[123,1,123,2],[125,1,125,3],[125,4,125,5],[126,1,126,6],[127,1,127,2],[129,1,129,3],[129,4,129,5],[130,1,130,6],[131,1,131,2],[133,1,133,3],[133,4,133,5],[134,4,134,5],[139,1,139,2],[139,4,139,6],[140,1,142,2],[140,3,140,5],[140,6,141,6],[141,3,142,5],[143,1,143,2],[145,1,145,3],[145,4,145,5],[146,1,146,6],[147,1,147,2],[149,1,149,3],[149,4,149,5],[150,1,150,6],[151,1,151,2],[153,1,153,3],[153,4,153,5],[154,1,154,6],[155,1,155,2],[157,1,157,3],[157,4,157,5],[158,4,158,5],[161,1,161,2],[161,4,161,6],[162,1,164,2],[162,3,162,5],[162,6,163,6],[163,3,164,5],[165,1,165,2],[167,1,167,3],[167,4,167,5],[168,1,168,6],[169,1,169,2],[171,1,171,3],[171,4,171,5],[172,1,172,6],[173,1,173,2],[175,1,175,3],[175,4,175,5],[176,1,176,6],[177,1,177,2],[179,1,179,3],[179,4,179,5],[180,4,180,5],[185,1,185,2],[185,4,185,6],[186,1,188,2],[186,3,186,5],[186,6,187,6],[187,3,188,5],[189,1,189,2],[193,1,193,3],[193,4,193,5],[194,1,194,6],[195,1,195,2],[197,1,197,3],[197,4,197,5],[198,1,198,6],[199,1,199,2],[201,1,201,3],[201,4,201,5],[202,1,202,6],[203,1,203,2],[205,1,205,3],[205,4,205,5],[206,4,206,5],[209,1,209,2],[209,4,209,6],[210,1,212,2],[210,3,210,5],[210,6,211,6],[211,3,212,5],[213,1,213,2],[215,1,215,3],[215,4,215,5],[216,1,216,6],[217,1,217,2],[219,1,219,3],[219,4,219,5],[220,1,220,6],[221,1,221,2],[223,1,223,3],[223,4,223,5],[224,1,224,6],[225,1,225,2],[227,1,227,3],[227,4,227,5],[228,4,228,5],[233,1,233,2],[233,4,233,6],[234,1,236,2],[234,3,234,5],[234,6,235,6],[235,3,236,5],[237,1,237,2],[244,1,244,3],[244,4,244,5],[245,1,245,6],[246,1,246,2],[248,1,248,3],[248,4,248,5],[249,1,249,6],[250,1,250,2],[252,1,252,3],[252,4,252,5],[253,1,253,6],[254,1,254,2],[256,1,256,3],[256,4,256,5],[257,4,257,5],[260,1,260,2],[260,4,260,6],[261,1,263,2],[261,3,261,5],[261,6,262,6],[262,3,263,5],[264,1,264,2],[266,1,266,3],[266,4,266,5],[267,1,267,6],[268,1,268,2],[270,1,270,3],[270,4,270,5],[271,1,271,6],[272,1,272,2],[274,1,274,3],[274,4,274,5],[275,1,275,6],[276,1,276,2],[278,1,278,3],[278,4,278,5],[279,4,279,5],[284,1,284,2],[284,4,284,6],[285,1,287,2],[285,3,285,5],[285,6,286,6],[286,3,287,5],[288,1,288,2],[291,1,291,3],[291,4,291,5],[292,1,292,6],[293,1,293,2],[295,1,295,3],[295,4,295,5],[296,1,296,6],[297,1,297,2],[299,1,299,3],[299,4,299,5],[300,1,300,6],[301,1,301,2],[303,1,303,3],[303,4,303,5],[304,4,304,5],[307,1,307,2],[307,4,307,6],[308,1,310,2],[308,3,308,5],[308,6,309,6],[309,3,310,5],[311,1,311,2],[316,1,316,3],[316,4,316,5],[317,1,317,6],[318,1,318,2],[320,1,320,3],[320,4,320,5],[321,1,321,6],[322,1,322,2],[324,1,324,3],[324,4,324,5],[325,1,325,6],[326,1,326,2],[328,1,328,3],[328,4,328,5],[329,4,329,5],[334,1,334,2],[334,4,334,6],[335,1,337,2],[335,3,335,5],[335,6,336,6],[336,3,337,5],[338,1,338,2],[344,1,344,3],[344,4,344,5],[345,1,345,6],[346,1,346,2],[348,1,348,3],[348,4,348,5],[349,1,349,6],[350,1,350,2],[352,1,352,3],[352,4,352,5],[353,1,353,6],[354,1,354,2],[356,1,356,3],[356,4,356,5],[357,4,357,5],[360,1,360,2],[360,4,360,6],[361,1,363,2],[361,3,361,5],[361,6,362,6],[362,3,363,5],[364,1,364,2],[366,1,366,3],[366,4,366,5],[367,1,367,6],[368,1,368,2],[370,1,370,3],[370,4,370,5],[371,1,371,6],[372,1,372,2],[374,1,374,3],[374,4,374,5],[375,1,375,6],[376,1,376,2],[378,1,378,3],[378,4,378,5],[379,4,379,5],[384,1,384,2],[384,4,384,6],[385,1,387,2],[385,3,385,5],[385,6,386,6],[386,3,387,5],[388,1,388,2],[392,1,392,3],[392,4,392,5],[393,1,393,6],[394,1,394,2],[396,1,396,3],[396,4,396,5],[397,1,397,6],[398,1,398,2],[400,1,400,3],[400,4,400,5],[401,1,401,6],[402,1,402,2],[404,1,404,3],[404,4,404,5],[405,4,405,5],[408,1,408,2],[408,4,408,6],[409,1,411,2],[409,3,409,5],[409,6,410,6],[410,3,411,5],[412,1,412,2],[419,1,419,3],[419,4,419,5],[420,1,420,6],[421,1,421,2],[423,1,423,3],[423,4,423,5],[424,1,424,6],[425,1,425,2],[427,1,427,3],[427,4,427,5],[428,1,428,6],[429,1,429,2],[431,1,431,3],[431,4,431,5],[432,4,432,5],[437,1,437,2],[437,4,437,6],[438,1,440,2],[438,3,438,5],[438,6,439,6],[439,3,440,5],[441,1,441,2],[446,1,446,3],[446,4,446,5],[447,1,447,6],[448,1,448,2],[450,1,450,3],[450,4,450,5],[451,1,451,6],[452,1,452,2],[454,1,454,3],[454,4,454,5],[455,1,455,6],[456,1,456,2],[458,1,458,3],[458,4,458,5],[459,4,459,5],[462,1,462,2],[462,4,462,6],[463,1,465,2],[463,3,463,5],[463,6,464,6],[464,3,465,5],[466,1,466,2],[469,1,469,3],[469,4,469,5],[470,1,470,6],[471,1,471,2],[473,1,473,3],[473,4,473,5],[474,1,474,6],[475,1,475,2],[477,1,477,3],[477,4,477,5],[478,1,478,6],[479,1,479,2],[481,1,481,3],[481,4,481,5],[482,4,482,5]]}
[]
[{"$nulls":3},{"$f":"D12","v":"PLACA POLIDEPORTIVA CUBIERTA"}]
[]
[]
[]
[]
[]
[null,"Capítulo 5 ",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":3},"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Alambre de cobre thwn No 12","m",{"v":9,"d":"9.00"},{"$f":"INSUMOS!E52","v":{"v":3156,"d":"$ 3,156.00"}},{"$f":"+ROUND(E15*F15,0)","v":{"v":28404,"d":"$ 28,404.00"}}]
[null,2,"Tubo conduit EMT 3/4\"","m",{"v":9,"d":"9.00"},{"$f":"INSUMOS!E53","v":{"v":2250,"d":"$ 2,250.00"}},{"v":20250,"d":"$ 20,250.00"}]
[null,3,"Boquilla terminal EMT de 3/4\"","un",{"v":2,"d":"2.00"},{"$f":"INSUMOS!E54","v":{"v":6750,"d":"$ 6,750.00"}},{"v":13500,"d":"$ 13,500.00"}]
[null,4,"unión EMT 3/4\"","un ",{"v":3,"d":"3.00"},{"$f":"INSUMOS!E55","v":{"v":4800,"d":"$ 4,800.00"}},{"v":14400,"d":"$ 14,400.00"}]
[null,5,"Caja octagonal","un ",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E56","v":{"v":4800,"d":"$ 4,800.00"}},{"v":4800,"d":"$ 4,800.00"}]
[null,6,"Caja 5800","un ",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E57","v":{"v":72000,"d":"$ 72,000.00"}},{"v":72000,"d":"$ 72,000.00"}]
[null,7,"Cinta aislante","un",0.05,{"$f":"INSUMOS!E58","v":{"v":6900,"d":"$ 6,900.00"}},{"v":345,"d":"$ 345.00"}]
[null,8,"Aislador de rosca para empalme","un",{"v":3,"d":"3.00"},{"$f":"INSUMOS!E59","v":{"v":3800,"d":"$ 3,800.00"}},{"v":11400,"d":"$ 11,400.00"}]
[null,9,"Tapa salida cordón caja octagonal","un",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E60","v":{"v":2900,"d":"$ 2,900.00"}},{"v":2900,"d":"$ 2,900.00"}]
[null,10,"Abrazadera de 3/4\"","un",{"v":3,"d":"3.00"},{"$f":"INSUMOS!E61","v":{"v":480,"d":"$ 480.00"}},{"v":1440,"d":"$ 1,440.00"}]
[null,11,"Perno de tiro","un",{"v":3,"d":"3.00"},{"$f":"INSUMOS!E62","v":{"v":3200,"d":"$ 3,200.00"}},{"v":9600,"d":"$ 9,600.00"}]
[null,12,"Pólvora para perno","un",{"v":3,"d":"3.00"},{"$f":"INSUMOS!E63","v":{"v":1400,"d":"$ 1,400.00"}},{"v":4200,"d":"$ 4,200.00"}]
[null,13,"Desperdicio 3% de Materiales","%",0.03,{"$f":"SUM(G15:G26)","v":{"v":183239,"d":"$ 183,239.00"}},{"v":5497,"d":"$ 5,497.00"}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G15:G27)","v":{"v":188736,"d":"$ 188,736"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G40*E31","v":{"$error":"#REF!"}},{"$f":"+ROUND(F31,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G31:G31)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E35*F35,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G35:G35)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"$f":"20246/34844.22+2813.9/34844.22","v":{"v":0.6617998623588073,"d":"0.66"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E39*F39,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G39:G39)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"+G40+G36+G32+G28","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Toma de caucho (aérea) con polo","un",1,{"$f":"INSUMOS!E64","v":{"v":7200,"d":"$ 7,200.00"}},{"$f":"+ROUND(E51*F51,0)","v":{"v":7200,"d":"$ 7,200.00"}}]
[null,2,"Aislador de rosca para empalme","un ",3,{"$f":"INSUMOS!E65","v":{"v":40000,"d":"$ 40,000.00"}},{"$f":"+ROUND(E52*F52,0)","v":{"v":120000,"d":"$ 120,000.00"}}]
[null,3,"Encauchetado 3x14","m",1,{"$f":"INSUMOS!E66","v":{"v":26000,"d":"$ 26,000.00"}},{"$f":"+ROUND(E53*F53,0)","v":{"v":26000,"d":"$ 26,000.00"}}]
[null,4,"Clavija de caucho (aérea) con polo","un ",1,{"$f":"INSUMOS!E67","v":{"v":1350,"d":"$ 1,350.00"}},{"$f":"+ROUND(E54*F54,0)","v":{"v":1350,"d":"$ 1,350.00"}}]
[null,5,"Desperdicio 3% de Materiales","%",0.03,{"$f":"SUM(G51:G54)","v":{"v":154550,"d":"$ 154,550.00"}},{"$f":"+ROUND(E55*F55,0)","v":{"v":4637,"d":"$ 4,637.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G51:G55)","v":{"v":159187,"d":"$ 159,187"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G68*E59","v":{"$error":"#REF!"}},{"$f":"+ROUND(F59,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G59:G59)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E63*F63,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G63:G63)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":0.4,"d":"0.40"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E67*F67,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G67:G67)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"+G68+G64+G60+G56","v":{"$error":"#REF!"}}]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Alambre de cobre thwn No 12","m",{"v":13,"d":"13.00"},{"$f":"INSUMOS!E52","v":{"v":3156,"d":"$ 3,156.00"}},{"$f":"+ROUND(E77*F77,0)","v":{"v":41028,"d":"$ 41,028.00"}}]
[null,2,"Tubo conduit EMT 3/4\"","m",{"v":6,"d":"6.00"},{"$f":"INSUMOS!E53","v":{"v":2250,"d":"$ 2,250.00"}},{"v":13500,"d":"$ 13,500.00"}]
[null,3,"Boquilla terminal EMT de 3/4\"","un ",{"v":2,"d":"2.00"},{"$f":"INSUMOS!E54","v":{"v":6750,"d":"$ 6,750.00"}},{"v":13500,"d":"$ 13,500.00"}]
[null,4,"unión EMT 3/4\"","un ",{"v":2,"d":"2.00"},{"$f":"INSUMOS!E55","v":{"v":4800,"d":"$ 4,800.00"}},{"v":9600,"d":"$ 9,600.00"}]
[null,5,"Caja 5800","un ",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E57","v":{"v":72000,"d":"$ 72,000.00"}},{"v":72000,"d":"$ 72,000.00"}]
[null,6,"Toma Monofásica doble con polo","un",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E68","v":{"v":640,"d":"$ 640.00"}},{"v":640,"d":"$ 640.00"}]
[null,7,"Cinta aislante","un",0.05,{"$f":"INSUMOS!E58","v":{"v":6900,"d":"$ 6,900.00"}},{"v":345,"d":"$ 345.00"}]
[null,8,"Aislador de rosca para empalme","un ",{"v":3,"d":"3.00"},{"$f":"INSUMOS!E59","v":{"v":3800,"d":"$ 3,800.00"}},{"v":11400,"d":"$ 11,400.00"}]
[null,9,"Marquilla en acrílico","un",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E69","v":{"v":38500,"d":"$ 38,500.00"}},{"v":38500,"d":"$ 38,500.00"}]
[null,10,"Abrazadera de 3/4\"","un",{"v":3,"d":"3.00"},{"$f":"INSUMOS!E61","v":{"v":480,"d":"$ 480.00"}},{"v":1440,"d":"$ 1,440.00"}]
[null,11,"Perno de tiro","un",{"v":3,"d":"3.00"},{"$f":"INSUMOS!E62","v":{"v":3200,"d":"$ 3,200.00"}},{"v":9600,"d":"$ 9,600.00"}]
[null,12,"Pólvora para perno","un",{"v":3,"d":"3.00"},{"$f":"INSUMOS!E63","v":{"v":1400,"d":"$ 1,400.00"}},{"v":4200,"d":"$ 4,200.00"}]
[null,13,"Desperdicio 3% de Materiales","%",0.03,{"$f":"SUM(G77:G88)","v":{"v":215753,"d":"$ 215,753.00"}},{"v":6473,"d":"$ 6,473.00"}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G77:G89)","v":{"v":222226,"d":"$ 222,226"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G102*E93","v":{"$error":"#REF!"}},{"$f":"+ROUND(F93,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G93:G93)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E97*F97,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G97:G97)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":0.3,"d":"0.30"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E101*F101,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G101:G101)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"+G102+G98+G94+G90","v":{"$error":"#REF!"}}]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Cable vehicular No 16","m",{"v":28,"d":"28.00"},{"$f":"INSUMOS!E71","v":{"v":65000,"d":"$ 65,000.00"}},{"$f":"+ROUND(E111*F111,0)","v":{"v":1820000,"d":"$ 1,820,000.00"}}]
[null,2,"Tubo conduit EMT 3/4\"","m",{"v":7,"d":"7.00"},{"$f":"INSUMOS!E53","v":{"v":2250,"d":"$ 2,250.00"}},{"v":15750,"d":"$ 15,750.00"}]
[null,3,"Boquilla terminal EMT de 3/4\"","un ",{"v":2,"d":"2.00"},{"$f":"INSUMOS!E54","v":{"v":6750,"d":"$ 6,750.00"}},{"v":13500,"d":"$ 13,500.00"}]
[null,4,"unión EMT 3/4\"","un ",{"v":2,"d":"2.00"},{"$f":"INSUMOS!E55","v":{"v":4800,"d":"$ 4,800.00"}},{"v":9600,"d":"$ 9,600.00"}]
[null,5,"Caja octagonal","un ",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E56","v":{"v":4800,"d":"$ 4,800.00"}},{"v":4800,"d":"$ 4,800.00"}]
[null,6,"Caja 5800","un",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E57","v":{"v":72000,"d":"$ 72,000.00"}},{"v":72000,"d":"$ 72,000.00"}]
[null,7,"Cinta aislante","un",0.05,{"$f":"INSUMOS!E58","v":{"v":6900,"d":"$ 6,900.00"}},{"v":345,"d":"$ 345.00"}]
[null,8,"Aislador de rosca para empalme","un",{"v":2,"d":"2.00"},{"$f":"INSUMOS!E65","v":{"v":40000,"d":"$ 40,000.00"}},{"v":80000,"d":"$ 80,000.00"}]
[null,9,"Amarre plástico (zuncho)","un",{"v":5,"d":"5.00"},{"$f":"INSUMOS!E70","v":{"v":38500,"d":"$ 38,500.00"}},{"v":192500,"d":"$ 192,500.00"}]
[null,10,"Botón de timbre","un",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E73","v":{"v":600,"d":"$ 600.00"}},{"v":600,"d":"$ 600.00"}]
[null,11,"Desperdicio 3% de Materiales","%",0.03,{"$f":"SUM(G111:G120)","v":{"v":2209095,"d":"$ 2,209,095.00"}},{"v":66273,"d":"$ 66,273.00"}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G111:G121)","v":{"v":2275368,"d":"$ 2,275,368"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G134*E125","v":{"$error":"#REF!"}},{"$f":"+ROUND(F125,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G125:G125)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E129*F129,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G129:G129)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"$f":"16594.45/F133","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E133*F133,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G133:G133)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G134+G130+G126+G122,0)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!B229","v":0},{"$f":"PRESUPUESTO!C229","v":0}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Automático tipo riel 1x15, 1x20 o 1x30 A","un",{"v":1,"d":"1.00"},{"$f":"+INSUMOS!E74","v":{"v":39500,"d":"$ 39,500.00"}},{"$f":"+ROUND(E145*F145,0)","v":{"v":39500,"d":"$ 39,500.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G145:G145)","v":{"v":39500,"d":"$ 39,500"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G158*E149","v":{"$error":"#REF!"}},{"$f":"+ROUND(F149,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G149:G149)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E153*F153,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G153:G153)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":0.1,"d":"0.10"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E157*F157,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G157:G157)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G158+G154+G150+G146,0)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!B230","v":0},{"$f":"PRESUPUESTO!C230","v":0}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Automático tipo riel 2x20 o 2x30 A","un",{"v":1,"d":"1.00"},{"$f":"+INSUMOS!E75","v":{"v":7200,"d":"$ 7,200.00"}},{"$f":"+ROUND(E167*F167,0)","v":{"v":7200,"d":"$ 7,200.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G167:G167)","v":{"v":7200,"d":"$ 7,200"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G180*E171","v":{"$error":"#REF!"}},{"$f":"+ROUND(F171,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G171:G171)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E175*F175,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G175:G175)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":0.1,"d":"0.10"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E179*F179,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G179:G179)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G180+G176+G172+G168,0)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!B231","v":0},{"$f":"PRESUPUESTO!C231","v":0}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Tablero Minipragma de 12 circuitos","un ",1,{"$f":"INSUMOS!E76","v":{"v":111000,"d":"$ 111,000.00"}},{"$f":"+ROUND(E191*F191,0)","v":{"v":111000,"d":"$ 111,000.00"}}]
[null,2,"Espárrago para anclaje","un ",8,{"$f":"INSUMOS!E77","v":{"v":36000,"d":"$ 36,000.00"}},{"$f":"+ROUND(E192*F192,0)","v":{"v":288000,"d":"$ 288,000.00"}}]
[null,3,"Tuercas de fijación","un ",16,{"$f":"INSUMOS!E78","v":{"v":2200,"d":"$ 2,200.00"}},{"$f":"+ROUND(E193*F193,0)","v":{"v":35200,"d":"$ 35,200.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G191:G193)","v":{"v":434200,"d":"$ 434,200"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G206*E197","v":{"$error":"#REF!"}},{"$f":"+ROUND(F197,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G197:G197)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E201*F201,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G201:G201)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":2.5,"d":"2.50"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E205*F205,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G205:G205)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G206+G202+G198+G194,0)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!B232","v":0},{"$f":"PRESUPUESTO!C232","v":0}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Telerruptor bipolar 120V - 16 amperios","un ",1,{"$f":"INSUMOS!E79","v":{"v":7000,"d":"$ 7,000.00"}},{"$f":"+ROUND(E215*F215,0)","v":{"v":7000,"d":"$ 7,000.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G215:G215)","v":{"v":7000,"d":"$ 7,000"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G228*E219","v":{"$error":"#REF!"}},{"$f":"+ROUND(F219,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G219:G219)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E223*F223,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G223:G223)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":0.8,"d":"0.80"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E227*F227,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G227:G227)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G228+G224+G220+G216,0)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!B233","v":0},{"$f":"PRESUPUESTO!C233","v":0}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"m"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Cable de cobre No 8 thwn","m",3.15,{"$f":"INSUMOS!E80","v":{"v":6000,"d":"$ 6,000.00"}},{"$f":"+ROUND(E239*F239,0)","v":{"v":18900,"d":"$ 18,900.00"}}]
[null,2,"Cable de cobre No 10 thwn","m",1.05,{"$f":"INSUMOS!E81","v":{"v":3000,"d":"$ 3,000.00"}},{"v":3150,"d":"$ 3,150.00"}]
[null,3,"Terminal cobre No 8 ","un ",0.1,{"$f":"INSUMOS!E82","v":{"v":1500,"d":"$ 1,500.00"}},{"v":150,"d":"$ 150.00"}]
[null,4,"Terminal cobre No 10","un ",0.1,{"$f":"INSUMOS!E83","v":{"v":5600,"d":"$ 5,600.00"}},{"v":560,"d":"$ 560.00"}]
[null,5,"Amarre plástico (zuncho)","un ",1,{"$f":"INSUMOS!E72","v":{"v":3500,"d":"$ 3,500.00"}},{"v":3500,"d":"$ 3,500.00"}]
[null,6,"Desperdicio 3% de Materiales","%",{"v":0.03,"d":"3%"},{"$f":"SUM(G239:G243)","v":{"v":26260,"d":"$ 26,260.00"}},{"v":788,"d":"$ 788.00"}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G239:G244)","v":{"v":27048,"d":"$ 27,048"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G257*E248","v":{"$error":"#REF!"}},{"$f":"+ROUND(F248,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G248:G248)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E252*F252,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G252:G252)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":0.1,"d":"0.10"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E256*F256,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G256:G256)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G257+G253+G249+G245,0)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!B234","v":0},{"$f":"PRESUPUESTO!C234","v":0}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,{"$f":"E261","v":0},"un ",1,{"$f":"INSUMOS!E84","v":{"v":784,"d":"$ 784.00"}},{"$f":"+ROUND(E266*F266,0)","v":{"v":784,"d":"$ 784.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G266:G266)","v":{"v":784,"d":"$ 784"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G279*E270","v":{"$error":"#REF!"}},{"$f":"+ROUND(F270,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G270:G270)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E274*F274,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G274:G274)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":0.4,"d":"0.40"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E278*F278,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G278:G278)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G279+G275+G271+G267,0)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!B235","v":0},{"$f":"PRESUPUESTO!C235","v":0}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Caja de paso de 15X15X10","un ",1,{"$f":"INSUMOS!E85","v":{"v":2500,"d":"$ 2,500.00"}},{"$f":"+ROUND(E290*F290,0)","v":{"v":2500,"d":"$ 2,500.00"}}]
[null,2,"Desperdicio 3% de Materiales","%",{"v":0.03,"d":"3%"},{"$f":"G290","v":{"v":2500,"d":"$ 2,500.00"}},{"$f":"+ROUND(E291*F291,0)","v":{"v":75,"d":"$ 75.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G290:G291)","v":{"v":2575,"d":"2,575 "}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G304*E295","v":{"$error":"#REF!"}},{"$f":"+ROUND(F295,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G295:G295)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E299*F299,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G299:G299)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":0.4,"d":"0.40"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E303*F303,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G303:G303)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G304+G300+G296+G292,0)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Caja en Mampostería tipo alumbrado público","un ",1,{"$f":"INSUMOS!E86","v":{"v":4970,"d":"$ 4,970.00"}},{"$f":"+ROUND(E313*F313,0)","v":{"v":4970,"d":"$ 4,970.00"}}]
[null,2,"Tapa para caja de tipo A.P.","un ",1,{"$f":"INSUMOS!E88","v":{"v":20016,"d":"$ 20,016.00"}},{"$f":"+ROUND(E314*F314,0)","v":{"v":20016,"d":"$ 20,016.00"}}]
[null,3,"Marco para caja de 60x60x5","un",1,{"$f":"INSUMOS!E89","v":{"v":59100,"d":"$ 59,100.00"}},{"$f":"+ROUND(E315*F315,0)","v":{"v":59100,"d":"$ 59,100.00"}}]
[null,4,"Desperdicio 3% de Materiales","%",0.03,{"$f":"SUM(G313:G315)","v":{"v":84086,"d":"$ 84,086.00"}},{"$f":"+ROUND(E316*F316,0)","v":{"v":2523,"d":"$ 2,523.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G313:G316)","v":{"v":86609,"d":"86,609 "}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","Valor unitario","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G329*E320","v":{"$error":"#REF!"}},{"$f":"+ROUND(F320,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G320:G320)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,2,"No aplica",{"$nulls":3},{"$f":"+ROUND(E324*F324,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G324:G324)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":2.2,"d":"2.20"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E328*F328,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G328:G328)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G329+G325+G321+G317,0)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Caja en mampostería de 30x30x60","un ",1,{"$f":"INSUMOS!E90","v":{"v":25460,"d":"$ 25,460.00"}},{"$f":"+ROUND(E340*F340,0)","v":{"v":25460,"d":"$ 25,460.00"}}]
[null,2,"Tapa para caja de 30x30x5","un ",1,{"$f":"INSUMOS!E91","v":{"v":49000,"d":"$ 49,000.00"}},{"$f":"+ROUND(E341*F341,0)","v":{"v":49000,"d":"$ 49,000.00"}}]
[null,3,"Marco para caja de 30x30x5","un",1,{"$f":"INSUMOS!E89","v":{"v":59100,"d":"$ 59,100.00"}},{"$f":"+ROUND(E342*F342,0)","v":{"v":59100,"d":"$ 59,100.00"}}]
[null,4,"Platina de cobre de 400x50x2mm","un ",1,{"$f":"INSUMOS!E92","v":{"v":1200,"d":"$ 1,200.00"}},{"$f":"+ROUND(E343*F343,0)","v":{"v":1200,"d":"$ 1,200.00"}}]
[null,5,"Desperdicio 3% de Materiales","%",{"v":0.03,"d":"3%"},{"$f":"SUM(G340:G343)","v":{"v":134760,"d":"$ 134,760.00"}},{"$f":"+ROUND(E344*F344,0)","v":{"v":4043,"d":"$ 4,043.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G340:G344)","v":{"v":138803,"d":"$ 138,803"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","VALOR","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G357*E348","v":{"$error":"#REF!"}},{"$f":"+ROUND(F348,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G348:G348)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E352*F352,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G352:G352)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":2.5,"d":"2.50"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E356*F356,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G356:G356)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G357+G353+G349+G345,0)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Varilla de cobre de 2,40 Ms x 5/8\"","un",1,{"$f":"INSUMOS!E93","v":{"v":12000,"d":"$ 12,000.00"}},{"$f":"+ROUND(E366*F366,0)","v":{"v":12000,"d":"$ 12,000.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G366:G366)","v":{"v":12000,"d":"$ 12,000"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","VALOR","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G379*E370","v":{"$error":"#REF!"}},{"$f":"+ROUND(F370,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G370:G370)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E374*F374,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G374:G374)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":0.5,"d":"0.50"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E378*F378,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G378:G378)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G379+G375+G371+G367,0)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"m"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Cable de Cobre No 8","m",1,{"$f":"INSUMOS!E80","v":{"v":6000,"d":"$ 6,000.00"}},{"$f":"+ROUND(E390*F390,0)","v":{"v":6000,"d":"$ 6,000.00"}}]
[null,2,"Tubo conduit PVC 3/4\"","m",1,{"$f":"INSUMOS!E53","v":{"v":2250,"d":"$ 2,250.00"}},{"$f":"+ROUND(E391*F391,0)","v":{"v":2250,"d":"$ 2,250.00"}}]
[null,3,"Desperdicio 3% de Materiales","%",{"v":0.03,"d":"3%"},{"$f":"SUM(G390:G391)","v":{"v":8250,"d":"$ 8,250.00"}},{"$f":"+ROUND(E392*F392,0)","v":{"v":248,"d":"$ 248.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G390:G392)","v":{"v":8498,"d":"$ 8,498"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","VALOR","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G405*E396","v":{"$error":"#REF!"}},{"$f":"+ROUND(F396,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G396:G396)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E400*F400,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G400:G400)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Cantidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":0.4,"d":"0.40"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E404*F404,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G404:G404)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G405+G401+G397+G393,0)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"m"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Soldadura 120 gramos","un",0.02,{"$f":"INSUMOS!E94","v":{"v":2150,"d":"$ 2,150.00"}},{"$f":"+ROUND(E414*F414,0)","v":{"v":43,"d":"$ 43.00"}}]
[null,2,"Molde","un",0.02,{"$f":"INSUMOS!E95","v":{"v":2150,"d":"$ 2,150.00"}},{"v":43,"d":"$ 43.00"}]
[null,3,"Pinza","un",0.02,{"$f":"INSUMOS!E96","v":{"v":8200,"d":"$ 8,200.00"}},{"v":164,"d":"$ 164.00"}]
[null,4,"Encendedor","un",0.02,{"$f":"INSUMOS!E97","v":{"v":700,"d":"$ 700.00"}},{"v":14,"d":"$ 14.00"}]
[null,5,"Cable de cobre desnudo No 2/0","m",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E98","v":{"v":5600,"d":"$ 5,600.00"}},{"v":5600,"d":"$ 5,600.00"}]
[null,6,"Desperdicio 3% de Materiales","%",{"v":0.03,"d":"3%"},{"$f":"SUM(G414:G418)","v":{"v":5864,"d":"$ 5,864.00"}},{"v":176,"d":"$ 176.00"}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G414:G419)","v":{"v":6040,"d":"$ 6,040"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","VALOR","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G432*E423","v":{"$error":"#REF!"}},{"$f":"+ROUND(F423,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G423:G423)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E427*F427,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G427:G427)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"$f":"2453.99/F431","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E431*F431,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G431:G431)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G432+G428+G424+G420,0)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA POLIDEPORTIVA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Varilla captora 60 cm","un",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E99","v":{"v":736,"d":"$ 736.00"}},{"$f":"+ROUND(E443*F443,0)","v":{"v":736,"d":"$ 736.00"}}]
[null,2,"Aislador","un",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E100","v":{"v":2200,"d":"$ 2,200.00"}},{"$f":"+ROUND(E444*F444,0)","v":{"v":2200,"d":"$ 2,200.00"}}]
[null,3,"soporte fijación","un",{"v":1,"d":"1.00"},{"$f":"INSUMOS!E101","v":{"v":297562.5,"d":"$ 297,562.50"}},{"$f":"+ROUND(E445*F445,0)","v":{"v":297563,"d":"$ 297,563.00"}}]
[null,4,"Desperdicio 3% de Materiales","%",{"v":0.03,"d":"$ 0"},{"$f":"SUM(G443:G445)","v":{"v":300499,"d":"$ 300,499.00"}},{"$f":"+ROUND(E446*F446,0)","v":{"v":9015,"d":"$ 9,015.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G443:G446)","v":{"v":309514,"d":"309,514 "}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","VALOR","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G459*E450","v":{"$error":"#REF!"}},{"$f":"+ROUND(F450,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G450:G450)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E454*F454,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G454:G454)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"$f":"12269.96/F458","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E458*F458,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G458:G458)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G459+G455+G451+G447,0)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Ítem",null,{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"PRESUPUESTO!#REF!","v":{"$error":"#REF!"}}]
[null," ",null,"A.P.U.",null,null,"Unidad"]
[{"$nulls":3},"PLACA PLACA POLIDEPORTIVA CUBIERTA CUBIERTA"]
[{"$nulls":6},"un"]
[null,"Materiales",null,"Unidad","Cantidad","Valor unitario","Valor total"]
[null,1,"Soldadura cadwell","un",1,{"$f":"INSUMOS!E102","v":{"v":429812.5,"d":"$ 429,812.50"}},{"$f":"+ROUND(E468*F468,0)","v":{"v":429813,"d":"$ 429,813.00"}}]
[null,2,"Desperdicio 3% de Materiales","%",{"v":0.03,"d":"3%"},{"$f":"SUM(G468:G468)","v":{"v":429813,"d":"$ 429,813.00"}},{"$f":"+ROUND(E469*F469,0)","v":{"v":12894,"d":"$ 12,894.00"}}]
[{"$nulls":4},"Subtotal materiales",null,{"$f":"SUM(G468:G469)","v":{"v":442707,"d":"$ 442,707"}}]
[]
[null,"Equipos y herramientas",null,"Unidad","Rendimiento","VALOR","Valor total"]
[null,1,"Herramienta menor (% Mano de obra)","glb",{"v":0.1,"d":"10%"},{"$f":"+G482*E473","v":{"$error":"#REF!"}},{"$f":"+ROUND(F473,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal equipos",null,{"$f":"SUM(G473:G473)","v":{"$error":"#REF!"}}]
[]
[null,"Transporte",null,"Unidad","Distancia km","VR. UN. ($/ m³*km)","Valor total"]
[null,1,"No aplica",{"$nulls":3},{"$f":"+ROUND(E477*F477,0)","v":0}]
[{"$nulls":4},"Subtotal transporte",null,{"$f":"SUM(G477)","v":{"v":0,"d":"0.00 "}}]
[]
[null,"Mano de obra",null,"Unidad","Rendimiento","Valor/hora","Valor total"]
[null,1,"Cuadrilla FF (Electrico)  1 je, 1 Of y 1 Ay","h",{"v":0.7,"d":"0.70"},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+ROUND(E481*F481,0)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Subtotal mano de obra",null,{"$f":"SUM(G481:G481)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"Costo directo",null,{"$f":"ROUND(G482+G478+G474+G470,0)","v":{"$error":"#REF!"}}]

{"sheet":"MEMORIAS CANTIDADES cap 1.2","index":12,"n_rows":96,"n_cols":10,"rows_kept":96,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9],[76,3,76,9],[77,3,77,9],[78,3,78,7],[80,2,80,3],[81,2,81,3],[81,9,93,9],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,1,93,7],[95,2,95,9],[96,1,96,9],[97,1,97,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B28","v":1.2},{"$f":"+PRESUPUESTO!C28","v":"Cimentación"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B29","v":"1.2.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Excavación manual en material común, hasta 1 m de profundidad, para cimentaciones"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Excavaciones varias",{"v":25,"d":"25.00"},null,{"v":0.5,"d":"0.50"},{"v":1.2,"d":"1.20"},null,{"v":1,"d":"1.00"},{"$f":"+F14*E14*C14","v":{"v":15,"d":"15.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":15,"d":"15.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.2},{"$f":"+$D$10","v":"Cimentación"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B30","v":"1.2.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Concreto p/solado de limpieza, f'c= 14 Mpa, e=0.05 m para zapatas o vigas de cimentación"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"solado",2.95,null,{"v":0.3,"d":"0.30"},null,null,{"v":2,"d":"2.00"},{"$f":"+ROUND(C41*H41,2)*E41","v":1.77}]
[null,null,2.45,null,{"v":0.3,"d":"0.30"},null,null,{"v":2,"d":"2.00"},{"$f":"+ROUND(C42*H42,2)*E42","v":1.47}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":3.24}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.2},{"$f":"+$D$10","v":"Cimentación"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B31","v":"1.2.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Construcción zapata en concreto reforzado de f'c= 21 Mpa de 0.40 x 0.30 m, refuerzo incluido de acuerdo a planos de diseño."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,{"$f":"+D61","v":"Construcción zapata en concreto reforzado de f'c= 21 Mpa de 0.40 x 0.30 m, refuerzo incluido de acuerdo a planos de diseño."},2.95,{"$nulls":4},{"v":2,"d":"2.00"},{"$f":"+H64*C64","v":{"v":5.9,"d":"5.90"}}]
[null,null,2.45,{"$nulls":4},{"v":2,"d":"2.00"},{"$f":"+H65*C65","v":{"v":4.9,"d":"4.90"}}]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I70)","v":{"v":10.8,"d":"10.80"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.2},{"$f":"+$D$10","v":"Cimentación"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B32","v":"1.2.4"},{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Relleno compactado con material seleccionado de la misma excavación aprobado por la interventoría"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Relleno compactado",{"v":13.4,"d":"13.40"},null,0.75,{"v":1.2,"d":"1.20"},null,{"v":1,"d":"1.00"},{"$f":"+H82*F82*E82*C82","v":{"v":12.059999999999999,"d":"12.06"}}]
[{"$nulls":8},{"$f":"+ROUND(C83*((E83+F83)/2)*H83,2)","v":0}]
{"$rows_empty":10}
[null,"Total",{"$nulls":6},{"$f":"ROUND(SUM(I82:I93),0)","v":{"v":12,"d":"12.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.3","index":13,"n_rows":254,"n_cols":12,"rows_kept":254,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9],[76,3,76,9],[77,3,77,9],[78,3,78,7],[80,2,80,3],[81,2,81,3],[81,9,93,9],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,1,93,7],[95,2,95,9],[96,1,96,9],[97,1,97,9],[99,3,99,9],[100,3,100,9],[101,3,101,7],[103,2,103,3],[104,2,104,3],[104,9,112,9],[105,2,105,3],[106,2,106,3],[109,2,109,3],[110,2,110,3],[111,2,111,3],[112,1,112,7],[114,2,114,9],[115,1,115,9],[116,1,116,9],[118,3,118,9],[119,3,119,9],[120,3,120,7],[122,2,122,3],[123,2,123,3],[123,9,134,9],[124,2,124,3],[125,2,125,3],[126,2,126,3],[132,2,132,3],[133,2,133,3],[134,1,134,7],[136,2,136,9],[137,1,137,9],[138,1,138,9],[140,3,140,9],[141,3,141,9],[142,3,142,7],[144,2,144,3],[145,2,145,3],[145,9,151,9],[146,2,146,3],[147,2,147,3],[148,2,148,3],[149,2,149,3],[150,2,150,3],[151,1,151,7],[153,2,153,9],[154,1,154,9],[155,1,155,9],[157,3,157,9],[158,3,158,9],[159,3,159,7],[161,2,161,3],[162,2,162,3],[163,2,163,3],[164,2,164,3],[165,2,165,3],[170,2,170,3],[171,1,171,7],[173,2,173,9],[174,1,174,9],[175,1,175,9],[177,3,177,9],[178,3,178,9],[179,3,179,7],[181,2,181,3],[182,2,182,3],[183,2,183,3],[184,2,184,3],[185,2,185,3],[186,2,186,3],[187,2,187,3],[188,2,188,3],[189,2,189,3],[190,2,190,3],[191,2,191,3],[192,1,192,7],[194,2,194,9],[195,1,195,9],[196,1,196,9],[198,3,198,9],[199,3,199,9],[200,3,200,7],[202,2,202,3],[203,2,203,3],[204,2,204,3],[205,2,205,3],[206,2,206,3],[207,2,207,3],[208,2,208,3],[209,2,209,3],[210,2,210,3],[211,2,211,3],[212,1,212,7],[214,2,214,9],[215,1,215,9],[216,1,216,9],[218,3,218,9],[219,3,219,9],[220,3,220,7],[222,2,222,3],[223,2,223,3],[224,2,224,3],[225,2,225,3],[226,2,226,3],[227,2,227,3],[228,2,228,3],[229,2,229,3],[230,2,230,3],[231,2,231,3],[232,1,232,7],[234,2,234,9],[235,1,235,9],[236,1,236,9],[238,3,238,9],[239,3,239,9],[240,3,240,7],[242,2,242,3],[243,2,243,3],[244,2,244,3],[245,2,245,3],[246,2,246,3],[247,2,247,3],[248,2,248,3],[249,2,249,3],[250,2,250,3],[251,1,251,7],[253,2,253,9],[254,1,254,9],[255,1,255,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B33","v":1.3},{"$f":"+PRESUPUESTO!C33","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B34","v":"1.3.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Demolición de carpeta  asfáltica para instalaciones domiciliarias - aguas lluvias y residuales"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Para la calle incluye anden y carpeta all, an y domicilaria",{"v":12,"d":"12.00"},null,{"v":0.8,"d":"0.80"},null,null,{"v":3,"d":"3.00"},{"$f":"+ROUND(C14*E14*H14,2)","v":{"v":28.8,"d":"28.80"}},null,null,"se cambio 07 x 0.8"]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":28.8,"d":"28.80"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.3},{"$f":"+$D$10","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B35","v":"1.3.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Excavación manual en material común, entre uno y  2 m de profundidad, incluye entibado o apuntalamientos en madera y elementos de protección, de acuerdo a recomendaciones de la interventoría."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"aguas lluvias y negras domiciliarias",{"v":16,"d":"16.00"},null,{"v":0.8,"d":"0.80"},{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"$f":"+H41*F41*E41*C41","v":{"v":51.2,"d":"51.20"}}]
[null,"acometida",{"v":16,"d":"16.00"},null,{"v":0.7,"d":"0.70"},{"v":1.5,"d":"1.50"},null,{"v":1,"d":"1.00"},{"$f":"+H42*F42*E42*C42","v":{"v":16.799999999999997,"d":"16.80"}}]
[null,"bajo anden",{"v":15,"d":"15.00"},null,{"v":0.5,"d":"0.50"},{"v":1.5,"d":"1.50"},null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":11.25}]
[null,"cajas",{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"v":1.7,"d":"1.70"},null,{"v":6,"d":"6.00"},{"v":10.2,"d":"10.20"}]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":89.45}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.3},{"$f":"+$D$10","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B36","v":"1.3.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de acometida domiciliaria con reduccion de 3\" a 1\"."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,{"$f":"+D61","v":"Suministro e instalación de acometida domiciliaria con reduccion de 3\" a 1\"."},{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I70)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.3},{"$f":"+$D$10","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B37","v":"1.3.4"},{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación tubería PVC sanitaria Ø 4\", incluye accesorios, para instalaciones interiores de baños"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Tuberia PVC sanitaria 4\" para instalaciones de baño",{"v":8,"d":"8.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+H82*C82","v":{"v":8,"d":"8.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C83*((E83+F83)/2)*H83,2)","v":0}]
{"$rows_empty":10}
[null,"Total",{"$nulls":6},{"$f":"SUM(I82:I93)","v":{"v":8,"d":"8.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.3},{"$f":"+$D$10","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B38","v":"1.3.5"},{"$f":"+VLOOKUP($C102,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación tubería Novafort o de similares características ø 4\""},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C102,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"INTERNAS Y EXTERNAS DE AGUAS NEGRAS Y AGUAS LLUVIAS(INCLUYE LONGITUD PARA AJUSTES)",{"$f":"0.76+4.39+1.1+4.79+15+10+3.8+10+14.92+3.41+2.25+1.97+25.11+10","v":{"v":107.49999999999999,"d":"107.50"}},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+H105*C105","v":{"v":107.49999999999999,"d":"107.50"}}]
[{"$nulls":8},{"$f":"+ROUND(C106*E106*F106*H106,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I105:I112)","v":{"v":107.49999999999999,"d":"107.50"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.3},{"$f":"+$D$10","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B39","v":"1.3.6"},{"$f":"+VLOOKUP($C121,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación tubería PVC sanitaria  Ø 2\", incluye accesorios"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C121,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"tuberia PVC sanitaria de 2\"",{"$f":"1.13+0.3+0.5+0.53+4.35+4.64+5","v":16.45},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+H124*C124","v":16.45}]
{"$rows_empty":10}
[null,"Total",{"$nulls":6},{"$f":"SUM(I124:I134)","v":16.45}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.3},{"$f":"+$D$10","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B40","v":"1.3.7"},{"$f":"+VLOOKUP($C143,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación tubería  PVC aguas lluvias Ø 4\", para bajantes, incluye accesorios"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C143,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"bajantes de aguas lluvias",{"$nulls":5},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
[{"$nulls":8},{"$f":"+ROUND(C147*E147*F147*H147,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C148*E148*F148*H148,2)","v":0}]
[{"$nulls":8},0]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I146:I151)","v":{"v":8,"d":"8.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.3},{"$f":"+$D$10","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B41","v":"1.3.8"},{"$f":"+VLOOKUP($C160,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Construcción caja de inspección en concreto reforzado, f'c= 21 Mpa de 0,60 x 0,60 m  libres, altura= 0,60 m, incluye cañuela y tapa en concreto reforzado, f'c= 21 Mpa, e= 0,10 m, varillas d= 3/8\", fy= 420 Mpa, según diseño y planos"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C160,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"cajas de inspeccion en concreto",{"$nulls":5},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
[{"$nulls":8},{"$f":"+ROUND(C164*E164*H164,2)","v":0}]
[{"$nulls":8},0]
[{"$nulls":8},0]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I163:I171)","v":{"v":6,"d":"6.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.3},{"$f":"+$D$10","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B44","v":"1.3.11"},{"$f":"+VLOOKUP($C180,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro, riego y compactación de subbase mecánico clase a"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C180,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"subbase domiciliarias",{"v":15,"d":"15.00"},null,{"v":0.8,"d":"0.80"},0.25,null,{"v":2,"d":"2.00"},{"$f":"+ROUND(C183*E183*F183*H183,2)","v":{"v":6,"d":"6.00"}}]
[null,"subbase acometida",{"v":12,"d":"12.00"},null,{"v":0.8,"d":"0.80"},0.25,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C184*E184*F184*H184,2)","v":{"v":2.4,"d":"2.40"}}]
[{"$nulls":8},0]
[{"$nulls":8},0]
[{"$nulls":8},0]
[{"$nulls":8},0]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I183:I192)","v":{"v":8.4,"d":"8.40"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.3},{"$f":"+$D$10","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B45","v":"1.3.12"},{"$f":"+VLOOKUP($C201,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro, riego y compactación de base mecánico clase a"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C201,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"base domiciliarias",{"v":15,"d":"15.00"},null,{"v":0.7,"d":"0.70"},{"v":0.2,"d":"0.20"},null,{"v":2,"d":"2.00"},{"$f":"+ROUND(C204*E204*F204*H204,2)","v":{"v":4.2,"d":"4.20"}}]
[null,"base acometida",{"v":12,"d":"12.00"},null,{"v":0.7,"d":"0.70"},{"v":0.2,"d":"0.20"},null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C205*E205*F205*H205,2)","v":1.68}]
[{"$nulls":8},{"$f":"+ROUND(C206*E206*F206*H206,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C207*E207*F207*H207,2)","v":0}]
[{"$nulls":8},0]
[{"$nulls":8},{"$f":"+ROUND(C209*E209*F209*H209,2)","v":0}]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I204:I212)","v":5.88}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.3},{"$f":"+$D$10","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B46","v":"1.3.13"},{"$f":"+VLOOKUP($C221,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Imprimación con emulsión asfáltica tipo crl-1"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C221,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"emulsion asfaltico",{"v":15,"d":"15.00"},null,{"v":0.8,"d":"0.80"},{"v":1,"d":"1.00"},null,{"v":2,"d":"2.00"},{"$f":"+ROUND(C224*E224*F224*H224,2)","v":{"v":24,"d":"24.00"}}]
[null,null,{"v":12,"d":"12.00"},null,{"v":0.8,"d":"0.80"},{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C225*E225*F225*H225,2)","v":{"v":9.6,"d":"9.60"}}]
[{"$nulls":8},{"$f":"+ROUND(C226*E226*F226*H226,2)","v":0}]
[{"$nulls":8},0]
[{"$nulls":8},0]
[{"$nulls":8},{"$f":"+ROUND(C229*E229*F229*H229,2)","v":0}]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I224:I232)","v":{"v":33.6,"d":"33.60"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.3},{"$f":"+$D$10","v":"Acometidas y domiciliarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B47","v":"1.3.14"},{"$f":"+VLOOKUP($C241,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro, riego y compactación de mezcla asfáltica tipo mdc-19"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C241,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"base domiciliarias",{"v":15,"d":"15.00"},null,{"v":0.8,"d":"0.80"},{"v":0.075,"d":"0.08"},null,{"v":2,"d":"2.00"},{"$f":"+ROUND(C244*E244*F244*H244,2)","v":{"v":1.8,"d":"1.80"}}]
[null,"base acometida",{"v":12,"d":"12.00"},null,{"v":0.8,"d":"0.80"},{"v":0.075,"d":"0.08"},null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C245*E245*F245*H245,2)","v":0.72}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I244:I251)","v":2.52}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.4","index":14,"n_rows":55,"n_cols":14,"rows_kept":55,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B48","v":1.4},{"$f":"+PRESUPUESTO!C48","v":"Estructura en concreto"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B49","v":"1.4.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Construcción columna en ccto de 21 Mpa de (0.20 x 0.20) m, incluye acero de refuerzo de acuerdo a diseño-"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Columnas en concreto",2.85,{"$nulls":4},{"v":5,"d":"5.00"},{"$f":"+H14*C14","v":14.25}]
[]
[]
[]
[]
[{"$nulls":11},0.2,null,0.15]
[{"$nulls":11},0.2,null,0.2]
[{"$nulls":11},{"$f":"+L20*L19","v":0.04000000000000001},null,{"$f":"+N20*N19","v":0.03}]
{"$rows_empty":7}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":14.25}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.4},{"$f":"+$D$10","v":"Estructura en concreto"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B50","v":"1.4.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Construcción de viga de amarre de 0,20 x 0,20 m, incluye acero, formaleta y andamios, , según diseño y planos."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"viga de amarre",2.95,{"$nulls":4},{"v":2,"d":"2.00"},{"$f":"+ROUND(C41*H41,2)","v":{"v":5.9,"d":"5.90"}}]
[null,"viga de amarre",2.45,{"$nulls":4},{"v":2,"d":"2.00"},{"$f":"+ROUND(C42*H42,2)","v":{"v":4.9,"d":"4.90"}}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":10.8,"d":"10.80"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.5","index":15,"n_rows":80,"n_cols":10,"rows_kept":80,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,77,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[76,2,76,3],[77,1,77,7],[79,2,79,9],[80,1,80,9],[81,1,81,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B51","v":1.5},{"$f":"+PRESUPUESTO!C51","v":"Mampostería y repellos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B52","v":"1.5.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Mampostería en ladrillo común con mortero de pega 1:4  en sitios donde se desmontaron ventanas y en cuarto de compresores"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"vano ventanas",{"v":1.5,"d":"1.50"},null,null,3.02,null,{"v":2,"d":"2.00"},{"$f":"+H14*F14*C14","v":9.06}]
[null,null,{"v":1.2,"d":"1.20"},null,null,{"v":2.6,"d":"2.60"},null,{"v":1,"d":"1.00"},{"$f":"+H15*F15*C15","v":3.12}]
[null,"puerta",{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,{"v":2.2,"d":"2.20"},null,{"v":1,"d":"1.00"},{"v":2.2,"d":"2.20"}]
[null,"muros cuarto de compresores",{"v":2.6,"d":"2.60"},null,null,1.98,null,{"v":2,"d":"2.00"},{"v":10.296,"d":"10.30"}]
[null,null,{"v":2.6,"d":"2.60"},null,null,{"$f":"+(0.51+0.32)/2","v":{"v":0.41500000000000004,"d":"0.42"}},null,{"v":1,"d":"1.00"},{"v":1.0790000000000002,"d":"1.08"}]
[null,null,{"v":2.5,"d":"2.50"},null,null,{"v":2.1,"d":"2.10"},null,{"v":2,"d":"2.00"},{"v":10.5,"d":"10.50"}]
[null,null,{"v":2.5,"d":"2.50"},null,null,0.55,null,{"v":1,"d":"1.00"},{"v":1.375,"d":"1.38"}]
[null,null,{"v":2.5,"d":"2.50"},null,null,0.31,null,{"v":1,"d":"1.00"},{"v":0.775,"d":"0.78"}]
[null,"puerta",{"v":1,"d":"1.00"},null,null,{"v":0.5,"d":"0.50"},null,{"v":-1,"d":"(1.00)"},{"v":-0.5,"d":"(0.50)"}]
[null,"ventada",{"v":2.5,"d":"2.50"},null,null,0.31,null,{"v":-1,"d":"(1.00)"},{"v":-0.775,"d":"(0.78)"}]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":37.129999999999995,"d":"37.13"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.5},{"$f":"+$D$10","v":"Mampostería y repellos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B53","v":"1.5.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Repello en muros con mortero 1:3, incluye filos y dilataciones donde hubiere."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Muros caseta",{"v":2.6,"d":"2.60"},null,null,{"$f":"+(2.49+2.7)/2","v":{"v":2.595,"d":"2.60"}},null,{"v":4,"d":"4.00"},{"$f":"+ROUND(C41*H41,2)*F41","v":{"v":26.988000000000003,"d":"26.99"}}]
[null,null,{"v":2.8,"d":"2.80"},null,null,2.61,null,{"v":2,"d":"2.00"},{"$f":"+ROUND(C42*H42,2)*F42","v":{"v":14.615999999999998,"d":"14.62"}}]
[null,null,{"v":2.8,"d":"2.80"},null,null,2.85,null,{"v":2,"d":"2.00"},{"v":15.959999999999999,"d":"15.96"}]
[null,null,{"v":1,"d":"1.00"},null,null,{"v":0.5,"d":"0.50"},null,{"v":2,"d":"2.00"},{"v":1,"d":"1.00"}]
[null,null,{"v":1,"d":"1.00"},null,null,{"v":2,"d":"2.00"},null,{"v":2,"d":"2.00"},{"v":4,"d":"4.00"}]
[null,"Muros cierre vanos",{"v":1.5,"d":"1.50"},null,null,3.02,null,{"v":4,"d":"4.00"},18.12]
[null,null,{"v":1.2,"d":"1.20"},null,null,{"v":2.6,"d":"2.60"},null,{"v":2,"d":"2.00"},6.24]
[null,null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,{"v":2.2,"d":"2.20"},null,{"v":2,"d":"2.00"},{"v":4.4,"d":"4.40"}]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":91.324,"d":"91.32"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.5},{"$f":"+$D$10","v":"Mampostería y repellos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B54","v":"1.5.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Construcción de muro en superboard doble cara, e= 8 mm, espesor de muro= 0,15 m, según diseño, planos y recomendaciones del proveedor."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"recepcion cafetin y baño",17.18,null,null,2.43,null,{"v":1,"d":"1.00"},{"$f":"+H64*F64*C64","v":{"v":41.7474,"d":"41.75"}}]
[null,"descuentos ventanas",null,null,0.97,{"v":1.2,"d":"1.20"},null,{"v":-1,"d":"(1.00)"},{"$f":"+H65*F65*E65","v":{"v":-1.164,"d":"(1.16)"}}]
[null,"descuentos ventanas",null,null,1.47,{"v":1.2,"d":"1.20"},null,{"v":-1,"d":"(1.00)"},{"v":-1.764,"d":"(1.76)"}]
[null,"descuentos ventanas",null,null,1.42,{"v":2.1,"d":"2.10"},null,{"v":-1,"d":"(1.00)"},{"v":-2.9819999999999998,"d":"(2.98)"}]
[null,"descuentos ventanas",null,null,1.37,{"v":2.1,"d":"2.10"},null,{"v":-1,"d":"(1.00)"},{"v":-2.8770000000000002,"d":"(2.88)"}]
[null,"director",null,null,{"v":3,"d":"3.00"},{"v":1.5,"d":"1.50"},null,{"v":1,"d":"1.00"},{"v":4.5,"d":"4.50"}]
[{"$nulls":4},3.57,2.43,null,{"v":1,"d":"1.00"},{"v":8.6751,"d":"8.68"}]
[null,"descuentos ventanas",null,null,{"v":1,"d":"1.00"},{"v":1.2,"d":"1.20"},null,{"v":-1,"d":"(1.00)"},{"v":-1.2,"d":"(1.20)"}]
[null,"descuentos ventanas",null,null,0.95,{"v":2.1,"d":"2.10"},null,{"v":-1,"d":"(1.00)"},{"v":-1.9949999999999999,"d":"(2.00)"}]
[null,"almacen",null,null,{"v":5.8,"d":"5.80"},2.45,null,{"v":1,"d":"1.00"},14.21]
[{"$nulls":4},1.42,{"v":2.1,"d":"2.10"},null,{"v":-1,"d":"(1.00)"},{"v":-2.9819999999999998,"d":"(2.98)"}]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I77)","v":{"v":54.168499999999995,"d":"54.17"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.6","index":16,"n_rows":91,"n_cols":10,"rows_kept":91,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9],[76,3,76,9],[77,3,77,9],[78,3,78,7],[80,2,80,3],[81,2,81,3],[81,9,88,9],[82,2,82,3],[83,2,83,3],[84,2,84,3],[87,2,87,3],[88,1,88,7],[90,2,90,9],[91,1,91,9],[92,1,92,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B55","v":1.6},{"$f":"+PRESUPUESTO!C51","v":"Mampostería y repellos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B56","v":"1.6.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación teja termoacústica Max trapezoidal a360 de 12 x 0.82 m del color que se defina en obra con la interventoría. Incluye todos los accesorios indispensables para su correcta fijación."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Teja termoacustica",3.71,null,{"v":3.6,"d":"3.60"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C14*E14*H14,2)","v":13.36}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":13.36}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.6},{"$f":"+$D$10","v":"Mampostería y repellos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B57","v":"1.6.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de canal en lámina cal 22, longitud de desarrollo= 0,40 m. de acuerdo a plano"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"canal en lamina caseta",{"v":3.6,"d":"3.60"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C41*H41,2)","v":{"v":3.6,"d":"3.60"}}]
[null,"canal en lamina pergola",{"v":3.3,"d":"3.30"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C42*H42,2)","v":{"v":3.3,"d":"3.30"}}]
[null,null,{"v":7.7,"d":"7.70"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C43*H43,2)","v":{"v":7.7,"d":"7.70"}}]
[{"$nulls":8},{"$f":"+ROUND(C44*E44*F44*H44,2)","v":0}]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":14.600000000000001,"d":"14.60"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.6},{"$f":"+$D$10","v":"Mampostería y repellos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B58","v":"1.6.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de cubierta en teja policarbonato alveolar, e= 6mm sobre pérgola de acuerdo a diseño y recomendaciones de instalación del del fabricante."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"teja policarbonato",{"v":5.5,"d":"5.50"},null,{"v":1.9,"d":"1.90"},null,null,{"v":1,"d":"1.00"},{"$f":"+C64*E64*H64","v":10.45}]
[null,"teja policarbonato",{"v":6,"d":"6.00"},null,{"v":2.2,"d":"2.20"},null,null,{"v":1,"d":"1.00"},{"$f":"+C65*E65*H65","v":{"v":13.200000000000001,"d":"13.20"}}]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I70)","v":23.65}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.6},{"$f":"+$D$10","v":"Mampostería y repellos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B59","v":"1.6.4"},{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de estructura metálica según diseño para cubierta del cuarto de compresores  y estructura de la pérgola."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"kg"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Acero estrctural para cubierta caseta bombas y estrctura pergola sobre rampa acceso",{"$nulls":4},{"v":500,"d":"500.00"},{"v":1,"d":"1.00"},{"$f":"+H82*G82","v":{"v":500,"d":"500.00"}}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I82:I88)","v":{"v":500,"d":"500.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.7","index":17,"n_rows":55,"n_cols":10,"rows_kept":55,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B60","v":1.7},{"$f":"+PRESUPUESTO!C60","v":"Carpintería metálica y de madera"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B61","v":"1.7.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de puerta de madera entamborada y pintada con esmalte domestico para baños oficina o entrada principal. Incluye marco en lamina pintado o aluminio cuando el muro sea superboard, bisagras, cerradura de pomo para oficinas y baño, y de seguridad en entrada principal, y los elementos que se requieran para su correcta instalación y funcionamiento, previos visto bueno de la interventoría"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Puertas",{"$nulls":5},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":5,"d":"5.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.7},{"$f":"+$D$10","v":"Carpintería metálica y de madera"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B62","v":"1.7.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Puerta cortafuego hoja sencilla rf-120 min - según normas: nfpa 80: standard for Firedoors and Other Opening Protectives Nsr 10.  Fabricación: hoja con sistema estructural tipo cortafuego fabricado en lámina de acero calibre 16 . Acabado: pintura electrostática color a definir. Marco batiente metálico en lámina de acero cal.16. Aislante térmico para trabajo continúo a 1200°c. Bisagras tipo cápsula trabajo pesado acero calibrado. Sello perimetral intumescente importado y certificado UL. Brazo hidráulico cierra puertas: trabajo pesado tipo 1 certificado UL para 3 horas de incendio idóneo para puertas cortafuego hasta 150kg. Operador, manija exterior UL barra antipánico certificada con cilindro y 03 llaves. cerradura cortafuego antipánico cortafuego hoja activa con 01 mecanismo horizontal tipo push bar con resistencia al fuego de 03 horas, certificada y aprobada por organismos internacionales UL-ANSI- BHMA"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Puerta emergencia en el laboratorio",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.8","index":18,"n_rows":73,"n_cols":10,"rows_kept":73,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B63","v":1.8},{"$f":"+PRESUPUESTO!C63","v":"Ventaneria en aluminio"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B64","v":"1.8.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de ventana en aluminio  ref. 5020 anoloc bronce con vidrio incoloro de 4 mm de 1.40 x 1.50 de acuerdo a diseño"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Ventana de aluminio",null,null,{"v":1.4,"d":"1.40"},{"v":1.5,"d":"1.50"},null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.8},{"$f":"+$D$10","v":"Ventaneria en aluminio"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B65","v":"1.8.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de ventana en aluminio  ref. 5020 anoloc bronce con vidrio  incoloro de 4 mm de 1.00 x 1.40 de acuerdo a diseño"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Ventana aluminio",null,null,{"v":1,"d":"1.00"},{"v":1.4,"d":"1.40"},null,{"v":3,"d":"3.00"},{"$f":"+H41","v":{"v":3,"d":"3.00"}}]
[{"$nulls":7},{"v":1,"d":"1.00"},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":3,"d":"3.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.8},{"$f":"+$D$10","v":"Ventaneria en aluminio"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B66","v":"1.8.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de ventana persiana en aluminio anoloc bronce de 1.00 x 0.50 m"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Vnetana topo persina alumunio",null,null,{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I70)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.9","index":19,"n_rows":195,"n_cols":10,"rows_kept":195,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9],[76,3,76,9],[77,3,77,9],[78,3,78,7],[80,2,80,3],[81,2,81,3],[81,9,93,9],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,1,93,7],[95,2,95,9],[96,1,96,9],[97,1,97,9],[99,3,99,9],[100,3,100,9],[101,3,101,7],[103,2,103,3],[104,2,104,3],[104,9,112,9],[105,2,105,3],[106,2,106,3],[109,2,109,3],[110,2,110,3],[111,2,111,3],[112,1,112,7],[114,2,114,9],[115,1,115,9],[116,1,116,9],[118,3,118,9],[119,3,119,9],[120,3,120,7],[122,2,122,3],[123,2,123,3],[123,9,134,9],[124,2,124,3],[125,2,125,3],[126,2,126,3],[132,2,132,3],[133,2,133,3],[134,1,134,7],[136,2,136,9],[137,1,137,9],[138,1,138,9],[140,3,140,9],[141,3,141,9],[142,3,142,7],[144,2,144,3],[145,2,145,3],[145,9,151,9],[146,2,146,3],[147,2,147,3],[148,2,148,3],[149,2,149,3],[150,2,150,3],[151,1,151,7],[153,2,153,9],[154,1,154,9],[155,1,155,9],[157,3,157,9],[158,3,158,9],[159,3,159,7],[161,2,161,3],[162,2,162,3],[163,2,163,3],[164,2,164,3],[165,2,165,3],[170,2,170,3],[171,1,171,7],[173,2,173,9],[174,1,174,9],[175,1,175,9],[177,3,177,9],[178,3,178,9],[179,3,179,7],[181,2,181,3],[182,2,182,3],[183,2,183,3],[184,2,184,3],[185,2,185,3],[186,2,186,3],[187,2,187,3],[188,2,188,3],[189,2,189,3],[190,2,190,3],[191,2,191,3],[192,1,192,7],[194,2,194,9],[195,1,195,9],[196,1,196,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B67","v":1.9},{"$f":"+PRESUPUESTO!C67","v":"Instalaciones hidráulicas y sanitarias internas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B68","v":"1.9.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Excavación manual en material común, hasta 1 m de profundidad, para instalaciones interiores, hidrosanitarias"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Excavaciones internas para instalaciones a menos de 1.00 m",{"v":30,"d":"30.00"},null,{"v":0.5,"d":"0.50"},{"v":0.8,"d":"0.80"},null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C14*E14*H14,2)","v":{"v":15,"d":"15.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":15,"d":"15.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.9},{"$f":"+$D$10","v":"Instalaciones hidráulicas y sanitarias internas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B69","v":"1.9.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación tubería PVC presión ø1\", rde 21, incluye accesorios"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Tuberia PVC precion de 1\"",{"$f":"12+1.85+1.68+1.7+1.3","v":18.53},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C41*H41,2)","v":18.53}]
[{"$nulls":7},{"v":1,"d":"1.00"},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":18.53}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.9},{"$f":"+$D$10","v":"Instalaciones hidráulicas y sanitarias internas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B70","v":"1.9.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación tubería PVC presión ø3/4\", rde 21,  incluye accesorios"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Tuberia PVC presion de 3/4\"",{"$f":"2.56+12.27+0.42+1.15+0.15+0.53+1.76+0.26+0.78","v":{"v":19.880000000000003,"d":"19.88"}},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+C64","v":{"v":19.880000000000003,"d":"19.88"}}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I70)","v":{"v":19.880000000000003,"d":"19.88"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.9},{"$f":"+$D$10","v":"Instalaciones hidráulicas y sanitarias internas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B71","v":"1.9.4"},{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación tubería PVC presión ø1/2'', rde 21,  incluye accesorios"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Tuberia OVC presion de 1/2\"",{"$f":"4.94+0.15+0.34+4.13+0.3","v":{"v":9.860000000000001,"d":"9.86"}},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+C82","v":{"v":9.860000000000001,"d":"9.86"}}]
[{"$nulls":7},{"v":1,"d":"1.00"},{"$f":"+ROUND(C83*((E83+F83)/2)*H83,2)","v":0}]
{"$rows_empty":10}
[null,"Total",{"$nulls":6},{"$f":"SUM(I82:I93)","v":{"v":9.860000000000001,"d":"9.86"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.9},{"$f":"+$D$10","v":"Instalaciones hidráulicas y sanitarias internas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B72","v":"1.9.5"},{"$f":"+VLOOKUP($C102,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Punto hidráulico 1/2\" en hg"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C102,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Puntos en 1/2\"",{"$nulls":5},{"v":5,"d":"5.00"},{"$f":"+H105","v":{"v":5,"d":"5.00"}}]
[{"$nulls":7},{"v":1,"d":"1.00"},{"$f":"+ROUND(C106*E106*F106*H106,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I105:I112)","v":{"v":5,"d":"5.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.9},{"$f":"+$D$10","v":"Instalaciones hidráulicas y sanitarias internas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B73","v":"1.9.6"},{"$f":"+VLOOKUP($C121,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de llave de paso directo ø3/4\""},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C121,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"llave de paso directo",{"$nulls":5},{"v":5,"d":"5.00"},{"$f":"+H124","v":{"v":5,"d":"5.00"}}]
{"$rows_empty":10}
[null,"Total",{"$nulls":6},{"$f":"SUM(I124:I134)","v":{"v":5,"d":"5.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.9},{"$f":"+$D$10","v":"Instalaciones hidráulicas y sanitarias internas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B74","v":"1.9.7"},{"$f":"+VLOOKUP($C143,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Punto sanitario en PVC de ø2\""},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C143,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"punto sanitario de 2\"",{"$nulls":5},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
[{"$nulls":8},{"$f":"+ROUND(C147*E147*F147*H147,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C148*E148*F148*H148,2)","v":0}]
[{"$nulls":8},0]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I146:I151)","v":{"v":8,"d":"8.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.9},{"$f":"+$D$10","v":"Instalaciones hidráulicas y sanitarias internas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B75","v":"1.9.8"},{"$f":"+VLOOKUP($C160,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Punto sanitario en PVC de ø4\""},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C160,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Punto sanitario PVC de 4\"",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C164*E164*H164,2)","v":0}]
[{"$nulls":8},0]
[{"$nulls":8},0]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I163:I171)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.9},{"$f":"+$D$10","v":"Instalaciones hidráulicas y sanitarias internas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C180,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C180,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[{"$nulls":8},{"$f":"+ROUND(C183*E183*F183*H183,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C184*E184*F184*H184,2)","v":0}]
[{"$nulls":8},0]
[{"$nulls":8},0]
[{"$nulls":8},0]
[{"$nulls":8},0]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I183:I192)","v":0}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.10","index":20,"n_rows":360,"n_cols":10,"rows_kept":360,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,9],[10,3,10,8],[11,3,11,7],[13,2,13,3],[14,2,14,3],[14,9,29,9],[15,2,15,3],[28,2,28,3],[29,1,29,7],[31,2,31,9],[32,1,32,9],[33,1,33,9],[34,1,34,9],[36,3,36,9],[37,3,37,9],[38,3,38,8],[39,3,39,7],[41,2,41,3],[42,2,42,3],[42,9,54,9],[43,2,43,3],[44,2,44,3],[45,2,45,3],[52,2,52,3],[53,2,53,3],[54,1,54,7],[56,2,56,9],[57,1,57,9],[58,1,58,9],[60,3,60,9],[61,3,61,9],[62,3,62,8],[63,3,63,7],[65,2,65,3],[66,2,66,3],[66,9,73,9],[67,2,67,3],[68,2,68,3],[69,2,69,3],[72,2,72,3],[73,1,73,7],[75,2,75,9],[76,1,76,9],[77,1,77,9],[79,3,79,9],[80,3,80,9],[81,3,81,8],[82,3,82,7],[84,2,84,3],[85,2,85,3],[85,9,97,9],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,2,93,3],[94,2,94,3],[95,2,95,3],[96,2,96,3],[97,1,97,7],[99,2,99,9],[100,1,100,9],[101,1,101,9],[103,3,103,9],[104,3,104,9],[105,3,105,8],[106,3,106,7],[108,2,108,3],[109,2,109,3],[109,9,117,9],[110,2,110,3],[111,2,111,3],[114,2,114,3],[115,2,115,3],[116,2,116,3],[117,1,117,7],[119,2,119,9],[120,1,120,9],[121,1,121,9],[123,3,123,9],[124,3,124,9],[125,3,125,8],[126,3,126,7],[128,2,128,3],[129,2,129,3],[129,9,137,9],[130,2,130,3],[131,2,131,3],[134,2,134,3],[135,2,135,3],[136,2,136,3],[137,1,137,7],[139,2,139,9],[140,1,140,9],[141,1,141,9],[143,3,143,9],[144,3,144,9],[145,3,145,8],[146,3,146,7],[148,2,148,3],[149,2,149,3],[149,9,157,9],[150,2,150,3],[151,2,151,3],[154,2,154,3],[155,2,155,3],[156,2,156,3],[157,1,157,7],[159,2,159,9],[160,1,160,9],[161,1,161,9],[163,3,163,9],[164,3,164,9],[165,3,165,8],[166,3,166,7],[168,2,168,3],[169,2,169,3],[169,9,177,9],[170,2,170,3],[171,2,171,3],[174,2,174,3],[175,2,175,3],[176,2,176,3],[177,1,177,7],[179,2,179,9],[180,1,180,9],[181,1,181,9],[183,3,183,9],[184,3,184,9],[185,3,185,8],[186,3,186,7],[188,2,188,3],[189,2,189,3],[189,9,197,9],[190,2,190,3],[191,2,191,3],[194,2,194,3],[195,2,195,3],[196,2,196,3],[197,1,197,7],[199,2,199,9],[200,1,200,9],[201,1,201,9],[203,3,203,9],[204,3,204,9],[205,3,205,8],[206,3,206,7],[208,2,208,3],[209,2,209,3],[209,9,217,9],[210,2,210,3],[211,2,211,3],[214,2,214,3],[215,2,215,3],[216,2,216,3],[217,1,217,7],[219,2,219,9],[220,1,220,9],[221,1,221,9],[223,3,223,9],[224,3,224,9],[225,3,225,8],[226,3,226,7],[228,2,228,3],[229,2,229,3],[229,9,237,9],[230,2,230,3],[231,2,231,3],[234,2,234,3],[235,2,235,3],[236,2,236,3],[237,1,237,7],[239,2,239,9],[240,1,240,9],[241,1,241,9],[243,3,243,9],[244,3,244,9],[245,3,245,8],[246,3,246,7],[248,2,248,3],[249,2,249,3],[249,9,257,9],[250,2,250,3],[251,2,251,3],[254,2,254,3],[255,2,255,3],[256,2,256,3],[257,1,257,7],[259,2,259,9],[260,1,260,9],[261,1,261,9],[263,3,263,9],[264,3,264,9],[265,3,265,8],[266,3,266,7],[268,2,268,3],[269,2,269,3],[269,9,277,9],[270,2,270,3],[271,2,271,3],[274,2,274,3],[275,2,275,3],[276,2,276,3],[277,1,277,7],[279,2,279,9],[280,1,280,9],[281,1,281,9],[283,3,283,9],[284,3,284,9],[285,3,285,8],[286,3,286,7],[288,2,288,3],[289,2,289,3],[289,9,297,9],[290,2,290,3],[291,2,291,3],[294,2,294,3],[295,2,295,3],[296,2,296,3],[297,1,297,7],[299,2,299,9],[300,1,300,9],[301,1,301,9],[303,3,303,9],[304,3,304,9],[305,3,305,8],[306,3,306,7],[308,2,308,3],[309,2,309,3],[309,9,317,9],[310,2,310,3],[311,2,311,3],[314,2,314,3],[315,2,315,3],[316,2,316,3],[317,1,317,7],[319,2,319,9],[320,1,320,9],[321,1,321,9],[323,3,323,9],[324,3,324,9],[325,3,325,8],[326,3,326,7],[328,2,328,3],[329,2,329,3],[329,9,337,9],[330,2,330,3],[331,2,331,3],[334,2,334,3],[335,2,335,3],[336,2,336,3],[337,1,337,7],[339,2,339,9],[340,1,340,9],[341,1,341,9],[343,3,343,9],[344,3,344,9],[345,3,345,8],[346,3,346,7],[348,2,348,3],[349,2,349,3],[349,9,357,9],[350,2,350,3],[351,2,351,3],[354,2,354,3],[355,2,355,3],[356,2,356,3],[357,1,357,7],[359,2,359,9],[360,1,360,9],[361,1,361,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B76","v":"1.10"},{"$f":"+PRESUPUESTO!C76","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!B77","v":"1.10.1"},{"$f":"+PRESUPUESTO!C77","v":"Alimentadores"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B78","v":"1.10.1.1"},{"$f":"+VLOOKUP($C12,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Alimentador trifásico desde el tablero de distribución general ubicado en el cuarto  eléctrico de la facultad de ingenierías hasta el tablero general de potencia diseñado a ubicar en el laboratorio, tablero gral de 42 circuitos.. Conductores en cable de cobre aislado 3#2/0 F + 1#2/0 N + 1#6 T AWG libre de halógenos. Incluye bandeja tipo escalera de 80 x 150x 240 mm, con sus respectivos accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C12,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Alimentador trifasico",{"v":179,"d":"179.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+H15*C15","v":{"v":179,"d":"179.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I15:I29)","v":{"v":179,"d":"179.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!B77","v":"1.10.1"},{"$f":"+PRESUPUESTO!C77","v":"Alimentadores"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B79","v":"1.10.1.2"},{"$f":"+VLOOKUP($C40,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Alimentador trifásico desde el tablero de distribución general del laboratorio hasta el tablero de compresores. Conductores en cable de cobre aislado 3#8 F + 1#8/0 N + 1#10 T AWG libre de halógenos. Incluye ductos, tubería IMC y PVC Ø1\", con sus respectivos accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo. Incluir totalizador industrial 3x40 A en el tablero de distribución general del laboratorio."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C40,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Alimentador trifasico",{"v":30,"d":"30.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"v":30,"d":"30.00"}]
[{"$nulls":8},{"$f":"+ROUND(C44*H44,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C45*E45*F45*H45,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I43:I54)","v":{"v":30,"d":"30.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!B82","v":"1.10.2"},{"$f":"+PRESUPUESTO!C82","v":"Tableros de distribución"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B83","v":"1.10.2.1"},{"$f":"+VLOOKUP($C64,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación tablero distribución trifásico 42 ctos (tls) tq-cp-225 AMP Schneider  con puerta y espacio para totalizador. Incluye protecciones termomagnéticas según diseño (2-1X15 A, 5-1x20A, 1-1X25 A, 6-1x30A, 1-2X20A, 4-3x20A, 2-3x30A, 1-3X40). Totalizador industrial Schneider 3x150A. Debe entregarse etiquetado indicando los circuitos que maneja y demás normas Retie."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C64,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Tablero dedistribución",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I67:I73)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!B82","v":"1.10.2"},{"$f":"+PRESUPUESTO!C82","v":"Tableros de distribución"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B84","v":"1.10.2.2"},{"$f":"+VLOOKUP($C83,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación tablero distribución trifásico Tablero trifásico 240 V 18 CTOS con puerta sin espacio para totalizador 10KA 200 A, Retie acorde a IEC 60439-3Schneider . Incluye protecciones termomagnéticas según diseño (2-1X15 A, 3-3x20A). Debe entregarse etiquetado indicando los circuitos que maneja y demás normas Retie."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C83,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Tablero dedistribución",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C87*((E87+F87)/2)*H87,2)","v":0}]
{"$rows_empty":10}
[null,"Total",{"$nulls":6},{"$f":"SUM(I86:I97)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B87","v":"1.10.3.1"},{"$f":"+VLOOKUP($C107,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Salida de iluminación 120 voltios en tubería Conduit emt ø 1/2\" (PVC o EMT donde se  requiera) y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. Incluye empalmes con conectores de resorte tipo 3M, tapa ciega circular, prensa estopa, cola en cable encauchetado 3x16 (±1.5m), tomacorriente y clavija aérea con polo a tierra para conexión de la luminaria.  Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C107,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"salida iluminacion",{"$nulls":5},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[{"$nulls":8},{"$f":"+ROUND(C111*E111*F111*H111,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I110:I117)","v":{"v":30,"d":"30.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B88","v":"1.10.3.2"},{"$f":"+VLOOKUP($C127,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Salida para interruptor sencillo en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor sencillo 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C127,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Salida interruptor sencillo",{"$nulls":5},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"}]
[{"$nulls":8},{"$f":"+ROUND(C131*E131*F131*H131,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I130:I137)","v":{"v":5,"d":"5.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B89","v":"1.10.3.3"},{"$f":"+VLOOKUP($C147,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Salida para interruptor doble en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor doble 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C147,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"salida interruptor doble",{"$nulls":5},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[{"$nulls":8},{"$f":"+ROUND(C151*E151*F151*H151,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I150:I157)","v":{"v":3,"d":"3.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B90","v":"1.10.3.4"},{"$f":"+VLOOKUP($C167,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Salida para interruptor conmutable sencillo en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’  donde se requiera). Incluye interruptor conmutable sencillo 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C167,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Salida interruptor triple",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C171*E171*F171*H171,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I170:I177)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B91","v":"1.10.3.5"},{"$f":"+VLOOKUP($C187,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Salida para toma normal doble monofásico con polo a tierra en tubería Conduit PVC ø 1/2’’.  Incluye tomacorriente de acuerdo a las características de la clavija de los equipos a instalar, caja PVC de 2x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C187,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"interruptor conmutable sencillo",{"$nulls":5},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[{"$nulls":8},{"$f":"+ROUND(C191*E191*F191*H191,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I190:I197)","v":{"v":2,"d":"2.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B92","v":"1.10.3.6"},{"$f":"+VLOOKUP($C207,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Salida para toma gfci doble monofásico con polo a tierra en tubería Conduit PVC ø 1/2’’.   Incluye tomacorriente doble GFCI 20A con polo a tierra Leviton, caja PVC de 2x4\" y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C207,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Interruptor conmutable doble",{"$nulls":5},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[{"$nulls":8},{"$f":"+ROUND(C211*E211*F211*H211,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I210:I217)","v":{"v":2,"d":"2.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B93","v":"1.10.3.7"},{"$f":"+VLOOKUP($C227,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Salida para toma regulado monofásico en tubería PVC ø 1/2\". incluye toma 15a levitón  tierra aislada IG debidamente instalado, caja PVC de 2x4\" y demás accesorios. Conductores trenzado de fábrica 3x12 AWG/THHN, color de fase según circuito. El toma debe quedar etiquetado con banda plástica indicando el circuito al cual pertenece. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C227,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Toma normal doble monofasico",{"$nulls":5},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[null,"Toma normal doble monofasico bajo meson concreto",{"$nulls":5},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I230:I237)","v":{"v":21,"d":"21.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C247,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C247,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Toma Normal doble monofasico",{"$nulls":5},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
[{"$nulls":8},{"$f":"+ROUND(C251*E251*F251*H251,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I250:I257)","v":{"v":8,"d":"8.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C267,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C267,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Salida para toma gfci doble monofásico con polo a tierra",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C271*E271*F271*H271,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I270:I277)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C287,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C287,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Salida lampara emergencia",{"$nulls":5},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[{"$nulls":8},{"$f":"+ROUND(C291*E291*F291*H291,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I290:I297)","v":{"v":3,"d":"3.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C307,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C307,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Salida espacial trifasica",{"$nulls":5},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
[{"$nulls":8},{"$f":"+ROUND(C311*E311*F311*H311,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I310:I317)","v":{"v":8,"d":"8.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!$B$86","v":"1.10.3"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C327,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C327,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Toma regulado",{"$nulls":5},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"}]
[{"$nulls":8},{"$f":"+ROUND(C331*E331*F331*H331,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I330:I337)","v":{"v":14,"d":"14.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.10"},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Sub capitulo",{"$f":"+PRESUPUESTO!B94","v":"1.10.4"},{"$f":"+PRESUPUESTO!$C$86","v":"Salidas de iluminación y tomas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B95","v":"1.10.4.1"},{"$f":"+VLOOKUP($C347,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación UPS APC smart-ups srt, 4250watts / 5000 va, con transformador  Reductor De 208/240V A 120 V, Incluye: DC Con Software, CD De Documentación, Guía De Instalación, Gestión De Redes Integrada, Pies Desmontables , Sonda De Temperatura.3 Años De Garantía. Incluye Servicio De Instalación A 0 Metros."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C347,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"UPS",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":7},{"v":1,"d":"1.00"},{"$f":"+ROUND(C351*E351*F351*H351,2)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I350:I357)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.11","index":21,"n_rows":96,"n_cols":10,"rows_kept":96,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[15,2,15,3],[16,2,16,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9],[76,3,76,9],[77,3,77,9],[78,3,78,7],[80,2,80,3],[81,2,81,3],[81,9,93,9],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,1,93,7],[95,2,95,9],[96,1,96,9],[97,1,97,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B123","v":1.11},{"$f":"+PRESUPUESTO!C123","v":"Pisos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B124","v":"1.11.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de piso en baldosa grano de mármol blanco huila de 33x33 cm,  de acuerdo a distribución de planos e indicaciones de la interventoría. incluye destronque, pulida, brillada y sellada, y dilataciones de bronce"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Triaxial",{"v":5.9,"d":"5.90"},null,{"v":3.6,"d":"3.60"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C14*E14*H14,0)","v":{"v":21,"d":"21.00"}}]
[null,"Bodega actual",{"v":8.6,"d":"8.60"},null,{"v":5.9,"d":"5.90"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C15*E15*H15,0)","v":{"v":51,"d":"51.00"}}]
[null,"Corredor externo",{"v":7.3,"d":"7.30"},null,{"v":5.9,"d":"5.90"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C16*E16*H16,0)","v":{"v":43,"d":"43.00"}}]
[null,"Descuento piso baño",{"v":2.8,"d":"2.80"},2.84,{"v":1.7,"d":"1.70"},null,null,{"v":-1,"d":"(1.00)"},{"$f":"+ROUND(C17*E17*H17,0)","v":{"v":-5,"d":"(5.00)"}}]
{"$rows_empty":11}
[null,"Total",{"$nulls":6},{"$f":"ROUND(SUM(I14:I28),1)","v":{"v":110,"d":"110.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.11},{"$f":"+$D$10","v":"Pisos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B125","v":"1.11.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de guarda escoba recto en granito pulido"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"guardescoba - recepcion",{"$f":"5.93+3.95+3.21+2.84+0.3+1.88+0.32","v":18.43},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C41*H41,0)","v":{"v":18,"d":"18.00"}}]
[null,"Oficina",{"$f":"3.58+4.59+4.59+2.55","v":{"v":15.309999999999999,"d":"15.31"}},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C42*H42,0)","v":{"v":15,"d":"15.00"}}]
[null,"Laboratorio + hall acceso",{"$f":"12.46+5+5.11+2.43+4.7+2.7","v":{"v":32.4,"d":"32.40"}},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C43*H43,0)","v":{"v":32,"d":"32.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C44*E44*F44*H44,2)","v":0}]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":65,"d":"65.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.11},{"$f":"+$D$10","v":"Pisos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B126","v":"1.11.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro y colocación de subbase granular, e= 0.15 m, tipo invias"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,{"$f":"+D61","v":"Suministro y colocación de subbase granular, e= 0.15 m, tipo invias"},{"v":4.1,"d":"4.10"},null,{"v":6.6,"d":"6.60"},{"v":0.2,"d":"0.20"},null,{"v":1,"d":"1.00"},{"$f":"+C64*E64*H64","v":{"v":27.059999999999995,"d":"27.06"}}]
[null,null,{"v":13,"d":"13.00"},null,{"v":1.6,"d":"1.60"},{"v":0.2,"d":"0.20"},null,{"v":1,"d":"1.00"},{"$f":"+C65*E65*H65","v":{"v":20.8,"d":"20.80"}}]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"ROUND(SUM(I64:I70),1)","v":{"v":47.9,"d":"47.90"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.11},{"$f":"+$D$10","v":"Pisos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B127","v":"1.11.4"},{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Construcción de piso en concreto de f'c= 21 Mpa, afinado, e=0.12 m, para cuarto de compresores y zona de manipulación de muestras"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"piso en concreto",{"v":4.1,"d":"4.10"},null,{"v":6.6,"d":"6.60"},0.15,null,{"v":1,"d":"1.00"},{"$f":"+C82*E82*H82","v":{"v":27.059999999999995,"d":"27.06"}}]
[null,null,{"v":13,"d":"13.00"},null,{"v":1.6,"d":"1.60"},0.15,null,{"v":1,"d":"1.00"},{"$f":"+C83*E83*H83","v":{"v":20.8,"d":"20.80"}}]
[null,"sobre anden",{"v":12,"d":"12.00"},null,{"v":1.4,"d":"1.40"},0.15,null,{"v":1,"d":"1.00"},{"$f":"+C84*E84*H84","v":{"v":16.799999999999997,"d":"16.80"}}]
{"$rows_empty":9}
[null,"Total",{"$nulls":6},{"$f":"ROUND(SUM(I82:I93),1)","v":{"v":64.7,"d":"64.70"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.12","index":22,"n_rows":119,"n_cols":10,"rows_kept":119,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,8],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9],[76,3,76,9],[77,3,77,9],[78,3,78,7],[80,2,80,3],[81,2,81,3],[81,9,93,9],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,1,93,7],[95,2,95,9],[96,1,96,9],[97,1,97,9],[99,3,99,9],[100,3,100,9],[101,3,101,7],[103,2,103,3],[104,2,104,3],[104,9,116,9],[105,2,105,3],[106,2,106,3],[107,2,107,3],[108,2,108,3],[109,2,109,3],[110,2,110,3],[111,2,111,3],[112,2,112,3],[113,2,113,3],[114,2,114,3],[115,2,115,3],[116,1,116,7],[118,2,118,9],[119,1,119,9],[120,1,120,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B128","v":1.12},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Mesones y enchapes"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B129","v":"1.12.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Construcción de mesón en concreto f´c=210 k/cm2 reforzado de dimensiones 1.20 x 4.80 m, acabado superficie de e= 0,10 m en granito pulido, soportada en  muro soga pañete y pintados, de acuerdo a planos"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"meson en concreto",{"$nulls":5},{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":1.5,"d":"1.50"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.12},{"$f":"+$D$10","v":"Mesones y enchapes"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B130","v":"1.12.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de poceta de empotrar en acero inoxidable de 0.53 x 0.43 x 0.16"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Pceta para empotrar en meson",{"$nulls":5},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[{"$nulls":8},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":2,"d":"2.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.12},{"$f":"+$D$10","v":"Mesones y enchapes"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B131","v":"1.12.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de grifería cuello de ganso de 8\" con mezclador"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,{"$f":"+D61","v":"Suministro e instalación de grifería cuello de ganso de 8\" con mezclador"},{"$nulls":5},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I70)","v":{"v":2,"d":"2.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.12},{"$f":"+$D$10","v":"Mesones y enchapes"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B132","v":"1.12.4"},{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de canastilla y sifón para pozuelo de acuerdo a especificaciones"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Canstilla y sifon para pozuelo",{"$nulls":5},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[{"$nulls":8},{"$f":"+ROUND(C83*((E83+F83)/2)*H83,2)","v":0}]
{"$rows_empty":10}
[null,"Total",{"$nulls":6},{"$f":"SUM(I82:I93)","v":{"v":2,"d":"2.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":1.12},{"$f":"+$D$10","v":"Mesones y enchapes"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B133","v":"1.12.5"},{"$f":"+VLOOKUP($C102,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Enchape de muro en cerámica de 25 x 30 cm para baño mixto y de discapacitados"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C102,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"enchapes muros",2.85,null,{"v":2,"d":"2.00"},null,null,{"v":2,"d":"2.00"},{"$f":"+ROUND(C105*((E105+F105)/2)*H105,2)","v":{"v":5.7,"d":"5.70"}}]
[null,null,{"v":1.7,"d":"1.70"},null,{"v":2,"d":"2.00"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C106*((E106+F106)/2)*H106,2)","v":{"v":1.7,"d":"1.70"}}]
[null,null,{"v":0.5,"d":"0.50"},null,{"v":2,"d":"2.00"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C107*((E107+F107)/2)*H107,2)","v":{"v":0.5,"d":"0.50"}}]
{"$rows_empty":9}
[null,"Total",{"$nulls":6},{"$f":"SUM(I105:I116)","v":{"v":7.9,"d":"7.90"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.13","index":23,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,8],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[15,2,15,3],[16,2,16,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B134","v":"1.13"},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Cielos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B135","v":"1.13.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de cielo raso en PVC color mate, incluye estructura de fijación"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"cielo raso PVC",{"v":7,"d":"7.00"},null,6.35,null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C14*E14*H14,2)","v":44.45}]
[null,null,{"v":7,"d":"7.00"},null,2.51,null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C15*E15*H15,2)","v":17.57}]
[null,"Oficina",{"v":7,"d":"7.00"},null,3.74,null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C16*E16*H16,2)","v":26.18}]
{"$rows_empty":12}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":88.2,"d":"88.20"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.14","index":24,"n_rows":96,"n_cols":10,"rows_kept":96,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,8],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9],[76,3,76,9],[77,3,77,9],[78,3,78,7],[80,2,80,3],[81,2,81,3],[81,9,93,9],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,1,93,7],[95,2,95,9],[96,1,96,9],[97,1,97,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null," luminaria iltelux grid d38 608x602x85 con marco",{"$nulls":5},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":17,"d":"17.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":{"$error":"#REF!"}},{"$f":"+$D$10","v":{"$error":"#REF!"}}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"luminaria iltelux grid e13 1220x300x85 sobreponer",{"$nulls":5},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
[{"$nulls":8},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":17,"d":"17.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":{"$error":"#REF!"}},{"$f":"+$D$10","v":{"$error":"#REF!"}}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null," luminaria de emergencia",{"$nulls":5},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I70)","v":{"v":3,"d":"3.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":{"$error":"#REF!"}},{"$f":"+$D$10","v":{"$error":"#REF!"}}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"aviso luminoso de salida",{"$nulls":5},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[{"$nulls":8},{"$f":"+ROUND(C83*((E83+F83)/2)*H83,2)","v":0}]
{"$rows_empty":10}
[null,"Total",{"$nulls":6},{"$f":"SUM(I82:I93)","v":{"v":2,"d":"2.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.15","index":25,"n_rows":96,"n_cols":10,"rows_kept":96,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,8],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[15,2,15,3],[16,2,16,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9],[76,3,76,9],[77,3,77,9],[78,3,78,7],[80,2,80,3],[81,2,81,3],[81,9,93,9],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,1,93,7],[95,2,95,9],[96,1,96,9],[97,1,97,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B136","v":"1.14"},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Pintura muros y cielos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B137","v":"1.14.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro y aplicación de estuco plástico sobre pañete en muros, incluye filos, dilat."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Muros caseta",{"v":2.6,"d":"2.60"},null,null,{"$f":"+(2.49+2.7)/2","v":{"v":2.595,"d":"2.60"}},null,{"v":4,"d":"4.00"},{"$f":"+ROUND(H14*F14*C14,0)","v":{"v":27,"d":"27.00"}}]
[null,null,{"v":2.8,"d":"2.80"},null,null,2.61,null,{"v":2,"d":"2.00"},{"v":15,"d":"15.00"}]
[null,null,{"v":2.8,"d":"2.80"},null,null,2.85,null,{"v":2,"d":"2.00"},{"v":16,"d":"16.00"}]
[null,null,{"v":1,"d":"1.00"},null,null,{"v":0.5,"d":"0.50"},null,{"v":-2,"d":"(2.00)"},{"v":-1,"d":"(1.00)"}]
[null,null,{"v":1,"d":"1.00"},null,null,{"v":2,"d":"2.00"},null,{"v":-2,"d":"(2.00)"},{"v":-4,"d":"(4.00)"}]
[null,"Muros cierre vanos",{"v":1.5,"d":"1.50"},null,null,3.02,null,{"v":4,"d":"4.00"},{"v":18,"d":"18.00"}]
[null,null,{"v":1.2,"d":"1.20"},null,null,{"v":2.6,"d":"2.60"},null,{"v":2,"d":"2.00"},{"v":6,"d":"6.00"}]
[null,null,{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},null,{"v":2.2,"d":"2.20"},null,{"v":2,"d":"2.00"},{"v":4,"d":"4.00"}]
{"$rows_empty":7}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":81,"d":"81.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.14"},{"$f":"+$D$10","v":"Pintura muros y cielos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B138","v":"1.14.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro y aplicación de pintura tipo 1, tres manos para muros y cielos internos.  Incluye resanes donde se requiera"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Area (M2)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Muros",{"$nulls":4},{"$f":"+PRESUPUESTO!F53","v":{"v":91.324,"d":"91.32"}},{"v":2,"d":"2.00"},{"$f":"+ROUND(H41*G41,0)","v":{"v":183,"d":"183.00"}}]
[null,"Cielos",{"v":7.3,"d":"7.30"},null,{"v":5.9,"d":"5.90"},null,null,{"v":1,"d":"1.00"},{"$f":"ROUND(+H42*E42*C42,0)","v":{"v":43,"d":"43.00"}}]
[null,"Repellos",{"$nulls":4},{"$f":"+PRESUPUESTO!F137","v":{"v":81,"d":"81.00"}},{"v":1,"d":"1.00"},{"$f":"+H43*G43","v":{"v":81,"d":"81.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C44*E44*F44*H44,2)","v":0}]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":307,"d":"307.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.14"},{"$f":"+$D$10","v":"Pintura muros y cielos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B139","v":"1.14.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro y aplicación de pintura tipo 1, dos manos p/muros en superboard internos.  Incluye resanes donde se requiera"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Area (M2)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Pintuar muros superboard",{"$nulls":4},{"$f":"+PRESUPUESTO!F54","v":{"v":54.168499999999995,"d":"54.17"}},{"v":2,"d":"2.00"},{"$f":"ROUND(+H64*G64,0)","v":{"v":108,"d":"108.00"}}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I70)","v":{"v":108,"d":"108.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.14"},{"$f":"+$D$10","v":"Pintura muros y cielos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B140","v":"1.14.4"},{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro y aplicación de pintura para exteriores resistente a la intemperie, tipo Koraza Suministro y aplicación de pintura para exteriores resistente a la intemperie, tipo Koraza, en fachadas exteriores hasta laboratorio de suelos, y cuarto de compresores sobre pañete."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"fachadas posteriores",{"v":6.4,"d":"6.40"},null,null,{"v":3.6,"d":"3.60"},null,{"v":1,"d":"1.00"},{"$f":"+ROUND(H82*F82*C82,0)","v":{"v":23,"d":"23.00"}}]
[null,null,{"v":11.3,"d":"11.30"},null,null,{"v":3.6,"d":"3.60"},null,{"v":1,"d":"1.00"},{"$f":"+ROUND(H83*F83*C83,0)","v":{"v":41,"d":"41.00"}}]
[null,null,{"v":6,"d":"6.00"},null,null,{"v":4,"d":"4.00"},null,{"v":1,"d":"1.00"},{"$f":"+H84*F84*C84","v":{"v":24,"d":"24.00"}}]
[null,"Sobre pergola",{"v":12.5,"d":"12.50"},null,null,{"v":3.6,"d":"3.60"},null,{"v":1,"d":"1.00"},{"$f":"+H85*F85*C85","v":{"v":45,"d":"45.00"}}]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I82:I93)","v":{"v":133,"d":"133.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.16","index":26,"n_rows":187,"n_cols":10,"rows_kept":187,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,8],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9],[76,3,76,9],[77,3,77,9],[78,3,78,7],[80,2,80,3],[81,2,81,3],[81,9,93,9],[82,2,82,3],[83,2,83,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[88,2,88,3],[89,2,89,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,1,93,7],[95,2,95,9],[96,1,96,9],[97,1,97,9],[99,3,99,9],[100,3,100,8],[101,3,101,7],[103,2,103,3],[104,2,104,3],[104,9,119,9],[105,2,105,3],[118,2,118,3],[119,1,119,7],[121,2,121,9],[122,1,122,9],[123,1,123,9],[124,1,124,9],[126,3,126,9],[127,3,127,9],[128,3,128,7],[130,2,130,3],[131,2,131,3],[131,9,143,9],[132,2,132,3],[133,2,133,3],[134,2,134,3],[141,2,141,3],[142,2,142,3],[143,1,143,7],[145,2,145,9],[146,1,146,9],[147,1,147,9],[149,3,149,9],[150,3,150,9],[151,3,151,7],[153,2,153,3],[154,2,154,3],[154,9,161,9],[155,2,155,3],[156,2,156,3],[157,2,157,3],[160,2,160,3],[161,1,161,7],[163,2,163,9],[164,1,164,9],[165,1,165,9],[167,3,167,9],[168,3,168,9],[169,3,169,7],[171,2,171,3],[172,2,172,3],[172,9,184,9],[173,2,173,3],[174,2,174,3],[175,2,175,3],[176,2,176,3],[177,2,177,3],[178,2,178,3],[179,2,179,3],[180,2,180,3],[181,2,181,3],[182,2,182,3],[183,2,183,3],[184,1,184,7],[186,2,186,9],[187,1,187,9],[188,1,188,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B141","v":"1.15"},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Aparatos y accesorios sanitarios"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B142","v":"1.15.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de aparato sanitario línea blanca movilidad reducida, incluye fluxómetro, barras de apoyo, accesorios y refuerzo para barras apoyadas en muro superboard"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Sanitario",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.15"},{"$f":"+$D$10","v":"Aparatos y accesorios sanitarios"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B143","v":"1.15.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de orinal línea blanca movilidad reducida, incluye barras de  apoyo, accesorios y refuerzo para barras apoyadas en muro superboard"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Orinal linea blanca",{"$nulls":5},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"}]
[{"$nulls":8},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":2,"d":"2.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.15"},{"$f":"+$D$10","v":"Aparatos y accesorios sanitarios"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B144","v":"1.15.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de lavamanos línea blanca,  (incluye accesorios)"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"lavamanos linea blanca",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I70)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.15"},{"$f":"+$D$10","v":"Aparatos y accesorios sanitarios"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B145","v":"1.15.4"},{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de ducha lava-ojos y accesorios de acuerdo a especificaciones"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C79,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Ducha lava-ojos",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C83*((E83+F83)/2)*H83,2)","v":0}]
{"$rows_empty":10}
[null,"Total",{"$nulls":6},{"$f":"SUM(I82:I93)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.15"},{"$f":"+VLOOKUP($C101,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Aparatos y accesorios sanitarios"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B146","v":"1.15.5"},{"$f":"+VLOOKUP($C102,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de dosificador en acero inoxidable para jabón líquido."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C102,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Dosificador jabon",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I105:I119)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.15"},{"$f":"+$D$10","v":"Aparatos y accesorios sanitarios"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B147","v":"1.15.6"},{"$f":"+VLOOKUP($C129,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de dispensador en acero inoxidable para papel higiénico"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C129,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Dispensador papeh higienico",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C133*H133,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C134*E134*F134*H134,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I132:I143)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.15"},{"$f":"+$D$10","v":"Aparatos y accesorios sanitarios"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B148","v":"1.15.7"},{"$f":"+VLOOKUP($C152,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de dispensador plástico para toallas papel tipo familia rollo"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C152,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Dispensador tohallas",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[]
[]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I155:I161)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.15"},{"$f":"+$D$10","v":"Aparatos y accesorios sanitarios"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B149","v":"1.15.8"},{"$f":"+VLOOKUP($C170,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de espejo flotado biselado 0.5 x 0.60 moldura en madera pintado."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C170,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Espejo",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C174*((E174+F174)/2)*H174,2)","v":0}]
{"$rows_empty":10}
[null,"Total",{"$nulls":6},{"$f":"SUM(I173:I184)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.17","index":27,"n_rows":73,"n_cols":10,"rows_kept":73,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,8],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,70,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[69,2,69,3],[70,1,70,7],[72,2,72,9],[73,1,73,9],[74,1,74,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B150","v":"1.16"},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Rampas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B151","v":"1.16.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Construcción de rampa en concreto de f´c=21 Mpa espesor 0.12 m, escobillado con estrías como se indica en planos. ."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Rampa en concreto",{"v":3.2,"d":"3.20"},null,{"v":1.3,"d":"1.30"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C14*E14*H14,2)","v":4.16}]
[null,null,{"v":8.3,"d":"8.30"},null,{"v":1.3,"d":"1.30"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C15*E15*H15,2)","v":10.79}]
{"$rows_empty":13}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":14.95}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.16"},{"$f":"+$D$10","v":"Rampas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B152","v":"1.16.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Cordón en concreto 0.12x0.12 f´c 21 Mpa para bordes de rampa, incluye corte, flejado e instalación de acero de refuerzo de 1/4\" en U de L=0.40 m y 2 varillas longitudinales. Este bordillo se construye sobre los bordes de la rampa. Las úes en acero de 1/4\" deben quedar ancladas a la losa de la rampa antes de que esta fragüe."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"cordon en concreto",{"v":8.3,"d":"8.30"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C41*H41,2)","v":{"v":8.3,"d":"8.30"}}]
[null,null,{"v":3.2,"d":"3.20"},{"$nulls":4},{"v":3,"d":"3.00"},{"$f":"+ROUND(C42*H42,2)","v":{"v":9.6,"d":"9.60"}}]
[null,null,{"$f":"8.3-1.3","v":{"v":7.000000000000001,"d":"7.00"}},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C43*H43,2)","v":{"v":7,"d":"7.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C44*E44*F44*H44,2)","v":0}]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":24.9,"d":"24.90"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.16"},{"$f":"+$D$10","v":"Rampas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B153","v":"1.16.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de pasamanos en tubería de acero inoxidable ornamental 304 de diámetro 1 1/4\" cal 18. de acuerdo a diseño"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"pasamanos",{"v":8.3,"d":"8.30"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C64*H64,2)","v":{"v":8.3,"d":"8.30"}}]
[null,null,{"v":3.2,"d":"3.20"},{"$nulls":4},{"v":3,"d":"3.00"},{"$f":"+ROUND(C65*H65,2)","v":{"v":9.6,"d":"9.60"}}]
[null,null,{"$f":"8.3-1.3","v":{"v":7.000000000000001,"d":"7.00"}},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C66*H66,2)","v":{"v":7,"d":"7.00"}}]
[]
[]
[]
[]
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I70)","v":{"v":24.9,"d":"24.90"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.18","index":28,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,8],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B154","v":"1.17"},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Obras exteriores"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B155","v":"1.17.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de tapa para canal de aguas lluvias de 0.80 x 0.50 en lamina Alfajor de 1/8\" y dos rieles guía en ángulo de 1 x 1/8\", pintado con anticorrosivo color gris plomo. Incluye corte en el anden con pulidora para que esta calce y quede a nivel del mismo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Tapa metalica",{"$nulls":5},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":10,"d":"10.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 1.19","index":29,"n_rows":55,"n_cols":10,"rows_kept":55,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,9],[9,3,9,8],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$13","v":1},{"$f":"+PRESUPUESTO!$C$13","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B156","v":"1.18"},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Aseo y limpieza de la obra"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B157","v":"1.18.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Aseo general de la obra, incluye, pisos ventanas, vidrios, cuardescobas, exteriores etc."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Aseo",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":1},{"$f":"+$D$9","v":"Laboratorio"}]
[null,"Capítulo",{"$f":"+$C$10","v":"1.18"},{"$f":"+$D$10","v":"Aseo y limpieza de la obra"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B158","v":"1.18.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Cargue a mano y retiro de sobrantes de obra a escombrera autorizada por el municipio de Popayán"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Cargue a mano y retiro sobrantes",{"$nulls":5},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[{"$nulls":8},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":15,"d":"15.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 2.1","index":30,"n_rows":147,"n_cols":10,"rows_kept":147,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,75,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[73,2,73,3],[74,2,74,3],[75,1,75,7],[77,2,77,9],[78,1,78,9],[79,1,79,9],[81,3,81,9],[82,3,82,9],[83,3,83,7],[85,2,85,3],[86,2,86,3],[86,9,98,9],[87,2,87,3],[88,2,88,3],[89,2,89,3],[96,2,96,3],[97,2,97,3],[98,1,98,7],[100,2,100,9],[101,1,101,9],[102,1,102,9],[104,3,104,9],[105,3,105,9],[106,3,106,7],[108,2,108,3],[109,2,109,3],[109,9,121,9],[110,2,110,3],[111,2,111,3],[112,2,112,3],[119,2,119,3],[120,2,120,3],[121,1,121,7],[123,2,123,9],[124,1,124,9],[125,1,125,9],[127,3,127,9],[128,3,128,9],[129,3,129,7],[131,2,131,3],[132,2,132,3],[132,9,144,9],[133,2,133,3],[134,2,134,3],[135,2,135,3],[142,2,142,3],[143,2,143,3],[144,1,144,7],[146,2,146,9],[147,1,147,9],[148,1,148,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!B159","v":2},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B160","v":2.1},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B161","v":"2.1.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Retiro de ventana metálica con vidrio y retiro de la misma a lugar de acopio indicado por la interventoría. (2.80 x 1.60"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Ventana metalica",null,null,{"v":2.8,"d":"2.80"},{"v":1.6,"d":"1.60"},null,{"v":1,"d":"1.00"},{"$f":"+H14*F14*E14","v":{"v":4.4799999999999995,"d":"4.48"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":4.4799999999999995,"d":"4.48"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B162","v":"2.1.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Desmonte de cielo raso existente, incluye transporte interno a sitio indicado por la interventoría."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,null,3.14,null,{"v":7,"d":"7.00"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C41*H41,2)*E41","v":21.98}]
[{"$nulls":8},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":21.98}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B163","v":"2.1.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Desmonte de puerta en madera con marco metálico, incluye retiro a un lugar de la obra"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"desmonte",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C65*H65,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C66*E66*F66*H66,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I75)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B164","v":"2.1.4"},{"$f":"+VLOOKUP($C84,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Demolición de baldosa existente y traslado de escombros a sitio de acopio aprobado por la interventoría."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C84,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"demolicion",{"v":8,"d":"8.00"},null,3.14,null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C87*H87,2)*E87","v":25.12}]
[{"$nulls":8},{"$f":"+ROUND(C88*H88,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C89*E89*F89*H89,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I87:I98)","v":25.12}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B165","v":"2.1.5"},{"$f":"+VLOOKUP($C107,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Demolición de guarda escoba existente y traslado de escombros a sitio de acopio aprobado aprobado por la interventoría."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C107,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"demolicion guardescoba",{"v":7,"d":"7.00"},{"$nulls":4},{"v":2,"d":"2.00"},{"$f":"+ROUND(C110*H110,2)","v":{"v":14,"d":"14.00"}}]
[null,null,{"v":2,"d":"2.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C111*H111,2)","v":{"v":2,"d":"2.00"}}]
[null,null,3.14,{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C112*H112,2)","v":3.14}]
[{"$nulls":8},{"$f":"+ROUND(C113*E113*F113*H113,2)","v":0}]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I110:I121)","v":19.14}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.1},{"$f":"+$D$10","v":"Preliminares"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B166","v":"2.1.6"},{"$f":"+VLOOKUP($C130,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Demolición pañete que se encuentre deteriorado por la humedad y retiro de escombros a un lugar aprobado por la interventoría."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C130,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Demolicion pañete en mal estado",{"v":5,"d":"5.00"},null,{"v":2,"d":"2.00"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C133*H133,2)*E133","v":{"v":10,"d":"10.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C134*H134,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C135*E135*F135*H135,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I133:I144)","v":{"v":10,"d":"10.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 2.2","index":31,"n_rows":78,"n_cols":10,"rows_kept":78,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,75,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[73,2,73,3],[74,2,74,3],[75,1,75,7],[77,2,77,9],[78,1,78,9],[79,1,79,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!B159","v":2},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B167","v":2.2},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Puertas y ventanas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B168","v":"2.2.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de puerta de madera entamborada y pintada con esmalte domestico. Incluye marco en lamina pintado con anticorrosivo y pintura en esmalte domestico, bisagras, cerradura de seguridad, y los elementos que se requieran para su correcta instalación y funcionamiento, previos visto bueno de la interventoría"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"Puerta madera acceso",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.2},{"$f":"+$D$10","v":"Puertas y ventanas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B169","v":"2.2.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de ventana en aluminio de 2.80 x  1.60 m sistema 744 anoloc bronce. Tres cuerpos, uno de ellos corredera con vidrio de 5 mm incoloro templado."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Ventana aluminio",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.2},{"$f":"+$D$10","v":"Puertas y ventanas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B170","v":"2.2.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Mantenimiento a reja de seguridad. Limpieza, pintura y reinstalación."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"mantenimiento reja",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
[{"$nulls":8},{"$f":"+ROUND(C65*H65,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C66*E66*F66*H66,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I75)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 2.3","index":32,"n_rows":101,"n_cols":10,"rows_kept":101,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,75,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[73,2,73,3],[74,2,74,3],[75,1,75,7],[77,2,77,9],[78,1,78,9],[79,1,79,9],[81,3,81,9],[82,3,82,9],[83,3,83,7],[85,2,85,3],[86,2,86,3],[86,9,98,9],[87,2,87,3],[88,2,88,3],[89,2,89,3],[96,2,96,3],[97,2,97,3],[98,1,98,7],[100,2,100,9],[101,1,101,9],[102,1,102,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!B159","v":2},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B171","v":2.3},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Instalaciones eléctricas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"canalizacion",{"v":12,"d":"12.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+H14*C14","v":{"v":12,"d":"12.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":12,"d":"12.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.3},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"alimentador",{"v":12,"d":"12.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C41*H41,2)","v":{"v":12,"d":"12.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":12,"d":"12.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.3},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B172","v":"2.3.1"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Salida de iluminación 120 voltios en tubería Conduit emt ø 1/2\" (PVC o EMT donde se  requiera) y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. Incluye empalmes con conectores de resorte tipo 3M, tapa ciega circular, prensa estopa, cola en cable encauchetado 3x16 (±1.5m), tomacorriente y clavija aérea con polo a tierra para conexión de la luminaria.  Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"salida iluminacion",{"$nulls":5},{"v":8,"d":"8.00"},{"$f":"+H64","v":{"v":8,"d":"8.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C65*H65,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C66*E66*F66*H66,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I75)","v":{"v":8,"d":"8.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.3},{"$f":"+$D$10","v":"Instalaciones eléctricas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B173","v":"2.3.2"},{"$f":"+VLOOKUP($C84,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Salida para interruptor doble en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor doble 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C84,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"Interruptor doble",{"$nulls":5},{"v":6,"d":"6.00"},{"$f":"+H87","v":{"v":6,"d":"6.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C88*H88,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C89*E89*F89*H89,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I87:I98)","v":{"v":6,"d":"6.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 2.4","index":33,"n_rows":78,"n_cols":10,"rows_kept":78,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,75,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[73,2,73,3],[74,2,74,3],[75,1,75,7],[77,2,77,9],[78,1,78,9],[79,1,79,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!B159","v":2},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B174","v":2.4},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Repello muros y pintura"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B175","v":"2.4.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Repello en muros con mortero 1:3 impermeabilizado en reemplazo del retirado a causa de la humedad."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"repello",{"v":5,"d":"5.00"},null,{"v":2,"d":"2.00"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C14*E14*H14,2)","v":{"v":10,"d":"10.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":10,"d":"10.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.4},{"$f":"+$D$10","v":"Repello muros y pintura"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B176","v":"2.4.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro y aplicación estuco plástico s/repello en muros, incluye filos, dilat., etc."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"estuco",{"v":5,"d":"5.00"},null,{"v":2,"d":"2.00"},null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C41*H41,2)*E41","v":{"v":10,"d":"10.00"}}]
[{"$nulls":8},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":{"v":10,"d":"10.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.4},{"$f":"+$D$10","v":"Repello muros y pintura"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B177","v":"2.4.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro y aplicación de pintura tipo 1, tres manos para muros  Incluye resanes donde se requiera"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"pintura vinilo",{"v":7,"d":"7.00"},null,null,{"v":2.1,"d":"2.10"},null,{"v":2,"d":"2.00"},{"$f":"+ROUND(C64*H64,2)*F64","v":{"v":29.400000000000002,"d":"29.40"}}]
[null,null,{"v":2,"d":"2.00"},null,null,{"v":2.1,"d":"2.10"},null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C65*H65,2)","v":{"v":2,"d":"2.00"}}]
[null,null,3.14,null,null,{"v":0.6,"d":"0.60"},null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C66*H66,2)","v":3.14}]
[{"$nulls":8},{"$f":"+ROUND(C67*E67*F67*H67,2)","v":0}]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I75)","v":34.54}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 2.5","index":34,"n_rows":78,"n_cols":10,"rows_kept":78,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,9],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,52,9],[41,2,41,3],[42,2,42,3],[43,2,43,3],[50,2,50,3],[51,2,51,3],[52,1,52,7],[54,2,54,9],[55,1,55,9],[56,1,56,9],[58,3,58,9],[59,3,59,9],[60,3,60,7],[62,2,62,3],[63,2,63,3],[63,9,75,9],[64,2,64,3],[65,2,65,3],[66,2,66,3],[73,2,73,3],[74,2,74,3],[75,1,75,7],[77,2,77,9],[78,1,78,9],[79,1,79,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!B159","v":2},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B178","v":2.5},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Pisos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B179","v":"2.5.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Mortero 1:3 de nivelación espesor 0,04m para enchape en piso"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"mortero nivelacion",{"v":8,"d":"8.00"},null,3.14,null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C14*E14*H14,2)","v":25.12}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":25.12}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.5},{"$f":"+$D$10","v":"Pisos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B180","v":"2.5.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de piso cerámica antideslizante T5 primera calidad, color y textura serán escogidas por la interventoría."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"piso ceramica",{"v":8,"d":"8.00"},null,3.14,null,null,{"v":1,"d":"1.00"},{"$f":"+H41*E41*C41","v":25.12}]
[{"$nulls":8},{"$f":"+ROUND(C42*H42,2)","v":0}]
[{"$nulls":8},{"$f":"+ROUND(C43*E43*F43*H43,2)","v":0}]
[{"$nulls":8},0]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I52)","v":25.12}]
[]
[null,"Observaciones"]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":2},{"$f":"+$D$9","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+$C$10","v":2.5},{"$f":"+$D$10","v":"Pisos"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B181","v":"2.5.3"},{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de guardaescoba como producto del corte de las tabletas del enchape del piso."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C61,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"ml"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA"]
[null,"guardescoba",{"v":7,"d":"7.00"},{"$nulls":4},{"v":2,"d":"2.00"},{"$f":"+ROUND(C64*H64,2)","v":{"v":14,"d":"14.00"}}]
[null,null,{"v":2,"d":"2.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C65*H65,2)","v":{"v":2,"d":"2.00"}}]
[null,null,{"v":3.1,"d":"3.10"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+ROUND(C66*H66,2)","v":{"v":3.1,"d":"3.10"}}]
[{"$nulls":8},{"$f":"+ROUND(C67*E67*F67*H67,2)","v":0}]
{"$rows_empty":8}
[null,"Total",{"$nulls":6},{"$f":"SUM(I64:I75)","v":{"v":19.1,"d":"19.10"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 2.6","index":35,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!B159","v":2},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B182","v":2.6},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Cielo raso"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B183","v":"2.6.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de cielo raso en PVC color mate, incluye estructura y todo de acuerdo con los manuales de instalación del fabricante"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m2"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"cielo raso",{"v":7,"d":"7.00"},null,3.14,null,null,{"v":1,"d":"1.00"},{"$f":"+ROUND(C14*E14*H14,2)","v":21.98}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":21.98}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 2.7","index":36,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!B159","v":2},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B184","v":2.7},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Luminarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B185","v":"2.7.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de luminaria ilte Albar lens L11605X605X70 CON MARCO - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"luminarias",{"$nulls":5},{"v":8,"d":"8.00"},{"$f":"+H14","v":{"v":8,"d":"8.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":8,"d":"8.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 2.8","index":37,"n_rows":58,"n_cols":10,"rows_kept":58,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,8],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,55,9],[41,2,41,3],[54,2,54,3],[55,1,55,7],[57,2,57,9],[58,1,58,9],[59,1,59,9],[60,1,60,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!B159","v":2},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B186","v":2.8},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Aseo y limpieza de salón de juntas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B187","v":"2.8.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Aseo general de la obra, incluye, pisos ventanas, vidrios, cuardescobas, cielos muros, me"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"aseo",{"$nulls":5},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+PRESUPUESTO!B159","v":2},{"$f":"+VLOOKUP($C36,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Sala de juntas - Segundo nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B186","v":2.8},{"$f":"+VLOOKUP($C37,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Aseo y limpieza de salón de juntas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B188","v":"2.8.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Cargue a mano y retiro de sobrantes de obra a escombrera autorizada por el municipio de Popayan"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"cargue escombros",{"$nulls":5},0.75,{"$f":"+H41","v":0.75}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I55)","v":0.75}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 3.1","index":38,"n_rows":112,"n_cols":10,"rows_kept":112,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,8],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,55,9],[41,2,41,3],[54,2,54,3],[55,1,55,7],[57,2,57,9],[58,1,58,9],[59,1,59,9],[60,1,60,9],[62,3,62,8],[63,3,63,9],[64,3,64,7],[66,2,66,3],[67,2,67,3],[67,9,82,9],[68,2,68,3],[81,2,81,3],[82,1,82,7],[84,2,84,9],[85,1,85,9],[86,1,86,9],[87,1,87,9],[89,3,89,8],[90,3,90,9],[91,3,91,7],[93,2,93,3],[94,2,94,3],[94,9,109,9],[95,2,95,3],[108,2,108,3],[109,1,109,7],[111,2,111,9],[112,1,112,9],[113,1,113,9],[114,1,114,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$189","v":3},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Oficinas - Primer nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B190","v":3.1},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Instalaciones eléctricas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"canalizacion electrica",{"v":70,"d":"70.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+H14*C14","v":{"v":70,"d":"70.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":70,"d":"70.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":3},{"$f":"+VLOOKUP($C36,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Oficinas - Primer nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!$B$190","v":3.1},{"$f":"+VLOOKUP($C37,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Instalaciones eléctricas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!#REF!","v":{"$error":"#REF!"}},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":{"$error":"#REF!"}},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":{"$error":"#REF!"}}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"alomentador",{"v":70,"d":"70.00"},{"$nulls":4},{"v":1,"d":"1.00"},{"$f":"+H41*C41","v":{"v":70,"d":"70.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I55)","v":{"v":70,"d":"70.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":3},{"$f":"+VLOOKUP($C63,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Oficinas - Primer nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!$B$190","v":3.1},{"$f":"+VLOOKUP($C64,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Instalaciones eléctricas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B191","v":"3.1.1"},{"$f":"+VLOOKUP($C65,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Salida de iluminación 120 voltios en tubería Conduit emt ø 1/2\" (PVC o EMT donde se  requiera) y demás accesorios. Conductores en cable de cobre #12 AWG libre de halógenos. Incluye empalmes con conectores de resorte tipo 3M, tapa ciega circular, prensa estopa, cola en cable encauchetado 3x16 (±1.5m), tomacorriente y clavija aérea con polo a tierra para conexión de la luminaria.  Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C65,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"salidas",{"$nulls":5},{"v":8,"d":"8.00"},{"$f":"+H68","v":{"v":8,"d":"8.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I68:I82)","v":{"v":8,"d":"8.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":3},{"$f":"+VLOOKUP($C90,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Oficinas - Primer nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!$B$190","v":3.1},{"$f":"+VLOOKUP($C91,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Instalaciones eléctricas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B192","v":"3.1.2"},{"$f":"+VLOOKUP($C92,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Salida para interruptor doble en tubería Conduit PVC ø 1/2’’ (y emt ø1/2’’ donde se  requiera). Incluye interruptor doble 15 Amp con polo a tierra. Conductores en cable de cobre #12 AWG libre de halógenos (utilizar color negro para retornos), accesorios. Mano de obra donde sea necesario de: regata, entubado, resane, cableado, aparateado, aseo."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C92,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"salida interruptor",{"$nulls":5},{"v":8,"d":"8.00"},{"$f":"+H95","v":{"v":8,"d":"8.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I95:I109)","v":{"v":8,"d":"8.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 3.2","index":39,"n_rows":58,"n_cols":10,"rows_kept":58,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,8],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,55,9],[41,2,41,3],[54,2,54,3],[55,1,55,7],[57,2,57,9],[58,1,58,9],[59,1,59,9],[60,1,60,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$189","v":3},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Oficinas - Primer nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B193","v":3.2},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Pintura y mantenimiento"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B194","v":"3.2.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro y aplicación de pintura tipo 1, tres manos para muros y cielos internos.  Incluye resanes donde se requiera"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[{"$nulls":7},{"v":1,"d":"1.00"},{"$f":"+ROUND(C14*E14*H14,2)","v":0}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":0}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":3},{"$f":"+VLOOKUP($C36,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Oficinas - Primer nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B193","v":3.2},{"$f":"+VLOOKUP($C37,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Pintura y mantenimiento"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B195","v":"3.2.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Mantenimiento ventanas, consistente en rasqueteado de pintura antigua, masillado y pintura"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"mantenimiento",{"$nulls":5},{"v":2,"d":"2.00"},{"$f":"+H41","v":{"v":2,"d":"2.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I55)","v":{"v":2,"d":"2.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 3.3","index":40,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$189","v":3},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Oficinas - Primer nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B196","v":3.3},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Luminarias"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B197","v":"3.3.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Suministro e instalación de luminaria ilte Albar lens L11605X605X70 CON MARCO - 2 1R2FT 3200Lm 18.3W REF:  02410E3000 TIPO AL1, con sus respectivos accesorios de soporte y fijación."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"luminarias",{"$nulls":5},{"v":8,"d":"8.00"},{"$f":"+H14","v":{"v":8,"d":"8.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":8,"d":"8.00"}}]
[]
[null,"Observaciones"]

{"sheet":"MEMORIAS CANTIDADES cap 3.4","index":41,"n_rows":58,"n_cols":10,"rows_kept":58,"merged":[[1,1,6,1],[1,2,5,8],[1,9,6,9],[6,2,6,8],[8,3,8,8],[9,3,9,9],[10,3,10,7],[12,2,12,3],[13,2,13,3],[13,9,28,9],[14,2,14,3],[27,2,27,3],[28,1,28,7],[30,2,30,9],[31,1,31,9],[32,1,32,9],[33,1,33,9],[35,3,35,8],[36,3,36,9],[37,3,37,7],[39,2,39,3],[40,2,40,3],[40,9,55,9],[41,2,41,3],[54,2,54,3],[55,1,55,7],[57,2,57,9],[58,1,58,9],[59,1,59,9],[60,1,60,9]]}
[]
[null,null,{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[]
[null,null,{"$f":"UPPER(\"Memorias de CALCULO cantidades de obra\")","v":"MEMORIAS DE CALCULO CANTIDADES DE OBRA"}]
[]
[null,"Area",{"$f":"+PRESUPUESTO!$B$189","v":3},{"$f":"+VLOOKUP($C9,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Oficinas - Primer nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B198","v":3.4},{"$f":"+VLOOKUP($C10,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Aseo y limpieza de oficinas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B199","v":"3.4.1"},{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Aseo general de la obra, incluye, pisos ventanas, vidrios, cuardescobas, cielos muros, etc."},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C11,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"un"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"aseo",{"$nulls":5},{"v":1,"d":"1.00"},{"$f":"+H14","v":{"v":1,"d":"1.00"}}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I14:I28)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Observaciones"]
[]
[]
[]
[]
[null,"Area",{"$f":"+$C$9","v":3},{"$f":"+VLOOKUP($C36,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Oficinas - Primer nivel"}]
[null,"Capítulo",{"$f":"+PRESUPUESTO!B198","v":3.4},{"$f":"+VLOOKUP($C37,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Aseo y limpieza de oficinas"}]
[null,"Ítem:",{"$f":"+PRESUPUESTO!B200","v":"3.4.2"},{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,2,FALSE)","v":"Cargue a mano y retiro de sobrantes de obra a escombrera autorizada por el municipio de popayan"},{"$nulls":4},"Unidad",{"$f":"+VLOOKUP($C38,PRESUPUESTO!$B$13:$E$264,4,FALSE)","v":"m3"}]
[]
[null,"Área/lugar/elemento","Longitud (m)",null,"Ancho (m)","Alto (m)","Peso (kg)","Cant. de elementos","Total","DIAGRAMA/FOTO"]
[null,"carguie y transporte",{"$nulls":5},0.75,{"$f":"+H41","v":0.75}]
{"$rows_empty":14}
[null,"Total",{"$nulls":6},{"$f":"SUM(I41:I55)","v":0.75}]
[]
[null,"Observaciones"]

{"sheet":"CRONOGRAMA","index":42,"n_rows":96,"n_cols":95,"rows_kept":96,"merged":[[0,1,5,2],[0,3,3,75],[0,76,5,94],[4,3,5,75],[6,3,6,50],[8,5,8,34],[8,35,8,64],[8,65,8,94],[9,5,9,34],[9,35,9,64],[9,65,9,94],[11,5,11,11],[11,12,11,19],[11,20,11,26],[11,27,11,34],[11,35,11,41],[11,42,11,49],[11,50,11,56],[11,57,11,64],[11,65,11,71],[11,72,11,79],[11,80,11,86],[11,87,11,94]]}
[{"$nulls":3},{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[]
[]
[]
[{"$nulls":3},"CRONOGRAMA"]
[]
[]
[]
[]
[null,"Capítulo","Descripción de la actividad","Duración (días)",null,"MES 1",{"$nulls":29},"MES 2",{"$nulls":29},"MES 3"]
[null,{"$f":"+PRESUPUESTO!B13","v":1},"Periodo precontractual",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90]
[null,{"$f":"+PRESUPUESTO!B13","v":1},{"$f":"+PRESUPUESTO!C13","v":"Laboratorio"},null,null,1,{"$nulls":6},2,{"$nulls":7},3,{"$nulls":6},4,{"$nulls":7},5,{"$nulls":6},6,{"$nulls":7},7,{"$nulls":6},8,{"$nulls":7},9,{"$nulls":6},10,{"$nulls":7},11,{"$nulls":6},12]
[]
[null,{"$f":"+PRESUPUESTO!B14","v":1.1},{"$f":"+PRESUPUESTO!C14","v":"Preliminares"},{"$f":"+COUNT(F14:CQ14)","v":15},null,1,2,3,4,5,6,7,8,9,10,11,12,13,7,15]
[]
[null,{"$f":"+PRESUPUESTO!B28","v":1.2},{"$f":"+PRESUPUESTO!C28","v":"Cimentación"},{"$f":"+COUNT(F16:CQ16)","v":10},{"$nulls":14},1,2,3,4,5,6,7,8,9,10]
[]
[null,{"$f":"+PRESUPUESTO!B33","v":1.3},{"$f":"+PRESUPUESTO!C33","v":"Acometidas y domiciliarias"},12,{"$nulls":22},1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,{"$f":"+PRESUPUESTO!B48","v":1.4},{"$f":"+PRESUPUESTO!C48","v":"Estructura en concreto"},5,{"$nulls":24},1,2,3,4,5]
[]
[null,{"$f":"+PRESUPUESTO!B51","v":1.5},{"$f":"+PRESUPUESTO!C51","v":"Mampostería y repellos"},18,{"$nulls":29},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[]
[null,{"$f":"+PRESUPUESTO!B55","v":1.6},{"$f":"+PRESUPUESTO!C55","v":"Estructura metalica y Cubiertas"},45,{"$nulls":24},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]
[]
[null,{"$f":"+PRESUPUESTO!B60","v":1.7},{"$f":"+PRESUPUESTO!C60","v":"Carpintería metálica y de madera"},15,{"$nulls":37},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,{"$f":"+PRESUPUESTO!B63","v":1.8},{"$f":"+PRESUPUESTO!C63","v":"Ventaneria en aluminio"},15,{"$nulls":43},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,{"$f":"+PRESUPUESTO!B67","v":1.9},{"$f":"+PRESUPUESTO!C67","v":"Instalaciones hidráulicas y sanitarias internas"},10,{"$nulls":31},1,2,3,4,5,6,7,8,9,10]
[]
[null,{"$f":"+PRESUPUESTO!B76","v":"1.10"},{"$f":"+PRESUPUESTO!C76","v":"Instalaciones eléctricas"},70,{"$nulls":13},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70]
[]
[null,{"$f":"+PRESUPUESTO!B123","v":1.11},{"$f":"+PRESUPUESTO!C123","v":"Pisos"},20,{"$nulls":46},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,{"$f":"+PRESUPUESTO!B128","v":1.12},{"$f":"+PRESUPUESTO!C128","v":"Mesones y enchapes"},15,{"$nulls":59},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,{"$f":"+PRESUPUESTO!B134","v":"1.13"},{"$f":"+PRESUPUESTO!C134","v":"Cielos"},9,{"$nulls":68},1,2,3,4,5,6,7,8,9]
[]
[null,{"$f":"+PRESUPUESTO!B136","v":"1.14"},{"$f":"+PRESUPUESTO!C136","v":"Pintura muros y cielos"},15,{"$nulls":47},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,{"$f":"+PRESUPUESTO!B141","v":"1.15"},{"$f":"+PRESUPUESTO!C141","v":"Aparatos y accesorios sanitarios"},5,{"$nulls":71},1,2,3,4,5]
[]
[null,{"$f":"+PRESUPUESTO!B150","v":"1.16"},{"$f":"+PRESUPUESTO!C150","v":"Rampas"},17,{"$nulls":25},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[]
[null,{"$f":"+PRESUPUESTO!B154","v":"1.17"},{"$f":"+PRESUPUESTO!C154","v":"Obras exteriores"},12,{"$nulls":78},1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,{"$f":"+PRESUPUESTO!B156","v":"1.18"},{"$f":"+PRESUPUESTO!C156","v":"Aseo y limpieza de la obra"},2,{"$nulls":89},1,2]
[]
[null,{"$f":"+PRESUPUESTO!B159","v":2},{"$f":"+PRESUPUESTO!C159","v":"Sala de juntas - Segundo nivel"}]
[]
[null,{"$f":"+PRESUPUESTO!B160","v":2.1},{"$f":"+PRESUPUESTO!C160","v":"Preliminares"},{"$f":"+COUNT(F52:CQ52)","v":5},{"$nulls":32},1,2,3,4,5]
[]
[null,{"$f":"+PRESUPUESTO!B167","v":2.2},{"$f":"+PRESUPUESTO!C167","v":"Puertas y ventanas"},{"$f":"+COUNT(F54:CQ54)","v":15},{"$nulls":35},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,{"$f":"+PRESUPUESTO!B171","v":2.3},{"$f":"+PRESUPUESTO!C171","v":"Instalaciones eléctricas"},{"$f":"+COUNT(F56:CQ56)","v":10},{"$nulls":44},1,2,3,4,5,6,7,8,9,10]
[]
[null,{"$f":"+PRESUPUESTO!B174","v":2.4},{"$f":"+PRESUPUESTO!C174","v":"Repello muros y pintura"},{"$f":"+COUNT(F58:CQ58)","v":3},{"$nulls":52},1,2,3]
[]
[null,{"$f":"+PRESUPUESTO!B178","v":2.5},{"$f":"+PRESUPUESTO!C178","v":"Pisos"},5,{"$nulls":53},1,2,3,4,5]
[]
[null,{"$f":"+PRESUPUESTO!B182","v":2.6},{"$f":"+PRESUPUESTO!C182","v":"Cielo raso"},5,{"$nulls":57},1,2,3,4,5]
[]
[null,{"$f":"+PRESUPUESTO!B184","v":2.7},{"$f":"+PRESUPUESTO!C184","v":"Luminarias"},3,{"$nulls":62},1,2,3]
[]
[null,{"$f":"+PRESUPUESTO!B186","v":2.8},{"$f":"+PRESUPUESTO!C186","v":"Aseo y limpieza de salón de juntas"},1,{"$nulls":65},1]
[]
[null,{"$f":"+PRESUPUESTO!B189","v":3},{"$f":"+PRESUPUESTO!C189","v":"Oficinas - Primer nivel"}]
[]
[null,{"$f":"+PRESUPUESTO!B190","v":3.1},{"$f":"+PRESUPUESTO!C190","v":"Instalaciones eléctricas"},{"$f":"+COUNT(F70:CQ70)","v":4},{"$nulls":67},1,2,3,4]
[]
[null,{"$f":"+PRESUPUESTO!B193","v":3.2},{"$f":"+PRESUPUESTO!C193","v":"Pintura y mantenimiento"},{"$f":"+COUNT(F72:CQ72)","v":4},{"$nulls":71},1,2,3,4]
[]
[null,{"$f":"+PRESUPUESTO!B196","v":3.3},{"$f":"+PRESUPUESTO!C196","v":"Luminarias"},{"$f":"+COUNT(F74:CQ74)","v":4},{"$nulls":75},1,2,3,4]
[]
[null,{"$f":"+PRESUPUESTO!B198","v":3.4},{"$f":"+PRESUPUESTO!C198","v":"Aseo y limpieza de oficinas"},{"$f":"+COUNT(F76:CQ76)","v":1},{"$nulls":79},1]
[]
[]
[]
[null,"Notas:"]
[null,"1. Las actividades planteadas coinciden con las actividades de la cadena de valor definida para el mismo. En el presupuesto del proyecto se usan como Capítulos."]
[null,"2. El presente cronograma de actividades corresponde a actividades de obra resumidas en Capítulos. El encargado de la implementación definirá la duración de las actividades complementarias "]
[null,"y deberá definir la duración de la obra con base en las actividades incluidas en este modelo y las que considere para incluir como complementarias, necesarias para la adecuada ejecución de las obras."]
[null,"3. Se plantean duraciones estimadas de obra para cada Capítulo con base en programas reales de obra estimados con tiempos de desarrollo normales, para el caso de proyectos similares,"]
[null,"los Rendimientos planteados en los APU y las Cantidades del proyecto tipo."]
[null,"4. Será responsabilidad del implementador el considerar tiempos pesimistas, normales u optimistas para la determinación del cronograma de obra que será usado para establecer el plazo de ejecución del"]
[null,"contrato de obra correspondiente y la duración estimada de las actividades, según las características propias de cada entidad territorial."]
[null,"5. Cada entidad territorial definirá si incluye o no el requerimiento de la presentación de un cronograma de obra ajustado al plazo propuesto al adjudicatario del contrato, o si usa la propuesta para el control de"]
[null,"avance y ejecución de las actividades correspondientes."]
[null,"6. Las precedencias presentadas en este cronograma son ilustrativas y no reemplazan el criterio a aplicar por parte del implementador al determinarlas con base en Rendimientos de los APU, "]
[null,"el planteamiento de holguras o retrasos, dependencias entre las actividades planteadas."]
[]
[]
[]
[]
[null,null,"FIRMA"]

{"sheet":"FLUJO","index":43,"n_rows":100,"n_cols":31,"rows_kept":100,"merged":[[1,1,2,3],[1,4,1,23],[1,24,2,28],[2,4,2,23],[3,1,3,28],[4,1,4,4],[4,5,4,12],[4,13,4,20],[4,21,4,28],[5,1,5,4],[5,5,5,8],[5,9,5,12],[5,13,5,16],[5,17,5,20],[5,21,5,24],[5,25,5,28],[6,5,6,6],[6,7,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,18],[6,19,6,20],[6,21,6,22],[6,23,6,24],[6,25,6,26],[6,27,6,28],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[7,15,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,23,7,24],[7,25,7,26],[7,27,7,28],[8,1,9,1],[8,2,9,2],[8,3,9,3],[8,4,9,4],[8,5,8,6],[8,7,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,18],[8,19,8,20],[8,21,8,22],[8,23,8,24],[8,25,8,26],[8,27,8,28],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[9,15,9,16],[9,17,9,18],[9,19,9,20],[9,21,9,22],[9,23,9,24],[9,25,9,26],[9,27,9,28],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,10,6],[10,7,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[10,17,10,18],[10,19,10,20],[10,21,10,22],[10,23,10,24],[10,25,10,26],[10,27,10,28],[11,5,11,6],[11,7,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[11,23,11,24],[11,25,11,26],[11,27,11,28],[12,1,13,1],[12,2,13,2],[12,3,13,3],[12,4,13,4],[12,5,12,6],[12,7,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,18],[12,19,12,20],[12,21,12,22],[12,23,12,24],[12,25,12,26],[12,27,12,28],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16],[13,17,13,18],[13,19,13,20],[13,21,13,22],[13,23,13,24],[13,25,13,26],[13,27,13,28],[14,1,15,1],[14,2,15,2],[14,3,15,3],[14,4,15,4],[14,5,14,6],[14,7,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[14,17,14,18],[14,19,14,20],[14,21,14,22],[14,23,14,24],[14,25,14,26],[14,27,14,28],[15,5,15,6],[15,7,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,18],[15,19,15,20],[15,21,15,22],[15,23,15,24],[15,25,15,26],[15,27,15,28],[16,1,17,1],[16,2,17,2],[16,3,17,3],[16,4,17,4],[16,5,16,6],[16,7,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,18],[16,19,16,20],[16,21,16,22],[16,23,16,24],[16,25,16,26],[16,27,16,28],[17,5,17,6],[17,7,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[17,15,17,16],[17,17,17,18],[17,19,17,20],[17,21,17,22],[17,23,17,24],[17,25,17,26],[17,27,17,28],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,4,19,4],[18,5,18,6],[18,7,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[18,17,18,18],[18,19,18,20],[18,21,18,22],[18,23,18,24],[18,25,18,26],[18,27,18,28],[19,5,19,6],[19,7,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[19,15,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[19,23,19,24],[19,25,19,26],[19,27,19,28],[20,1,21,1],[20,2,21,2],[20,3,21,3],[20,4,21,4],[20,5,20,6],[20,7,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,18],[20,19,20,20],[20,21,20,22],[20,23,20,24],[20,25,20,26],[20,27,20,28],[21,5,21,6],[21,7,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[21,15,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[21,23,21,24],[21,25,21,26],[21,27,21,28],[22,1,23,1],[22,2,23,2],[22,3,23,3],[22,4,23,4],[22,5,22,6],[22,7,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[22,17,22,18],[22,19,22,20],[22,21,22,22],[22,23,22,24],[22,25,22,26],[22,27,22,28],[23,5,23,6],[23,7,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[23,23,23,24],[23,25,23,26],[23,27,23,28],[24,1,25,1],[24,2,25,2],[24,3,25,3],[24,4,25,4],[24,5,24,6],[24,7,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,18],[24,19,24,20],[24,21,24,22],[24,23,24,24],[24,25,24,26],[24,27,24,28],[25,5,25,6],[25,7,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[25,15,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[25,23,25,24],[25,25,25,26],[25,27,25,28],[26,1,27,1],[26,2,27,2],[26,3,27,3],[26,4,27,4],[26,5,26,6],[26,7,26,8],[26,9,26,10],[26,11,26,12],[26,13,26,14],[26,15,26,16],[26,17,26,18],[26,19,26,20],[26,21,26,22],[26,23,26,24],[26,25,26,26],[26,27,26,28],[27,5,27,6],[27,7,27,8],[27,9,27,10],[27,11,27,12],[27,13,27,14],[27,15,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[27,23,27,24],[27,25,27,26],[27,27,27,28],[28,1,29,1],[28,2,29,2],[28,3,29,3],[28,4,29,4],[28,5,28,6],[28,7,28,8],[28,9,28,10],[28,11,28,12],[28,13,28,14],[28,15,28,16],[28,17,28,18],[28,19,28,20],[28,21,28,22],[28,23,28,24],[28,25,28,26],[28,27,28,28],[29,5,29,6],[29,7,29,8],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[29,17,29,18],[29,19,29,20],[29,21,29,22],[29,23,29,24],[29,25,29,26],[29,27,29,28],[30,1,31,1],[30,2,31,2],[30,3,31,3],[30,4,31,4],[30,5,30,6],[30,7,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[30,15,30,16],[30,17,30,18],[30,19,30,20],[30,21,30,22],[30,23,30,24],[30,25,30,26],[30,27,30,28],[31,5,31,6],[31,7,31,8],[31,9,31,10],[31,11,31,12],[31,13,31,14],[31,15,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[31,23,31,24],[31,25,31,26],[31,27,31,28],[32,1,33,1],[32,2,33,2],[32,3,33,3],[32,4,33,4],[32,5,32,6],[32,7,32,8],[32,9,32,10],[32,11,32,12],[32,13,32,14],[32,15,32,16],[32,17,32,18],[32,19,32,20],[32,21,32,22],[32,23,32,24],[32,25,32,26],[32,27,32,28],[33,5,33,6],[33,7,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[33,23,33,24],[33,25,33,26],[33,27,33,28],[34,1,35,1],[34,2,35,2],[34,3,35,3],[34,4,35,4],[34,5,34,6],[34,7,34,8],[34,9,34,10],[34,11,34,12],[34,13,34,14],[34,15,34,16],[34,17,34,18],[34,19,34,20],[34,21,34,22],[34,23,34,24],[34,25,34,26],[34,27,34,28],[35,5,35,6],[35,7,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[35,15,35,16],[35,17,35,18],[35,19,35,20],[35,21,35,22],[35,23,35,24],[35,25,35,26],[35,27,35,28],[36,1,37,1],[36,2,37,2],[36,3,37,3],[36,4,37,4],[36,5,36,6],[36,7,36,8],[36,9,36,10],[36,11,36,12],[36,13,36,14],[36,15,36,16],[36,17,36,18],[36,19,36,20],[36,21,36,22],[36,23,36,24],[36,25,36,26],[36,27,36,28],[37,5,37,6],[37,7,37,8],[37,9,37,10],[37,11,37,12],[37,13,37,14],[37,15,37,16],[37,17,37,18],[37,19,37,20],[37,21,37,22],[37,23,37,24],[37,25,37,26],[37,27,37,28],[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4],[38,5,38,6],[38,7,38,8],[38,9,38,10],[38,11,38,12],[38,13,38,14],[38,15,38,16],[38,17,38,18],[38,19,38,20],[38,21,38,22],[38,23,38,24],[38,25,38,26],[38,27,38,28],[39,5,39,6],[39,7,39,8],[39,9,39,10],[39,11,39,12],[39,13,39,14],[39,15,39,16],[39,17,39,18],[39,19,39,20],[39,21,39,22],[39,23,39,24],[39,25,39,26],[39,27,39,28],[40,1,41,1],[40,2,41,2],[40,3,41,3],[40,4,41,4],[40,5,40,6],[40,7,40,8],[40,9,40,10],[40,11,40,12],[40,13,40,14],[40,15,40,16],[40,17,40,18],[40,19,40,20],[40,21,40,22],[40,23,40,24],[40,25,40,26],[40,27,40,28],[41,5,41,6],[41,7,41,8],[41,9,41,10],[41,11,41,12],[41,13,41,14],[41,15,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[41,23,41,24],[41,25,41,26],[41,27,41,28],[42,1,43,1],[42,2,43,2],[42,3,43,3],[42,4,43,4],[42,5,42,6],[42,7,42,8],[42,9,42,10],[42,11,42,12],[42,13,42,14],[42,15,42,16],[42,17,42,18],[42,19,42,20],[42,21,42,22],[42,23,42,24],[42,25,42,26],[42,27,42,28],[43,5,43,6],[43,7,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[43,15,43,16],[43,17,43,18],[43,19,43,20],[43,21,43,22],[43,23,43,24],[43,25,43,26],[43,27,43,28],[44,5,44,6],[44,7,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[44,15,44,16],[44,17,44,18],[44,19,44,20],[44,21,44,22],[44,23,44,24],[44,25,44,26],[44,27,44,28],[45,1,46,1],[45,2,46,2],[45,3,46,3],[45,4,46,4],[45,5,45,6],[45,7,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[45,15,45,16],[45,17,45,18],[45,19,45,20],[45,21,45,22],[45,23,45,24],[45,25,45,26],[45,27,45,28],[46,5,46,6],[46,7,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[46,15,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[46,23,46,24],[46,25,46,26],[46,27,46,28],[47,1,48,1],[47,2,48,2],[47,3,48,3],[47,4,48,4],[47,5,47,6],[47,7,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[47,15,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[47,23,47,24],[47,25,47,26],[47,27,47,28],[48,5,48,6],[48,7,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[48,15,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[48,23,48,24],[48,25,48,26],[48,27,48,28],[49,1,50,1],[49,2,50,2],[49,3,50,3],[49,4,50,4],[49,5,49,6],[49,7,49,8],[49,9,49,10],[49,11,49,12],[49,13,49,14],[49,15,49,16],[49,17,49,18],[49,19,49,20],[49,21,49,22],[49,23,49,24],[49,25,49,26],[49,27,49,28],[50,5,50,6],[50,7,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[50,15,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[50,23,50,24],[50,25,50,26],[50,27,50,28],[51,1,52,1],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,51,6],[51,7,51,8],[51,9,51,10],[51,11,51,12],[51,13,51,14],[51,15,51,16],[51,17,51,18],[51,19,51,20],[51,21,51,22],[51,23,51,24],[51,25,51,26],[51,27,51,28],[52,5,52,6],[52,7,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[52,15,52,16],[52,17,52,18],[52,19,52,20],[52,21,52,22],[52,23,52,24],[52,25,52,26],[52,27,52,28],[53,1,54,1],[53,2,54,2],[53,3,54,3],[53,4,54,4],[53,5,53,6],[53,7,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[53,15,53,16],[53,17,53,18],[53,19,53,20],[53,21,53,22],[53,23,53,24],[53,25,53,26],[53,27,53,28],[54,5,54,6],[54,7,54,8],[54,9,54,10],[54,11,54,12],[54,13,54,14],[54,15,54,16],[54,17,54,18],[54,19,54,20],[54,21,54,22],[54,23,54,24],[54,25,54,26],[54,27,54,28],[55,1,56,1],[55,2,56,2],[55,3,56,3],[55,4,56,4],[55,5,55,6],[55,7,55,8],[55,9,55,10],[55,11,55,12],[55,13,55,14],[55,15,55,16],[55,17,55,18],[55,19,55,20],[55,21,55,22],[55,23,55,24],[55,25,55,26],[55,27,55,28],[56,5,56,6],[56,7,56,8],[56,9,56,10],[56,11,56,12],[56,13,56,14],[56,15,56,16],[56,17,56,18],[56,19,56,20],[56,21,56,22],[56,23,56,24],[56,25,56,26],[56,27,56,28],[57,1,58,1],[57,2,58,2],[57,3,58,3],[57,4,58,4],[57,5,57,6],[57,7,57,8],[57,9,57,10],[57,11,57,12],[57,13,57,14],[57,15,57,16],[57,17,57,18],[57,19,57,20],[57,21,57,22],[57,23,57,24],[57,25,57,26],[57,27,57,28],[58,5,58,6],[58,7,58,8],[58,9,58,10],[58,11,58,12],[58,13,58,14],[58,15,58,16],[58,17,58,18],[58,19,58,20],[58,21,58,22],[58,23,58,24],[58,25,58,26],[58,27,58,28],[59,1,60,1],[59,2,60,2],[59,3,60,3],[59,4,60,4],[59,5,59,6],[59,7,59,8],[59,9,59,10],[59,11,59,12],[59,13,59,14],[59,15,59,16],[59,17,59,18],[59,19,59,20],[59,21,59,22],[59,23,59,24],[59,25,59,26],[59,27,59,28],[60,5,60,6],[60,7,60,8],[60,9,60,10],[60,11,60,12],[60,13,60,14],[60,15,60,16],[60,17,60,18],[60,19,60,20],[60,21,60,22],[60,23,60,24],[60,25,60,26],[60,27,60,28],[61,5,61,6],[61,7,61,8],[61,9,61,10],[61,11,61,12],[61,13,61,14],[61,15,61,16],[61,17,61,18],[61,19,61,20],[61,21,61,22],[61,23,61,24],[61,25,61,26],[61,27,61,28],[62,1,63,1],[62,2,63,2],[62,3,63,3],[62,4,63,4],[62,5,62,6],[62,7,62,8],[62,9,62,10],[62,11,62,12],[62,13,62,14],[62,15,62,16],[62,17,62,18],[62,19,62,20],[62,21,62,22],[62,23,62,24],[62,25,62,26],[62,27,62,28],[63,5,63,6],[63,7,63,8],[63,9,63,10],[63,11,63,12],[63,13,63,14],[63,15,63,16],[63,17,63,18],[63,19,63,20],[63,21,63,22],[63,23,63,24],[63,25,63,26],[63,27,63,28],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,5,64,6],[64,7,64,8],[64,9,64,10],[64,11,64,12],[64,13,64,14],[64,15,64,16],[64,17,64,18],[64,19,64,20],[64,21,64,22],[64,23,64,24],[64,25,64,26],[64,27,64,28],[65,5,65,6],[65,7,65,8],[65,9,65,10],[65,11,65,12],[65,13,65,14],[65,15,65,16],[65,17,65,18],[65,19,65,20],[65,21,65,22],[65,23,65,24],[65,25,65,26],[65,27,65,28],[66,1,67,1],[66,2,67,2],[66,3,67,3],[66,4,67,4],[66,5,66,6],[66,7,66,8],[66,9,66,10],[66,11,66,12],[66,13,66,14],[66,15,66,16],[66,17,66,18],[66,19,66,20],[66,21,66,22],[66,23,66,24],[66,25,66,26],[66,27,66,28],[67,5,67,6],[67,7,67,8],[67,9,67,10],[67,11,67,12],[67,13,67,14],[67,15,67,16],[67,17,67,18],[67,19,67,20],[67,21,67,22],[67,23,67,24],[67,25,67,26],[67,27,67,28],[68,1,69,1],[68,2,69,2],[68,3,69,3],[68,4,69,4],[68,5,68,6],[68,7,68,8],[68,9,68,10],[68,11,68,12],[68,13,68,14],[68,15,68,16],[68,17,68,18],[68,19,68,20],[68,21,68,22],[68,23,68,24],[68,25,68,26],[68,27,68,28],[69,5,69,6],[69,7,69,8],[69,9,69,10],[69,11,69,12],[69,13,69,14],[69,15,69,16],[69,17,69,18],[69,19,69,20],[69,21,69,22],[69,23,69,24],[69,25,69,26],[69,27,69,28],[70,5,70,6],[70,7,70,8],[70,9,70,10],[70,11,70,12],[70,13,70,14],[70,15,70,16],[70,17,70,18],[70,19,70,20],[70,21,70,22],[70,23,70,24],[70,25,70,26],[70,27,70,28],[71,2,71,4],[71,5,71,6],[71,7,71,8],[71,9,71,10],[71,11,71,12],[71,13,71,14],[71,15,71,16],[71,17,71,18],[71,19,71,20],[71,21,71,22],[71,23,71,24],[71,25,71,26],[71,27,71,28],[72,2,72,4],[72,5,72,6],[72,7,72,8],[72,9,72,10],[72,11,72,12],[72,13,72,14],[73,2,73,4],[73,5,73,6],[73,7,73,8],[73,9,73,10],[73,11,73,12],[73,13,73,14],[73,15,73,16],[73,17,73,18],[73,19,73,20],[74,2,74,4],[75,2,75,4],[78,5,78,12],[78,13,78,20],[78,21,78,28],[83,1,83,4],[83,22,83,28],[85,5,85,6],[85,7,85,8],[85,9,85,10],[85,11,85,12],[85,13,85,14],[85,15,85,16],[85,17,85,18],[85,19,85,20],[85,21,85,22],[85,23,85,24],[85,25,85,26],[85,27,85,28],[86,5,86,6],[86,7,86,8],[86,9,86,10],[86,23,86,24],[86,25,86,26],[86,27,86,28],[87,5,87,6],[87,7,87,8],[87,9,87,10],[87,11,87,12],[87,13,87,14],[87,15,87,16],[87,17,87,18],[87,19,87,20],[87,21,87,22],[87,23,87,24],[87,25,87,26],[87,27,87,28],[89,19,89,20],[89,21,89,22],[89,23,89,24],[89,25,89,26],[91,5,91,12],[91,13,91,20],[91,21,91,28],[92,1,92,4],[92,5,92,12],[92,13,92,20],[92,21,92,28],[93,1,93,4],[93,5,93,12],[93,13,93,20],[93,21,93,28],[94,1,94,4],[94,5,94,12],[94,13,94,20],[94,21,94,28]],"merged_total":1078,"flags":["merged_cut"]}
[]
[{"$nulls":4},{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[{"$nulls":4},"FLUJO DE FONDOS"]
[]
[{"$nulls":5},"MES 1",{"$nulls":7},"MES 2",{"$nulls":7},"MES 3"]
[{"$nulls":5},"QUINCENA 1",{"$nulls":3},"QUINCENA 2",{"$nulls":3},"QUINCENA 3",{"$nulls":3},"QUINCENA 4",{"$nulls":3},"QUINCENA 5",{"$nulls":3},"QUINCENA 6"]
[null,null,"CAPITULO","VALOR EN PESOS"," %",1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10,null,11,null,12]
[null,{"$f":"+CRONOGRAMA!B12","v":1},{"$f":"+CRONOGRAMA!C12","v":"Laboratorio"},{"$f":"+SUBTOTAL(9,D9:D44)","v":{"v":185637750,"d":"$ 185,637,750"}}]
[null,{"$f":"+CRONOGRAMA!B14","v":1.1},{"$f":"+CRONOGRAMA!C14","v":"Preliminares"},{"$f":"+_xlfn.XLOOKUP(B9,PRESUPUESTO!B14:B199,PRESUPUESTO!H14:H199)","v":{"v":4080421,"d":"$ 4,080,421"}},{"$f":"+D9/D$71","v":{"v":0.02000420505796986,"d":"$ 0"}},{"v":0.5,"d":"$ 1"},null,{"v":0.5,"d":"$ 1"}]
[{"$nulls":5},{"$f":"+ROUND(F9*$D9,0)","v":{"v":2040211,"d":"$ 2,040,211"}},null,{"$f":"+ROUND(H9*$D9,0)","v":{"v":2040211,"d":"$ 2,040,211"}},{"$nulls":21},{"$f":"+SUM(F10:AC10)","v":{"v":4080422,"d":"$ 4,080,422"}},{"$f":"+AD10-+D9","v":{"v":1,"d":"1.000"}}]
[null,{"$f":"+CRONOGRAMA!B16","v":1.2},{"$f":"+CRONOGRAMA!C16","v":"Cimentación"},{"$f":"+_xlfn.XLOOKUP(B11,PRESUPUESTO!B15:B200,PRESUPUESTO!H15:H200)","v":{"v":1575163,"d":"$ 1,575,163"}},{"$f":"+D11/D$71","v":{"v":7.7222138724722215E-3,"d":"$ 0"}},null,null,{"v":0.2,"d":"$ 0"},null,{"v":0.7,"d":"$ 1"},null,{"v":0.1,"d":"$ 0"},{"$nulls":18},{"$f":"+AD11-+D10","v":{"v":0,"d":"0.000"}}]
[{"$nulls":7},{"$f":"+ROUND(H11*$D11,0)","v":{"v":315033,"d":"$ 315,033"}},null,{"$f":"+ROUND(J11*$D11,0)","v":{"v":1102614,"d":"$ 1,102,614"}},null,{"$f":"+ROUND(L11*$D11,0)","v":{"v":157516,"d":"$ 157,516"}},{"$nulls":17},{"$f":"+SUM(F12:AC12)","v":{"v":1575163,"d":"$ 1,575,163"}},{"$f":"+AD12-+D11","v":{"v":0,"d":"0.000"}}]
[null,{"$f":"+CRONOGRAMA!B18","v":1.3},{"$f":"+CRONOGRAMA!C18","v":"Acometidas y domiciliarias"},{"$f":"+_xlfn.XLOOKUP(B13,PRESUPUESTO!B16:B201,PRESUPUESTO!H16:H201)","v":{"v":21756801,"d":"$ 21,756,801"}},{"$f":"+D13/D$71","v":{"v":0.10666240287691972,"d":"$ 0"}},{"$nulls":4},{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.6666666666666666,"d":"$ 1"},null,{"v":0.25,"d":"$ 0"},{"$nulls":16},{"$f":"+AD13-+D12","v":{"v":0,"d":"0.000"}}]
[{"$nulls":9},{"$f":"+J13*$D13","v":{"v":1813066.75,"d":"$ 1,813,067"}},null,{"$f":"+L13*$D13","v":{"v":14504534,"d":"$ 14,504,534"}},null,{"$f":"+N13*$D13","v":{"v":5439200.25,"d":"$ 5,439,200"}},{"$nulls":15},{"$f":"+SUM(F14:AC14)","v":{"v":21756801,"d":"$ 21,756,801"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B20","v":1.4},{"$f":"+CRONOGRAMA!C20","v":"Estructura en concreto"},{"$f":"+_xlfn.XLOOKUP(B15,PRESUPUESTO!B17:B202,PRESUPUESTO!H17:H202)","v":{"v":1958268,"d":"$ 1,958,268"}},{"$f":"+D15/D$71","v":{"v":0.009600380605447456,"d":"$ 0"}},{"$nulls":6},{"v":1,"d":"$ 1"},{"$nulls":18},{"v":0,"d":"0.000"}]
[{"$nulls":11},{"$f":"+ROUND(L15*$D15,0)","v":{"v":1958268,"d":"$ 1,958,268"}},{"$nulls":17},{"$f":"+SUM(F16:AC16)","v":{"v":1958268,"d":"$ 1,958,268"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B22","v":1.5},{"$f":"+CRONOGRAMA!C22","v":"Mampostería y repellos"},{"$f":"+_xlfn.XLOOKUP(B17,PRESUPUESTO!B18:B203,PRESUPUESTO!H18:H203)","v":{"v":9719309,"d":"$ 9,719,309"}},{"$f":"+D17/D$71","v":{"v":0.04764877208939273,"d":"$ 0"}},{"$nulls":6},{"v":0.1111111111111111,"d":"$ 0"},null,{"v":0.3888888888888889,"d":"$ 0"},null,{"v":0.4444444444444444,"d":"$ 0"},null,{"v":0.05555555555555555,"d":"$ 0"},{"$nulls":12},{"v":0,"d":"0.000"}]
[{"$nulls":11},{"$f":"+ROUND(L17*$D17,0)","v":{"v":1079923,"d":"$ 1,079,923"}},null,{"$f":"+ROUND(N17*$D17,0)","v":{"v":3779731,"d":"$ 3,779,731"}},null,{"$f":"+ROUND(P17*$D17,0)","v":{"v":4319693,"d":"$ 4,319,693"}},null,{"$f":"+ROUND(R17*$D17,0)","v":{"v":539962,"d":"$ 539,962"}},{"$nulls":11},{"$f":"+SUM(F18:AC18)","v":{"v":9719309,"d":"$ 9,719,309"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B24","v":1.6},{"$f":"+CRONOGRAMA!C24","v":"Estructura metalica y Cubiertas"},{"$f":"+_xlfn.XLOOKUP(B19,PRESUPUESTO!B19:B204,PRESUPUESTO!H19:H204)","v":{"v":13992060,"d":"$ 13,992,060"}},{"$f":"+D19/D$71","v":{"v":0.0685958721963782,"d":"$ 0"}},{"$nulls":6},{"v":0.15555555555555556,"d":"$ 0"},null,{"v":0.15555555555555556,"d":"$ 0"},null,{"v":0.17777777777777778,"d":"$ 0"},null,{"v":0.15555555555555556,"d":"$ 0"},null,{"v":0.17777777777777778,"d":"$ 0"},null,{"v":0.15555555555555556,"d":"$ 0"},null,{"v":0.022222222222222223,"d":"$ 0"},{"$nulls":6},{"v":0,"d":"0.000"}]
[{"$nulls":11},{"$f":"+L19*$D19","v":{"v":2176542.6666666665,"d":"$ 2,176,543"}},null,{"$f":"+N19*$D19","v":{"v":2176542.6666666665,"d":"$ 2,176,543"}},null,{"$f":"+P19*$D19","v":{"v":2487477.3333333335,"d":"$ 2,487,477"}},null,{"$f":"+R19*$D19","v":{"v":2176542.6666666665,"d":"$ 2,176,543"}},null,{"$f":"+T19*$D19","v":{"v":2487477.3333333335,"d":"$ 2,487,477"}},null,{"$f":"+V19*$D19","v":{"v":2176542.6666666665,"d":"$ 2,176,543"}},null,{"$f":"+X19*$D19","v":{"v":310934.6666666667,"d":"$ 310,935"}},{"$nulls":5},{"$f":"+SUM(F20:AC20)","v":{"v":13992059.999999998,"d":"$ 13,992,060"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B26","v":1.7},{"$f":"+CRONOGRAMA!C26","v":"Carpintería metálica y de madera"},{"$f":"+_xlfn.XLOOKUP(B21,PRESUPUESTO!B20:B205,PRESUPUESTO!H20:H205)","v":{"v":6782754,"d":"$ 6,782,754"}},{"$f":"+D21/D$71","v":{"v":0.03325235358649641,"d":"$ 0"}},{"$nulls":8},{"v":0.06666666666666667,"d":"$ 0"},null,{"v":0.5333333333333333,"d":"$ 1"},null,{"v":0.4,"d":"$ 0"},{"$nulls":12},{"v":0,"d":"0.000"}]
[{"$nulls":13},{"$f":"+N21*$D21","v":{"v":452183.6,"d":"$ 452,184"}},null,{"$f":"+P21*$D21","v":{"v":3617468.8,"d":"$ 3,617,469"}},null,{"$f":"+R21*$D21","v":{"v":2713101.6,"d":"$ 2,713,102"}},{"$nulls":11},{"$f":"+SUM(F22:AC22)","v":{"v":6782754,"d":"$ 6,782,754"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B28","v":1.8},{"$f":"+CRONOGRAMA!C28","v":"Ventaneria en aluminio"},{"$f":"+_xlfn.XLOOKUP(B23,PRESUPUESTO!B21:B206,PRESUPUESTO!H21:H206)","v":{"v":2050000,"d":"$ 2,050,000"}},{"$f":"+D23/D$71","v":{"v":0.010050095411438724,"d":"$ 0"}},{"$nulls":10},{"v":0.2,"d":"$ 0"},null,{"v":0.4666666666666667,"d":"$ 0"},null,{"v":0.3333333333333333,"d":"$ 0"},{"$nulls":10},{"v":0,"d":"0.000"}]
[{"$nulls":15},{"$f":"+P23*$D23","v":{"v":410000,"d":"$ 410,000"}},null,{"$f":"+R23*$D23","v":{"v":956666.6666666666,"d":"$ 956,667"}},null,{"$f":"+T23*$D23","v":{"v":683333.3333333333,"d":"$ 683,333"}},{"$nulls":9},{"$f":"+SUM(F24:AC24)","v":{"v":2049999.9999999998,"d":"$ 2,050,000"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B30","v":1.9},{"$f":"+CRONOGRAMA!C30","v":"Instalaciones hidráulicas y sanitarias internas"},{"$f":"+_xlfn.XLOOKUP(B25,PRESUPUESTO!B22:B207,PRESUPUESTO!H22:H207)","v":{"v":1619072,"d":"$ 1,619,072"}},{"$f":"+D25/D$71","v":{"v":0.007937477111214106,"d":"$ 0"}},{"$nulls":8},{"v":0.7,"d":"$ 1"},null,{"v":0.3,"d":"$ 0"},{"$nulls":14},{"v":0,"d":"0.000"}]
[{"$nulls":13},{"$f":"+N25*$D25","v":{"v":1133350.4,"d":"$ 1,133,350"}},null,{"$f":"+P25*$D25","v":{"v":485721.6,"d":"$ 485,722"}},{"$nulls":13},{"$f":"+SUM(F26:AC26)","v":{"v":1619072,"d":"$ 1,619,072"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B32","v":"1.10"},{"$f":"+CRONOGRAMA!C32","v":"Instalaciones eléctricas"},{"$f":"+_xlfn.XLOOKUP(B27,PRESUPUESTO!B23:B208,PRESUPUESTO!H23:H208)","v":{"v":66218036,"d":"$ 66,218,036"}},{"$f":"+D27/D$71","v":{"v":0.3246329657356508,"d":"$ 0"}},null,null,{"v":0.04285714285714286,"d":"$ 0"},null,{"v":0.1,"d":"$ 0"},null,{"v":0.11428571428571428,"d":"$ 0"},null,{"v":0.1,"d":"$ 0"},null,{"v":0.11428571428571428,"d":"$ 0"},null,{"v":0.1,"d":"$ 0"},null,{"v":0.11428571428571428,"d":"$ 0"},null,{"v":0.1,"d":"$ 0"},null,{"v":0.11428571428571428,"d":"$ 0"},null,{"v":0.1,"d":"$ 0"},{"$nulls":4},{"v":0,"d":"0.000"}]
[{"$nulls":7},{"$f":"+H27*$D27","v":{"v":2837915.8285714285,"d":"$ 2,837,916"}},null,{"$f":"+J27*$D27","v":{"v":6621803.600000001,"d":"$ 6,621,804"}},null,{"$f":"+L27*$D27","v":{"v":7567775.542857142,"d":"$ 7,567,776"}},null,{"$f":"+N27*$D27","v":{"v":6621803.600000001,"d":"$ 6,621,804"}},null,{"$f":"+P27*$D27","v":{"v":7567775.542857142,"d":"$ 7,567,776"}},null,{"$f":"+R27*$D27","v":{"v":6621803.600000001,"d":"$ 6,621,804"}},null,{"$f":"+T27*$D27","v":{"v":7567775.542857142,"d":"$ 7,567,776"}},null,{"$f":"+V27*$D27","v":{"v":6621803.600000001,"d":"$ 6,621,804"}},null,{"$f":"+X27*$D27","v":{"v":7567775.542857142,"d":"$ 7,567,776"}},null,{"$f":"+Z27*$D27","v":{"v":6621803.600000001,"d":"$ 6,621,804"}},{"$nulls":3},{"$f":"+SUM(F28:AC28)","v":{"v":66218036,"d":"$ 66,218,036"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B34","v":1.11},{"$f":"+CRONOGRAMA!C34","v":"Pisos"},{"$f":"+_xlfn.XLOOKUP(B29,PRESUPUESTO!B24:B211,PRESUPUESTO!H24:H211)","v":{"v":19451508,"d":"$ 19,451,508"}},{"$f":"+D29/D$71","v":{"v":0.09536073721773836,"d":"$ 0"}},{"$nulls":12},{"v":0.35,"d":"$ 0"},null,{"v":0.4,"d":"$ 0"},null,{"v":0.25,"d":"$ 0"},{"$nulls":8},{"v":0,"d":"0.000"}]
[{"$nulls":17},{"$f":"+R29*$D29","v":{"v":6808027.8,"d":"$ 6,808,028"}},null,{"$f":"+T29*$D29","v":{"v":7780603.2,"d":"$ 7,780,603"}},null,{"$f":"+V29*$D29","v":{"v":4862877,"d":"$ 4,862,877"}},{"$nulls":7},{"$f":"+SUM(F30:AC30)","v":{"v":19451508,"d":"$ 19,451,508"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B36","v":1.12},{"$f":"+CRONOGRAMA!C36","v":"Mesones y enchapes"},{"$f":"+_xlfn.XLOOKUP(B31,PRESUPUESTO!B25:B212,PRESUPUESTO!H25:H212)","v":{"v":3826263,"d":"$ 3,826,263"}},{"$f":"+D31/D$71","v":{"v":0.01875819913134525,"d":"$ 0"}},{"$nulls":14},{"v":0.13333333333333333,"d":"$ 0"},null,{"v":0.4666666666666667,"d":"$ 0"},null,{"v":0.4,"d":"$ 0"},{"$nulls":6},{"v":0,"d":"0.000"}]
[{"$nulls":19},{"$f":"+T31*$D31","v":{"v":510168.39999999997,"d":"$ 510,168"}},null,{"$f":"+V31*$D31","v":{"v":1785589.4000000001,"d":"$ 1,785,589"}},null,{"$f":"+X31*$D31","v":{"v":1530505.2000000002,"d":"$ 1,530,505"}},{"$nulls":5},{"$f":"+SUM(F32:AC32)","v":{"v":3826263.0000000005,"d":"$ 3,826,263"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B38","v":"1.13"},{"$f":"+CRONOGRAMA!C38","v":"Cielos"},{"$f":"+_xlfn.XLOOKUP(B33,PRESUPUESTO!B26:B213,PRESUPUESTO!H26:H213)","v":{"v":7059175,"d":"$ 7,059,175"}},{"$f":"+D33/D$71","v":{"v":0.034607503549289244,"d":"$ 0"}},{"$nulls":18},{"v":0.8888888888888888,"d":"$ 1"},null,{"v":0.1111111111111111,"d":"$ 0"},{"$nulls":4},{"v":0,"d":"0.000"}]
[{"$nulls":23},{"$f":"+X33*$D33","v":{"v":6274822.222222222,"d":"$ 6,274,822"}},null,{"$f":"+Z33*$D33","v":{"v":784352.7777777778,"d":"$ 784,353"}},{"$nulls":3},{"$f":"+SUM(F34:AC34)","v":{"v":7059175,"d":"$ 7,059,175"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B40","v":"1.14"},{"$f":"+CRONOGRAMA!C40","v":"Pintura muros y cielos"},{"$f":"+_xlfn.XLOOKUP(B35,PRESUPUESTO!B28:B218,PRESUPUESTO!H28:H218)","v":{"v":8352208,"d":"$ 8,352,208"}},{"$f":"+D35/D$71","v":{"v":0.04094657916886917,"d":"$ 0"}},{"$nulls":12},{"v":0.4,"d":"$ 0"},null,{"v":0.5333333333333333,"d":"$ 1"},null,{"v":0.06666666666666667,"d":"$ 0"},{"$nulls":8},{"v":0,"d":"0.000"}]
[{"$nulls":17},{"$f":"+R35*$D35","v":{"v":3340883.2,"d":"$ 3,340,883"}},null,{"$f":"+T35*$D35","v":{"v":4454510.933333334,"d":"$ 4,454,511"}},null,{"$f":"+V35*$D35","v":{"v":556813.8666666667,"d":"$ 556,814"}},{"$nulls":7},{"$f":"+SUM(F36:AC36)","v":{"v":8352208,"d":"$ 8,352,208"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B42","v":"1.15"},{"$f":"+CRONOGRAMA!C42","v":"Aparatos y accesorios sanitarios"},{"$f":"+_xlfn.XLOOKUP(B37,PRESUPUESTO!B29:B219,PRESUPUESTO!H29:H219)","v":{"v":7230873,"d":"$ 7,230,873"}},{"$f":"+D37/D$71","v":{"v":0.03544925051609569,"d":"$ 0"}},{"$nulls":18},{"v":1,"d":"$ 1"},{"$nulls":6},{"v":0,"d":"0.000"}]
[{"$nulls":23},{"$f":"+X37*$D37","v":{"v":7230873,"d":"$ 7,230,873"}},{"$nulls":5},{"$f":"+SUM(F38:AC38)","v":{"v":7230873,"d":"$ 7,230,873"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B44","v":"1.16"},{"$f":"+CRONOGRAMA!C44","v":"Rampas"},{"$f":"+_xlfn.XLOOKUP(B39,PRESUPUESTO!B30:B220,PRESUPUESTO!H30:H220)","v":{"v":7804498,"d":"$ 7,804,498"}},{"$f":"+D39/D$71","v":{"v":0.03826143879921107,"d":"$ 0"}},{"$nulls":6},{"v":0.35294117647058826,"d":"$ 0"},null,{"v":0.4117647058823529,"d":"$ 0"},null,{"v":0.23529411764705882,"d":"$ 0"},{"$nulls":14},{"v":0,"d":"0.000"}]
[{"$nulls":11},{"$f":"+L39*$D39","v":{"v":2754528.7058823532,"d":"$ 2,754,529"}},null,{"$f":"+N39*$D39","v":{"v":3213616.8235294116,"d":"$ 3,213,617"}},null,{"$f":"+P39*$D39","v":{"v":1836352.4705882352,"d":"$ 1,836,352"}},{"$nulls":13},{"$f":"+SUM(F40:AC40)","v":{"v":7804498,"d":"$ 7,804,498"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B46","v":"1.17"},{"$f":"+CRONOGRAMA!C46","v":"Obras exteriores"},{"$f":"+_xlfn.XLOOKUP(B41,PRESUPUESTO!B31:B222,PRESUPUESTO!H31:H222)","v":{"v":1446380,"d":"$ 1,446,380"}},{"$f":"+D41/D$71","v":{"v":0.007090857073754508,"d":"$ 0"}},{"$nulls":20},{"v":0.4166666666666667,"d":"$ 0"},null,{"v":0.5833333333333334,"d":"$ 1"},null,null,{"$f":"+AD41-+D40","v":{"v":0,"d":"0.000"}}]
[{"$nulls":25},{"$f":"+Z41*$D41","v":{"v":602658.3333333334,"d":"$ 602,658"}},null,{"$f":"+AB41*$D41","v":{"v":843721.6666666667,"d":"$ 843,722"}},null,{"$f":"+SUM(F42:AC42)","v":{"v":1446380,"d":"$ 1,446,380"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B48","v":"1.18"},{"$f":"+CRONOGRAMA!C48","v":"Aseo y limpieza de la obra"},{"$f":"+_xlfn.XLOOKUP(B43,PRESUPUESTO!B32:B223,PRESUPUESTO!H32:H223)","v":{"v":714961,"d":"$ 714,961"}},{"$f":"+D43/D$71","v":{"v":3.505085983150069E-3,"d":"$ 0"}},{"$nulls":22},{"v":1,"d":"$ 1"},null,null,{"v":0,"d":"0.000"}]
[{"$nulls":27},{"$f":"+AB43*$D43","v":{"v":714961,"d":"$ 714,961"}},null,{"$f":"+SUM(F44:AC44)","v":{"v":714961,"d":"$ 714,961"}},{"v":0,"d":"0.000"}]
[null,{"$f":"+CRONOGRAMA!B50","v":2},{"$f":"+CRONOGRAMA!C50","v":"Sala de juntas - Segundo nivel"},{"$f":"+SUBTOTAL(9,D46:D61)","v":{"v":12343384,"d":"$ 12,343,384"}},{"$nulls":25},{"v":182487300,"d":"$ 182,487,300"},{"$f":"+AD45-D8","v":{"v":-3150450,"d":"-$ 3,150,450"}}]
[null,{"$f":"+CRONOGRAMA!B52","v":2.1},{"$f":"+CRONOGRAMA!C52","v":"Preliminares"},{"$f":"+_xlfn.XLOOKUP(B46,PRESUPUESTO!B34:B225,PRESUPUESTO!H34:H225)","v":{"v":801618,"d":"$ 801,618"}},{"$f":"+D46/D$71","v":{"v":0.003929920674891067,"d":"$ 0"}},{"$nulls":8},{"v":1,"d":"$ 1"}]
[{"$nulls":13},{"$f":"+N46*$D46","v":{"v":801618,"d":"$ 801,618"}}]
[null,{"$f":"+CRONOGRAMA!B54","v":2.2},{"$f":"+CRONOGRAMA!C54","v":"Puertas y ventanas"},{"$f":"+_xlfn.XLOOKUP(B48,PRESUPUESTO!B35:B226,PRESUPUESTO!H35:H226)","v":{"v":2139345,"d":"$ 2,139,345"}},{"$f":"+D48/D$71","v":{"v":0.010488107984382622,"d":"$ 0"}},{"$nulls":8},{"v":0.2,"d":"$ 0"},null,{"v":0.5333333333333333,"d":"$ 1"},null,{"v":0.26666666666666666,"d":"$ 0"}]
[{"$nulls":13},{"$f":"+N48*$D48","v":{"v":427869,"d":"$ 427,869"}},null,{"$f":"+P48*$D48","v":{"v":1140984,"d":"$ 1,140,984"}},null,{"$f":"+R48*$D48","v":{"v":570492,"d":"$ 570,492"}}]
[null,{"$f":"+CRONOGRAMA!B56","v":2.3},{"$f":"+CRONOGRAMA!C56","v":"Instalaciones eléctricas"},{"$f":"+_xlfn.XLOOKUP(B50,PRESUPUESTO!B35:B226,PRESUPUESTO!H35:H226)","v":{"v":1451019,"d":"$ 1,451,019"}},{"$f":"+D50/D$71","v":{"v":7.113599704297759E-3,"d":"$ 0"}},{"$nulls":10},{"v":0.2,"d":"$ 0"},null,{"v":0.7,"d":"$ 1"},null,{"v":0.1,"d":"$ 0"}]
[{"$nulls":15},{"$f":"+P50*$D50","v":{"v":290203.8,"d":"$ 290,204"}},null,{"$f":"+R50*$D50","v":{"v":1015713.2999999999,"d":"$ 1,015,713"}},null,{"$f":"+T50*$D50","v":{"v":145101.9,"d":"$ 145,102"}}]
[null,{"$f":"+CRONOGRAMA!B58","v":2.4},{"$f":"+CRONOGRAMA!C58","v":"Repello muros y pintura"},{"$f":"+_xlfn.XLOOKUP(B52,PRESUPUESTO!B36:B227,PRESUPUESTO!H36:H227)","v":{"v":822776,"d":"$ 822,776"}},{"$f":"+D52/D$71","v":{"v":0.004033647464508247,"d":"$ 0"}},{"$nulls":12},{"v":0.3333333333333333,"d":"$ 0"},null,{"v":0.6666666666666666,"d":"$ 1"}]
[{"$nulls":17},{"$f":"+R52*$D52","v":{"v":274258.6666666666,"d":"$ 274,259"}},null,{"$f":"+T52*$D52","v":{"v":548517.3333333333,"d":"$ 548,517"}}]
[null,{"$f":"+CRONOGRAMA!B60","v":2.5},{"$f":"+CRONOGRAMA!C60","v":"Pisos"},{"$f":"+_xlfn.XLOOKUP(B54,PRESUPUESTO!B37:B228,PRESUPUESTO!H37:H228)","v":{"v":2578128,"d":"$ 2,578,128"}},{"$f":"+D54/D$71","v":{"v":0.012639235308732533,"d":"$ 0"}},{"$nulls":14},{"v":1,"d":"$ 1"}]
[{"$nulls":19},{"$f":"+T54*$D54","v":{"v":2578128,"d":"$ 2,578,128"}}]
[null,{"$f":"+CRONOGRAMA!B62","v":2.6},{"$f":"+CRONOGRAMA!C62","v":"Cielo raso"},{"$f":"+_xlfn.XLOOKUP(B56,PRESUPUESTO!B38:B229,PRESUPUESTO!H38:H229)","v":{"v":1759191,"d":"$ 1,759,191"}},{"$f":"+D56/D$71","v":{"v":0.008624408486314293,"d":"$ 0"}},{"$nulls":14},{"$f":"4/5","v":{"v":0.8,"d":"$ 1"}},null,{"v":0.2,"d":"$ 0"}]
[{"$nulls":19},{"$f":"+T56*$D56","v":{"v":1407352.8,"d":"$ 1,407,353"}},null,{"$f":"+V56*$D56","v":{"v":351838.2,"d":"$ 351,838"}}]
[null,{"$f":"+CRONOGRAMA!B64","v":2.7},{"$f":"+CRONOGRAMA!C64","v":"Luminarias"},{"$f":"+_xlfn.XLOOKUP(B58,PRESUPUESTO!B39:B230,PRESUPUESTO!H39:H230)","v":{"v":2695344,"d":"$ 2,695,344"}},{"$f":"+D58/D$71","v":{"v":0.0132138850569019,"d":"$ 0"}},{"$nulls":16},{"v":1,"d":"$ 1"}]
[{"$nulls":21},{"$f":"+V58*$D58","v":{"v":2695344,"d":"$ 2,695,344"}}]
[null,{"$f":"+CRONOGRAMA!B66","v":2.8},{"$f":"+CRONOGRAMA!C66","v":"Aseo y limpieza de salón de juntas"},{"$f":"+_xlfn.XLOOKUP(B60,PRESUPUESTO!B40:B231,PRESUPUESTO!H40:H231)","v":{"v":95963,"d":"$ 95,963"}},{"$f":"+D60/D$71","v":{"v":0.000470457222423363,"d":"$ 0"}},{"$nulls":16},{"v":1,"d":"$ 1"}]
[{"$nulls":21},{"$f":"+V60*$D60","v":{"v":95963,"d":"$ 95,963"}}]
[null,{"$f":"+CRONOGRAMA!B68","v":3},{"$f":"+CRONOGRAMA!C68","v":"Oficinas - Primer nivel"},{"$f":"+SUBTOTAL(9,D63:D69)","v":{"v":5997029,"d":"$ 5,997,029"}}]
[null,{"$f":"+CRONOGRAMA!B70","v":3.1},{"$f":"+CRONOGRAMA!C70","v":"Instalaciones eléctricas"},{"$f":"+_xlfn.XLOOKUP(B63,PRESUPUESTO!B44:B233,PRESUPUESTO!H44:H233)","v":{"v":1451019,"d":"$ 1,451,019"}},{"$f":"+D63/D$71","v":{"v":7.113599704297759E-3,"d":"$ 0"}},{"$nulls":16},{"v":0.25,"d":"$ 0"},null,{"v":0.75,"d":"$ 1"}]
[{"$nulls":21},{"$f":"+V63*$D63","v":{"v":362754.75,"d":"$ 362,755"}},null,{"$f":"+X63*$D63","v":{"v":1088264.25,"d":"$ 1,088,264"}}]
[null,{"$f":"+CRONOGRAMA!B72","v":3.2},{"$f":"+CRONOGRAMA!C72","v":"Pintura y mantenimiento"},{"$f":"+_xlfn.XLOOKUP(B65,PRESUPUESTO!B45:B234,PRESUPUESTO!H45:H234)","v":{"v":1760831,"d":"$ 1,760,831"}},{"$f":"+D65/D$71","v":{"v":0.008632448562643443,"d":"$ 0"}},{"$nulls":18},{"v":1,"d":"$ 1"}]
[{"$nulls":23},{"$f":"+X65*$D65","v":{"v":1760831,"d":"$ 1,760,831"}}]
[null,{"$f":"+CRONOGRAMA!B74","v":3.3},{"$f":"+CRONOGRAMA!C74","v":"Luminarias"},{"$f":"+_xlfn.XLOOKUP(B67,PRESUPUESTO!B46:B235,PRESUPUESTO!H46:H235)","v":{"v":2695344,"d":"$ 2,695,344"}},{"$f":"+D67/D$71","v":{"v":0.0132138850569019,"d":"$ 0"}},{"$nulls":18},{"v":0.25,"d":"$ 0"},null,{"v":0.75,"d":"$ 1"}]
[{"$nulls":23},{"$f":"+X67*$D67","v":{"v":673836,"d":"$ 673,836"}},null,{"$f":"+Z67*$D67","v":{"v":2021508,"d":"$ 2,021,508"}}]
[null,{"$f":"+CRONOGRAMA!B76","v":3.4},{"$f":"+CRONOGRAMA!C76","v":"Aseo y limpieza de oficinas"},{"$f":"+_xlfn.XLOOKUP(B69,PRESUPUESTO!B46:B235,PRESUPUESTO!H46:H235)","v":{"v":89835,"d":"$ 89,835"}},{"$f":"+D69/D$71","v":{"v":4.404147908715111E-4,"d":"$ 0"}},{"$nulls":20},{"v":1,"d":"$ 1"}]
[{"$nulls":25},{"$f":"+Z69*$D69","v":{"v":89835,"d":"$ 89,835"}}]
[null,null,"COSTO DIRECTO",{"$f":"+SUBTOTAL(9,D8:D70)","v":{"v":203978163,"d":"$ 203,978,163"}},{"$f":"+D71/D$71","v":{"v":1,"d":"$ 1"}},{"$f":"ROUND(+SUMIF(F8:F70,\">=1\",F8:F70),0)","v":{"v":2040211,"d":"$ 2,040,211"}},null,{"$f":"ROUND(+SUMIF(H8:H70,\">=1\",H8:H70),0)","v":{"v":5193160,"d":"$ 5,193,160"}},null,{"$f":"ROUND(+SUMIF(J8:J70,\">=1\",J8:J70),0)","v":{"v":9537484,"d":"$ 9,537,484"}},null,{"$f":"ROUND(+SUMIF(L8:L70,\">=1\",L8:L70),0)","v":{"v":30199089,"d":"$ 30,199,089"}},null,{"$f":"ROUND(+SUMIF(N8:N70,\">=1\",N8:N70),0)","v":{"v":24045916,"d":"$ 24,045,916"}},null,{"$f":"ROUND(+SUMIF(P8:P70,\">=1\",P8:P70),0)","v":{"v":22155677,"d":"$ 22,155,677"}},null,{"$f":"ROUND(+SUMIF(R8:R70,\">=1\",R8:R70),0)","v":{"v":25017452,"d":"$ 25,017,452"}},null,{"$f":"ROUND(+SUMIF(T8:T70,\">=1\",T8:T70),0)","v":{"v":28162970,"d":"$ 28,162,970"}},null,{"$f":"ROUND(+SUMIF(V8:V70,\">=1\",V8:V70),0)","v":{"v":19509528,"d":"$ 19,509,528"}},null,{"$f":"ROUND(+SUMIF(X8:X70,\">=1\",X8:X70),0)","v":{"v":26437844,"d":"$ 26,437,844"}},null,{"$f":"ROUND(+SUMIF(Z8:Z70,\">=1\",Z8:Z70),0)","v":{"v":10120159,"d":"$ 10,120,159"}},null,{"$f":"ROUND(+SUMIF(AB8:AB70,\">=1\",AB8:AB70),0)","v":{"v":1558684,"d":"$ 1,558,684"}}]
[null,null,"Acumulado semanal",null,null,{"$f":"+F71","v":{"v":2040211,"d":"$ 2,040,211"}},null,{"$f":"+H71+F72","v":{"v":7233371,"d":"$ 7,233,371"}},null,{"$f":"+J71+H72","v":{"v":16770855,"d":"$ 16,770,855"}},null,{"$f":"+L71+J72","v":{"v":46969944,"d":"$ 46,969,944"}},null,{"$f":"+N71+L72","v":{"v":71015860,"d":"$ 71,015,860"}},null,{"$f":"+P71+N72","v":{"v":93171537,"d":"$ 93,171,537"}},null,{"$f":"+R71+P72","v":{"v":118188989,"d":"$ 118,188,989"}},null,{"$f":"+T71+R72","v":{"v":146351959,"d":"$ 146,351,959"}},null,{"$f":"+V71+T72","v":{"v":165861487,"d":"$ 165,861,487"}},null,{"$f":"+X71+V72","v":{"v":192299331,"d":"$ 192,299,331"}},null,{"$f":"+Z71+X72","v":{"v":202419490,"d":"$ 202,419,490"}},null,{"$f":"+AB71+Z72","v":{"v":203978174,"d":"$ 203,978,174"}}]
[null,null,"Porcentaje flujo de caja semanal",null,null,{"$f":"+F71/$D$71","v":{"v":0.010002104980227713,"d":"$ 0"}},null,{"$f":"+H71/$D$71","v":{"v":0.02545939194481323,"d":"$ 0"}},null,{"$f":"+J71/$D$71","v":{"v":0.046757377651253776,"d":"$ 0"}},null,{"$f":"+L71/$D$71","v":{"v":0.1480505979456242,"d":"$ 0"}},null,{"$f":"+N71/$D$71","v":{"v":0.11788475612460536,"d":"$ 0"}},null,{"$f":"+P71/$D$71","v":{"v":0.1086178867097651,"d":"$ 0"}},null,{"$f":"+R71/$D$71","v":{"v":0.12264769734199439,"d":"$ 0"}},null,{"$f":"+T71/$D$71","v":{"v":0.13806855393633485,"d":"$ 0"}},null,{"$f":"+V71/$D$71","v":{"v":0.0956451794303099,"d":"$ 0"}},null,{"$f":"+X71/$D$71","v":{"v":0.12961114862084527,"d":"$ 0"}},null,{"$f":"+Z71/$D$71","v":{"v":0.04961393342874649,"d":"$ 0"}},null,{"$f":"+AB71/$D$71","v":{"v":0.007641425812820954,"d":"$ 0"}}]
[null,null,"Porcentaje flujo de caja semanal acumulado",null,null,{"$f":"+F73","v":{"v":0.010002104980227713,"d":"$ 0"}},null,{"$f":"+H73+F74","v":{"v":0.03546149692504094,"d":"$ 0"}},null,{"$f":"+J73+H74","v":{"v":0.08221887457629472,"d":"$ 0"}},null,{"$f":"+L73+J74","v":{"v":0.23026947252191893,"d":"$ 0"}},null,{"$f":"+N73+L74","v":{"v":0.3481542286465243,"d":"$ 0"}},null,{"$f":"+P73+N74","v":{"v":0.45677211535628937,"d":"$ 0"}},null,{"$f":"+R73+P74","v":{"v":0.5794198126982838,"d":"$ 1"}},null,{"$f":"+T73+R74","v":{"v":0.7174883666346187,"d":"$ 1"}},null,{"$f":"+V73+T74","v":{"v":0.8131335460649286,"d":"$ 1"}},null,{"$f":"+X73+V74","v":{"v":0.9427446946857738,"d":"$ 1"}},null,{"$f":"+Z73+X74","v":{"v":0.9923586281145204,"d":"$ 1"}},null,{"$f":"+AB73+Z74","v":{"v":1.0000000539273413,"d":"$ 1"}}]
[null,null,"Valor en pesos flujo de caja mensual en CD",null,null,{"$f":"+SUM(F71:M71)","v":{"v":46969944,"d":"$ 46,969,944"}},{"$nulls":7},{"$f":"+SUM(N71:U71)","v":{"v":99382015,"d":"$ 99,382,015"}},{"$nulls":7},{"$f":"+SUM(V71:AC71)","v":{"v":57626215,"d":"$ 57,626,215"}}]
[null,null,"Porcentaje flujo de caja mensual",null,null,{"$f":"+F75/$D$71","v":{"v":0.23026947252191893,"d":"$ 0"}},{"$nulls":7},{"$f":"+N75/$D$71","v":{"v":0.4872188941126997,"d":"$ 0"}},{"$nulls":7},{"$f":"+V75/$D$71","v":{"v":0.2825116872927226,"d":"$ 0"}}]
[null,null,"Valor en pesos flujo de caja mensual en CD acumulado",null,null,{"$f":"+F75","v":{"v":46969944,"d":"$ 46,969,944"}},{"$nulls":7},{"$f":"+F77+N75","v":{"v":146351959,"d":"$ 146,351,959"}},{"$nulls":7},{"$f":"+N77+V75","v":{"v":203978174,"d":"$ 203,978,174"}}]
[null,null,"Porcentaje flujo de caja mensual acumulado",null,null,{"$f":"+F77/D71","v":{"v":0.23026947252191893,"d":"$ 0"}},{"$nulls":7},{"$f":"+N77/D71","v":{"v":0.7174883666346187,"d":"$ 1"}},{"$nulls":7},{"$f":"+V77/D71","v":{"v":1.0000000539273413,"d":"$ 1"}}]
[null,null,"AIU  flujo de caja mensual",null,{"$f":"+PRESUPUESTO!G207","v":{"v":0.3125,"d":"$ 0"}},{"$f":"+$E$79*F75","v":{"v":14678107.5,"d":"$ 14,678,108"}},{"$nulls":7},{"$f":"+$E$79*N75","v":{"v":31056879.6875,"d":"$ 31,056,880"}},{"$nulls":7},{"$f":"+$E$79*V75","v":{"v":18008192.1875,"d":"$ 18,008,192"}}]
[null,"Valor de la Utilidad",null,null,{"$f":"+PRESUPUESTO!G206","v":{"v":0.05,"d":"$ 0"}},{"$f":"+$E$80*F75","v":{"v":2348497.2,"d":"$ 2,348,497"}},{"$nulls":7},{"$f":"+$E$80*N75","v":{"v":4969100.75,"d":"$ 4,969,101"}},{"$nulls":7},{"$f":"+$E$80*V75","v":{"v":2881310.75,"d":"$ 2,881,311"}}]
[null,null,"Valor del IVA",null,{"$f":"+PRESUPUESTO!G211","v":{"v":0.19,"d":"$ 0"}},{"$f":"+$E$81*F80","v":{"v":446214.46800000005,"d":"$ 446,214"}},{"$nulls":7},{"$f":"+$E$81*N80","v":{"v":944129.1425,"d":"$ 944,129"}},{"$nulls":7},{"$f":"+$E$81*V80","v":{"v":547449.0425,"d":"$ 547,449"}}]
[null,null,"Valor total en pesos flujo de caja mensual",null,null,{"$f":"+F81+F75+F79","v":{"v":62094265.968,"d":"$ 62,094,266"}},{"$nulls":7},{"$f":"+N81+N75+N79","v":{"v":131383023.83,"d":"$ 131,383,024"}},{"$nulls":7},{"$f":"+V81+V75+V79","v":{"v":76181856.22999999,"d":"$ 76,181,856"}}]
[null,null,"Acumulado Valor total en pesos flujo de caja mensual",null,null,{"$f":"+F82","v":{"v":62094265.968,"d":"$ 62,094,266"}},{"$nulls":7},{"$f":"+N82+F83","v":{"v":193477289.798,"d":"$ 193,477,290"}},{"$nulls":7},{"$f":"+V82+N83","v":{"v":269659146.028,"d":"$ 269,659,146"}}]
[null,"AJUSTES PESOS",{"$nulls":19},{"v":-15,"d":"-$ 15"},{"$f":"+V83+V84","v":{"v":269659131.028,"d":"$ 269,659,131"}}]
[null,null,"OTROS COSTOS"]
[null,null,"COVID",null,null,{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.08333333333333333,"d":"$ 0"},null,{"v":0.08333333333333333,"d":"$ 0"}]
[{"$nulls":5},{"$f":"ROUND(+F86*$D$86,0)","v":0},null,{"$f":"ROUND(+H86*$D$86,0)","v":0},null,{"$f":"ROUND(+J86*$D$86,0)","v":0},null,{"$f":"ROUND(+L86*$D$86,0)","v":0},null,{"$f":"ROUND(+N86*$D$86,0)","v":0},null,{"$f":"ROUND(+P86*$D$86,0)","v":0},null,{"$f":"ROUND(+R86*$D$86,0)","v":0},null,{"$f":"ROUND(+T86*$D$86,0)","v":0},null,{"$f":"ROUND(+V86*$D$86,0)","v":0},null,{"$f":"ROUND(+X86*$D$86,0)","v":0},null,{"$f":"ROUND(+Z86*$D$86,0)","v":0},null,{"$f":"ROUND(+AB86*$D$86,0)","v":0}]
[null,null,"RETIE",{"$f":"+PRESUPUESTO!H219","v":{"v":2000000,"d":"$ 2,000,000"}},{"$nulls":21},{"v":0.5,"d":"$ 1"},null,{"v":0.5,"d":"$ 1"},{"$f":"$E88/1","v":{"v":0,"d":"$ 0"}}]
[{"$nulls":25},{"v":1000000,"d":"$ 1,000,000"},null,{"v":1000000,"d":"$ 1,000,000"}]
[null,null,"Semanal",null,null,{"$f":"+F87","v":0},null,{"$f":"+H87","v":0},null,{"$f":"+J87","v":0},null,{"$f":"+L87","v":0},null,{"$f":"+N87","v":0},null,{"$f":"+P87","v":0},null,{"$f":"+R87","v":0},null,{"$f":"+T87","v":0},null,{"$f":"+V87","v":0},null,{"$f":"+X87","v":0},null,{"$f":"+Z89+Z87","v":{"v":1000000,"d":"$ 1,000,000"}},null,{"$f":"+AB89+AB87","v":{"v":1000000,"d":"$ 1,000,000"}}]
[null,null,"Mensual",null,null,{"$f":"+SUM(F90:M90)","v":{"v":0,"d":"$ 0"}},{"$nulls":7},{"$f":"+SUM(N90:U90)","v":{"v":0,"d":"$ 0"}},{"$nulls":7},{"$f":"+SUM(V90:AC90)","v":{"v":2000000,"d":"$ 2,000,000"}}]
[null,null,"Macumulado mensual",null,null,{"$f":"+F91","v":{"v":0,"d":"$ 0"}},{"$nulls":7},{"$f":"+N91+F92","v":{"v":0,"d":"$ 0"}},{"$nulls":7},{"$f":"+V91+N92","v":{"v":2000000,"d":"$ 2,000,000"}}]
[null,"VALOR MENSUAL PROYECTO",{"$nulls":3},{"$f":"+F91+F82","v":{"v":62094265.968,"d":"$ 62,094,266"}},{"$nulls":7},{"$f":"+N91+N82","v":{"v":131383023.83,"d":"$ 131,383,024"}},{"$nulls":7},{"$f":"+V91+V82","v":{"v":78181856.22999999,"d":"$ 78,181,856"}}]
[null,"VALOR ACUMULADO PROYECTO",{"$nulls":3},{"$f":"+F93","v":{"v":62094265.968,"d":"$ 62,094,266"}},{"$nulls":7},{"$f":"+N93+F94","v":{"v":193477289.798,"d":"$ 193,477,290"}},{"$nulls":7},{"$f":"+W84","v":{"v":269659131.028,"d":"$ 269,659,131"}}]
[null,"AJUSTES PESOS"]
[null,"valor total  ajustado",{"$nulls":19},{"$f":"+V94+V92","v":{"v":271659131.028,"d":"$ 271,659,131"}}]
[]
[]
[]
[null,null,"FIRMA"]

{"sheet":"COVID","index":44,"n_rows":26,"n_cols":12,"rows_kept":26,"hidden":true,"merged":[[1,3,2,4],[1,5,1,9],[1,10,2,11],[2,5,2,9],[4,3,4,11],[5,3,5,4],[5,7,5,8],[6,3,6,4],[6,7,6,8],[7,3,7,4],[7,7,7,8],[8,3,8,4],[8,7,8,8],[9,3,9,4],[9,7,9,8],[10,3,10,4],[10,7,10,8],[11,3,11,4],[11,7,11,8],[12,3,12,4],[12,7,12,8],[15,3,15,9],[16,3,16,4],[16,7,16,8],[17,3,17,4],[17,7,17,8],[18,3,18,4],[18,7,18,8],[19,3,19,4],[19,7,19,8],[20,3,20,4],[20,7,20,8],[21,3,21,4],[21,7,21,8],[24,7,24,8],[25,7,25,8]]}
[]
[{"$nulls":5},{"$f":"DATOS!B2","v":"CENTRO DE DESARROLLO TECNOLÓGICO PARA LA INNOVACIÓN DE LA INFRAESTRUCTURA VIAL"}]
[{"$nulls":5},"PROTOCOLO COVID"]
[]
[{"$nulls":3},"INSUMOS PARA PROTECCIÓN"]
[{"$nulls":3},"Elemento",null,"Unidad","Valor \nUnitario ","Criterio",null,"Frecuencia","Rendimiento [un./jornal]","Valor mes [COP]"]
[{"$nulls":3},"Jabón liquido ",null,"lt",{"v":5600,"d":"$ 5,600"},"5 ml por lavado de manos",null,"6 lavadas de manos al día",0.02,{"$f":"+$B$9*$B$10*K7*G7","v":{"v":32256,"d":"$ 32,256"}}]
["Duración de obra\n(meses)",3,null,"Toallas de papel ",null,"un.",{"v":93,"d":"$ 93"},"2 toallas por lavada de manos",null,"6 lavadas de manos al día",4,{"$f":"+$B$9*$B$10*K8*G8","v":{"v":107136,"d":"$ 107,136"}}]
["Jornales promedio por mes",{"$f":"+B10*2","v":24},null,"Alcohol al 70% ",null,"lt",{"v":13290,"d":"$ 13,290"},"8 ml por desinfección ",null,"2 desinfecciones diarias",0.016,{"v":61240.32000000001,"d":"$ 61,240"}]
["Trabajadores promedio por mes",12,null,"Gel antibacterial ",null,"lt",{"v":15810,"d":"$ 15,810"},"1 ml por desinfección",null,"6 aplicaciones al día ",0.0062,{"v":28230.336,"d":"$ 28,230"}]
[{"$nulls":3},"Hipoclorito de sodio",null,"lt",{"v":6500,"d":"$ 6,500"},"5 ml por un litro de agua",null,"3 litros de agua para desinfección diaria de zapatos",0.015,{"v":28080.000000000004,"d":"$ 28,080"}]
[{"$nulls":3},"Guantes de nitrilo ",null,"un.",{"v":606,"d":"$ 606"},"1 cada 3 trabajadores",null,"Puede requerirse de acuerdo con la actividad",0.33,{"v":57594.240000000005,"d":"$ 57,594"}]
[{"$nulls":3},"Tapabocas desechable",null,"un.",{"v":642,"d":"$ 642"},"1 tapabocas desechable por persona ",null,"1 diario",1,{"v":184896,"d":"$ 184,896"}]
[{"$nulls":11},{"$f":"SUM(L7:L13)","v":{"v":499432.896,"d":"499,433"}}]
[]
[{"$nulls":3},"ADECUACIONES BIOSEGURIDAD"]
[{"$nulls":3},"Elemento",null,"Unidad","Cantidad","Valor unitario [COP]",null,"Valor total [COP]"]
[{"$nulls":3},"Dispensador de pedal jabón y/o gel",null,"un.",1,{"v":95000,"d":"$ 95,000"},null,{"$f":"+H18*G18","v":{"v":95000,"d":"$ 95,000"}}]
[{"$nulls":3},"Canecas de pedal",null,"un.",1,{"v":58950,"d":"$ 58,950"},null,{"$f":"+H19*G19","v":{"v":58950,"d":"$ 58,950"}}]
[{"$nulls":3},"Equipo de aspersión manual",null,"un.",1,{"v":190383,"d":"$ 190,383"},null,{"v":190383,"d":"$ 190,383"}]
[{"$nulls":3},"Señalización interna y externa",null,"glb",1,{"v":85000,"d":"$ 85,000"},null,{"v":85000,"d":"$ 85,000"}]
[{"$nulls":3},"Caretas faciales ",null,"un.",2,{"v":14800,"d":"$ 14,800"},null,{"v":29600,"d":"$ 29,600"},null,"TRES MESES"]
[{"$nulls":9},{"$f":"SUM(J18:J22)","v":{"v":458933,"d":"$ 458,933"}},null,{"$f":"+L14*3","v":{"v":1498298.688,"d":"$ 1,498,299"}}]
[]
[{"$nulls":7},"TOTAL",null,{"$f":"+J23+L23","v":{"v":1957231.688,"d":"$ 1,957,232"}}]
[{"$nulls":7},"% DEL CD",null,{"$f":"+$J$25/PRESUPUESTO!$H$202","v":{"v":0.009595300100825009,"d":"$ 0"}}]