{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Manual","Datos generales","Memorias  T1","Presupuesto General","1.1","1.2","1.3","1.4","1.5","1.6","1.7","1.8","1.9","1.10","1.11","Insumos","Equipos y transporte","Cuadrillas","Concretos y Morteros","Caracterización vial","Factor Prest. AIU","AIU","Ambiental","Interventoría","Supervisión contrato","Revisión estudios","APU PMT","PMT"],"not_rendered":{"charts":0,"images":17,"macros":1,"external_links":0,"defined_names":54,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Manual","index":0,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[[2,2,2,5],[4,2,4,5],[6,2,6,5],[7,2,7,5],[8,2,8,5],[3,2,3,5],[17,2,17,5],[12,2,12,5],[14,2,14,5],[16,2,16,5],[5,2,5,5],[9,2,9,5],[11,2,11,5],[13,2,13,5],[15,2,15,5],[10,2,10,5]]}
[]
[]
[null,null,"MANUAL GUÍA"]
[]
[null,null,"Consideraciones iniciales:"]
[]
[null,"1.","Los datos de entrada se encuentran conformados por dos tipos:"]
[null,null,"1.1. Datos generales del proyecto."]
[null,null,"1.2. Datos específicos del tramo."]
[]
[null,"2.","Los nombres de las variables solicitadas se encuentran en las celdas de la columna B, las sombreadas de color azul corresponden a datos constantes, mientras que las de color gris corresponden a celdas que contienen una lista desplegable en la que deberá seleccionar el dato de entrada que aplica."]
[]
[null,"3.","Cada variable de entrada especifica la unidad en la que deberá ingresarse el dato de entrada. "]
[]
[null,"4.","Los datos a ingresar se encuentran en la columna C todas las celdas se encuentran en color gris dado que todas deben ser modificadas. Los datos de entrada pueden ser literales, numéricos decimales, numéricos enteros y listas desplegables."]
[]
[null,"5.","Para los datos de entrada del acero de refuerzo se requiere del diámetro de la varilla, el cual se ingresa con el número de barra, en la siguiente tabla se muestran los diámetros en pulgadas, en milímetros, el número de barra asociado y el peso por metro."]
[]
[null,null,"Barra N°","Diámetro (pulg)","Diámetro (mm)","Peso (kg/m)"]
[null,null,2,0.25,6.4,0.249]
[null,null,3,0.375,9.5,0.55900000000000005]
[null,null,4,0.5,12.7,0.99399999999999999]
[null,null,5,0.625,15.9,1.554]
[null,null,6,0.75,19.100000000000001,2.2370000000000001]
[null,null,7,0.875,22.2,3.0449999999999999]
[null,null,8,1,25.4,3.9780000000000002]

{"sheet":"Datos generales","index":1,"n_rows":163,"n_cols":3,"rows_kept":163,"cut":false,"hidden":false,"merged":[[80,1,80,2],[82,1,82,2],[62,1,62,2],[70,1,70,2],[64,1,64,2],[46,1,46,2],[52,1,52,2],[60,1,60,2],[78,1,78,2],[51,1,51,2],[1,1,1,2],[19,1,19,2],[41,1,41,2],[42,1,42,2],[28,1,28,2],[35,1,35,2],[3,1,3,2],[2,1,2,2],[9,1,9,2],[23,1,23,2],[14,1,14,2],[15,1,15,2],[156,1,156,2],[152,1,152,2],[159,1,159,2],[89,1,89,2],[111,1,111,2],[122,1,122,2],[127,1,127,2],[134,1,134,2],[115,1,115,2],[145,1,145,2],[100,1,100,2],[105,1,105,2]]}
[]
[null,"DATOS GENERALES DEL PROYECTO"]
[null,"Nombre del proyecto:"]
[null,"Optimización del proceso de cálculo de cantidades y presupuesto de obras de pavimento rígido y flexible en la empresa Grupo Tecmedic S.A.S"]
[null,"Municipio:","Apartadó"]
[null,"Departamento:","Antioquia"]
[null,"Número de tramos:",1]
[null,"Duración de la obra (meses):",6]
[]
[null,"Distancias a centro de gravedad"]
[null,"Botadero (km)",15]
[null,"Cantera base o subbase (km)",25]
[null,"Cantera afirmado (km)",25]
[null,"Cantera agregados concretos (km)",20]
[null,"Nota: Las vías con más de un tramo, su longitud a escombrera y cantera para el material petreo, se obtiene de un promedio ponderado con la longitud del tramo."]
[null,"Caracterización vial"]
[null,"Longitud a caracterizar (km)",20]
[]
[]
[null,"DATOS ESPECÍFICOS DEL TRAMO"]
[]
[null,"Tramo:",1]
[]
[null,"Especificaciones vía"]
[null,"Abscisa inicio (m)",10230]
[null,"Abscisa fin(m)",12390]
[null,"Longitud tramo(m)",{"$f":"-C25+C26","v":2160}]
[]
[null,"Especificaciones capas del pavimento"]
[null,"Tipo de base","Clase B"]
[null,"Espesor  base(m)",0.2]
[null,"Tipo de subbase ","Clase B"]
[null,"Espesor  subbase(m)",0.1]
[null,"Espesor  afirmado(m)",0.1]
[]
[null,"Especificaciones losa de concreto"]
[null,"Resistencia concreto MR(Mpa)",3.8]
[null,"Largo de placa(m)",4]
[null,"Ancho de placa (m)",3.5]
[null,"Espesor losa (m)",0.2]
[]
[null,"Especificaciones de refuerzo"]
[null,"Refuerzo: Dovelas"]
[null,"Diámetro dovelas:Barra N°",8]
[null,"Longitud de dovelas (m)",0.3]
[null,"Número dovelas",10]
[null,"Refuerzo: Barras de anclaje"]
[null,"Diámetro anclajes:Barra N°",2]
[null,"Longitud de anclajes(m)",0.9]
[null,"Número anclajes",3]
[]
[null,"Características sección transversal"]
[null,"Obras laterales"]
[null,"Berma","Si"]
[null,"Ancho de berma (m)",0.3]
[null,"Cuneta","Si"]
[null,"Ancho de cuneta (m)",0.2]
[null,"Zona peatonal","Andén"]
[null,"Confinamiento vía","Bordillo prefabricado"]
[]
[null,"Refuerzo berma "]
[null,"Tipo de refuerzo","Parrilla ref. long. y transv."]
[null,"Malla electrosoldada"]
[null,"Designación de malla","XX-084"]
[null,"Refuerzo longitudinal y transversal"]
[null,"Diámetroref. Longitudinal:Barra N°",3]
[null,"Separación long. (m)",0.1]
[null,"Longitud ref. transversal(m)",{"$f":"C55+0.2","v":0.5}]
[null,"Diámetroref. transversal:Barra N°",3]
[null,"Separación transversal (m)",0.15]
[null,"Anclajes y dovelas"]
[null,"Longitud de anclajes (m)",{"$f":"+C49","v":0.9}]
[null,"Diámetro anclajes:Barra N°",2]
[null,"Número de anclajes",3]
[null,"Diámetro dovelas:Barra N°",6]
[null,"Longitud de dovelas (m)",0.3]
[null,"Número dovelas",2]
[]
[null,"Refuerzo cuneta"]
[null,"Tipo de refuerzo","Malla electrosoldada"]
[null,"Malla electrosoldada"]
[null,"Designación de malla","XX-084"]
[null,"Refuerzo longitudinal y transversal"]
[null,"Diámetroref. Longitudinal:Barra N°",2]
[null,"Separación long. (m)",0.1]
[null,"Longitud ref. transversal(m)",{"$f":"C57+0.2","v":0.4}]
[null,"Diámetroref. transversal:Barra N°",2]
[null,"Separación transversal (m)",0.15]
[]
[null,"Características andén"]
[null,"Ancho andén (m)",1.2]
[null,"Espesor concreto andén (m)",0.08]
[null,"Espesor base andén (m)",0.1]
[null,"Espesor subbase andén (m)",0.1]
[null,"Espesor afirmado andén (m)",0.3]
[null,"Espesor de excavación andén(m)",0.05]
[null,"Tipo de confinamiento","Viga cierre"]
[null,"Altura viga cierre (m)",0.2]
[null,"Ancho viga cierre (m)",0.1]
[]
[null,"Superficies táctiles"]
[null,"Loseta tactil alerta rampa","20x20"]
[null,"Loseta táctil guía","20x20"]
[null,"Loseta táctil alerta rectangular","10x20"]
[]
[null,"Rampa peatonal"]
[null,"Cantidad de rampas peatones",1]
[null,"Largo de rampa peatonal (m)",1.5]
[null,"Ancho de rampa peatonal (m)",1.2]
[null,"Ancho de loseta en rampa (m)",{"$f":"0.2*3","v":0.60000000000000009}]
[]
[null,"Refuerzo andén"]
[null,"Malla electrosoldada","Si"]
[null,"Designación de malla","XX-084"]
[]
[null,"Refuerzo viga cierre andén"]
[null,"Longitud de estribos (m)",0.4]
[null,"Diámetroestribos: Barra N°",3]
[null,"Separación de estribos (m)",0.3]
[null,"N° barras longitudinales",2]
[null,"Diámetro ref. longitudinal: Barra N° ",2]
[]
[null,"Características bordillo"]
[null,"Alto bordillo(m)",0.4]
[null,"Ancho bordillo(m)",0.15]
[null,"Largo bordillo prefabricado(m)",0.8]
[]
[null,"Refuerzo bordillo insitu"]
[null,"Diámetro ref. longitudinal: Barra N° ",2]
[null,"N° de barras long. (m)",1]
[null,"Diámetro ganchos: Barra N° ",2]
[null,"Longitud de gancho (m)",{"$f":"+(C124-0.1)*2","v":0.60000000000000009}]
[null,"Separación ganchos (m)",0.2]
[]
[null,"Rampa de acceso vial"]
[null,"Cantidad de rampas de acceso:",1]
[null,"Ancho de rampa(m)",{"$f":"4*2","v":8}]
[null,"Largo de rampa(m)",1.2]
[null,"Espesor de rampa(m)",0.2]
[null,"Longitud ref. longitudinal (m)",{"$f":"+C138","v":1.2}]
[null,"Diámetro ref. longitudinal: Barra N° ",4]
[null,"Separación ref. longit. (m):",0.2]
[null,"Longitud ref. transversal (m)",{"$f":"+C137","v":8}]
[null,"Diámetro ref. transversal: Barra N° ",4]
[null,"Separación ref. transv. (m):",0.25]
[null,"Refuerzo viga rampa vial"]
[null,"Longitud de estribos (m)",0.4]
[null,"Diámetroestribos: Barra N°",3]
[null,"Separación de estribos (m)",0.3]
[null,"N° barras longitudinales",2]
[null,"Diámetro ref. longitudinal: Barra N° ",2]
[]
[null,"Canastilla para dovelas"]
[null,"Longitud de ganchos (m)",0.13]
[null,"Diámetro apoyos: Barra N° ",2]
[]
[null,"Movimientos de tierra (DGV)"]
[null,"Excavaciones DGV(m³)",200]
[null,"Llenos DGV (m³)",300]
[null,"¿Desea excavar el espesor de la siguiente capa?"]
[null,"Material de afirmado","Si"]
[null,"Subbase","Si"]
[null,"Base","Si"]

{"sheet":"Memorias  T1","index":2,"n_rows":164,"n_cols":27,"rows_kept":164,"cut":false,"hidden":false,"merged":[[117,7,117,8],[104,7,104,8],[105,7,105,8],[107,7,107,8],[108,7,108,8],[109,7,109,8],[111,7,111,8],[112,7,112,8],[115,7,115,8],[116,7,116,8],[123,7,123,8],[135,7,135,8],[136,7,136,8],[137,7,137,8],[128,7,128,8],[129,7,129,8],[131,7,131,8],[132,7,132,8],[133,7,133,8],[125,7,125,8],[127,7,127,8],[76,0,77,7],[91,2,91,10],[138,0,139,7],[162,0,163,7],[151,0,152,7],[156,2,156,10],[157,2,157,10],[160,2,160,3],[161,2,161,3],[159,2,159,3],[159,5,159,8],[143,2,143,10],[144,2,144,10],[158,2,158,3],[158,5,158,8],[124,7,124,8],[10,1,10,8],[13,1,13,2],[33,2,33,10],[55,0,56,7],[12,1,12,2],[41,2,41,10],[9,1,9,8],[5,3,5,4],[5,1,6,1],[5,2,6,2],[7,1,8,1],[7,2,8,2],[119,7,119,8],[103,7,103,8],[2,1,2,8],[4,1,4,8],[13,3,13,4],[12,3,12,4],[14,3,14,4],[13,5,13,6],[12,5,12,6],[14,5,14,6],[13,7,13,8],[12,7,12,8],[5,5,5,6],[5,7,5,8],[11,1,11,4],[11,5,11,8],[60,2,60,10],[45,0,46,7],[114,7,114,8],[118,7,118,8],[94,3,94,8],[95,3,95,8],[101,2,101,10],[102,2,102,10],[96,0,97,7],[61,2,61,10],[70,2,70,10],[71,2,71,10],[82,2,82,10],[81,2,81,10],[65,0,66,7],[86,0,87,7],[120,7,120,8],[121,7,121,8],[92,2,92,10],[93,3,93,8],[14,7,14,8],[14,1,14,2],[50,2,50,10],[36,0,37,7],[27,0,28,7],[18,2,18,10],[19,2,19,10],[32,2,32,10],[42,2,42,10],[43,4,43,8],[44,4,44,8],[51,2,51,10]]}
[]
[]
[null,"MEMORIA DE CÁLCULO DE CANTIDADES DE OBRA"]
[]
[null,"RESUMEN DATOS INICIALES PARA CÁLCULO DE CANTIDADES DE OBRA"]
[null,{"$f":"+'Datos generales'!B5","v":"Municipio:"},{"$f":"+'Datos generales'!C5","v":"Apartadó"},"Especificaciones vía",null,"Especificaciones del pavimento",null,"Especificaciones losa de concreto"]
[null,null,null,"Abscisa inicio (m)",{"$f":"+'Datos generales'!C25","v":10230},"Espesor  base(m)",{"$f":"+'Datos generales'!C31","v":0.2},"Largo de placa(m)",{"$f":"+'Datos generales'!C38","v":4}]
[null,{"$f":"+'Datos generales'!B6","v":"Departamento:"},{"$f":"+'Datos generales'!C6","v":"Antioquia"},"Abscisa fin(m)",{"$f":"+'Datos generales'!C26","v":12390},"Espesor  subbase(m)",{"$f":"+'Datos generales'!C33","v":0.1},"Ancho de placa (m)",{"$f":"+'Datos generales'!C39","v":3.5}]
[null,null,null,"Longitud tramo(m)",{"$f":"+E8-E7","v":2160},"Espesor  afirmado(m)",{"$f":"+'Datos generales'!C34","v":0.1},"Espesor losa (m)",{"$f":"+'Datos generales'!C40","v":0.2}]
[]
[null,"Especificaciones de refuerzo"]
[null,"Refuerzo: Dovelas",null,null,null,"Refuerzo: Barras de anclaje"]
[null,"Barra N°",null,{"$f":"+'Datos generales'!C44","v":8},null,"Barra N°",null,{"$f":"+'Datos generales'!C48","v":2}]
[null,"Longitud de dovelas (m)",null,{"$f":"+'Datos generales'!C45","v":0.3},null,"Longitud de anclajes(m)",null,{"$f":"+'Datos generales'!C49","v":0.9}]
[null,{"$f":"+'Datos generales'!B46","v":"Número dovelas"},null,{"$f":"+'Datos generales'!C46","v":10},null,{"$f":"+'Datos generales'!B50","v":"Número anclajes"},null,{"$f":"+'Datos generales'!C50","v":3}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"filtro"]
["CAPÍTULO",{"$f":"+'Presupuesto General'!$B$7","v":1},{"$f":"+'Presupuesto General'!$D$7","v":"Estructura de pavimento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA22=\"ocultar\",AA23=\"ocultar\",AA24=\"ocultar\",AA25=\"ocultar\",AA26=\"ocultar\",AA27=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["SUBITEM",{"$f":"+'Presupuesto General'!$B$8","v":"1.1"},{"$f":"+'Presupuesto General'!$D$8","v":"Excavación en material común de la explanación y canales. No incluye transporte ni disposición final del material sobrante."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA22=\"ocultar\",AA23=\"ocultar\",AA24=\"ocultar\",AA25=\"ocultar\",AA26=\"ocultar\",AA27=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["TIPO","ELEMENTO","LONGITUD (m)","ANCHO (m)","PROFUNDIDAD (m)",null,null,null,"VOLUMEN (m³)","UNIDAD","SUBTOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA22=\"ocultar\",AA23=\"ocultar\",AA24=\"ocultar\",AA25=\"ocultar\",AA26=\"ocultar\",AA27=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF(B22=\"Excavación\",\"DGV\",\" \")","v":"DGV"},{"$f":"+IF('Datos generales'!C158=0,\" \",\"Excavación\")","v":"Excavación"},null,null,null,null,null,null,{"$f":"IF(B22=\"Excavación\",'Datos generales'!C158,\" \")","v":200},{"$f":"IF(B22=\"Excavación\",\"m³\",\" \")","v":"m³"},{"$f":"+I22","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K22=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B23=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"IF(AND(G9>0,'Datos generales'!C161=\"Si\"),\"Afirmado\",\" \")","v":"Afirmado"},{"$f":"IF(B23=\"Afirmado\",$E$9,\" \")","v":2160},{"$f":"IF($B$23=\"Afirmado\",$I$8*2+IF('Datos generales'!C59<>\"Ninguno\",'Datos generales'!$C$125*2,0)+IF('Datos generales'!C54=\"Si\",'Datos generales'!$C$55*2,0),\" \")","v":7.8999999999999995},{"$f":"IF($B$23=\"Afirmado\",$G$9,\" \")","v":0.1},null,null,null,{"$f":"IF(B23=\" \",\" \",C23*D23*E23)","v":1706.4},{"$f":"IF($B$23=\"Afirmado\",\"m³\",\" \")","v":"m³"},1706.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K23=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B24=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"IF(AND(G7>0,'Datos generales'!C163=\"Si\"),\"Base\",\" \")","v":"Base"},{"$f":"IF($B$24=\"Base\",$E$9,\" \")","v":2160},{"$f":"IF($B$24=\"Base\",$I$8*2+IF('Datos generales'!C59<>\"Ninguno\",'Datos generales'!$C$125*2,0)+IF('Datos generales'!C54=\"Si\",'Datos generales'!$C$55*2,0),\" \")","v":7.8999999999999995},{"$f":"IF(B$24=\"Base\",$G$7,\" \")","v":0.2},null,null,null,{"$f":"IF(B24=\" \",\" \",C24*D24*E24)","v":3412.8},{"$f":"IF(B24=\"Base\",\"m³\",\" \")","v":"m³"},3412.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[{"$f":"+IF(B25=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"IF(AND(G8>0,'Datos generales'!C162=\"Si\"),\"Subbase\",\" \")","v":"Subbase"},{"$f":"IF($B$25=\"Subbase\",$E$9,\" \")","v":2160},{"$f":"IF($B$25=\"Subbase\",$I$8*2+IF('Datos generales'!C59<>\"Ninguno\",'Datos generales'!$C$125*2,0)+IF('Datos generales'!C54=\"Si\",'Datos generales'!$C$55*2,0),\" \")","v":7.8999999999999995},{"$f":"IF(B$25=\"Subbase\",$G$8,\" \")","v":0.1},null,null,null,{"$f":"IF(B25=\" \",\" \",C25*D25*E25)","v":1706.4},{"$f":"IF(B$25=\"Subbase\",\"m³\",\" \")","v":"m³"},1706.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[{"$f":"+IF(B26=\"Bordillo\",\"Der. e Izq.\",\" \")","v":"Der. e Izq."},{"$f":"IF('Datos generales'!C59=\"Bordillo insitu\",\" \",\"Bordillo\")","v":"Bordillo"},{"$f":"+IF($B$26=\"Bordillo\",E9*2,\" \")","v":4320},{"$f":"+IF(B26=\"Bordillo\",'Datos generales'!$C$125,\" \")","v":0.15},{"$f":"+IF($B$26=\"Bordillo\",'Datos generales'!C124-0.1,\" \")","v":0.30000000000000004},null,null,null,{"$f":"+IF(B26=\" \",\" \",C26*D26*E26)","v":194.40000000000003},{"$f":"+IF($B$26=\"Bordillo\",\"m³\",\" \")","v":"m³"},194.40000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[{"$f":"+IF(B27=\"Andén\",\"Der. e Izq.\",\" \")","v":"Der. e Izq."},{"$f":"+IF(AND('Datos generales'!C58=\"Andén\",'Datos generales'!C96>0),\"Andén\",\" \")","v":"Andén"},{"$f":"+IF($B$27=\"Andén\",E9*2,\" \")","v":4320},{"$f":"+IF(B27=\"Andén\",'Datos generales'!C91,\" \")","v":1.2},{"$f":"+IF($B$27=\"Andén\",'Datos generales'!C96,\" \")","v":0.05},null,null,null,{"$f":"+IF(B27=\"Andén\",C27*D27*E27,\" \")","v":259.2},{"$f":"+IF($B$27=\"Andén\",\"m³\",\" \")","v":"m³"},259.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
["Nota:",null,null,null,null,null,null,null,"ITEM",{"$f":"+B20","v":"1.1"},"TOTAL",{"$f":"SUM(K22:K27)","v":7479.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA22=\"ocultar\",AA23=\"ocultar\",AA24=\"ocultar\",AA25=\"ocultar\",AA26=\"ocultar\",AA27=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA22=\"ocultar\",AA23=\"ocultar\",AA24=\"ocultar\",AA25=\"ocultar\",AA26=\"ocultar\",AA27=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA22=\"ocultar\",AA23=\"ocultar\",AA24=\"ocultar\",AA25=\"ocultar\",AA26=\"ocultar\",AA27=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA22=\"ocultar\",AA23=\"ocultar\",AA24=\"ocultar\",AA25=\"ocultar\",AA26=\"ocultar\",AA27=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AA22=\"ocultar\",AA23=\"ocultar\",AA24=\"ocultar\",AA25=\"ocultar\",AA26=\"ocultar\",AA27=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["CAPÍTULO",{"$f":"+'Presupuesto General'!$B$7","v":1},{"$f":"+'Presupuesto General'!$D$7","v":"Estructura de pavimento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA36=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
["SUBITEM",{"$f":"+'Presupuesto General'!$B$9","v":"1.2"},{"$f":"+'Presupuesto General'!$D$9","v":"Transporte de material proveniente de la excavación de la explanación, canales y prestamos para distancias mayores de mil metros (1000 M) medido a partir de 100 metros (100 M), que es la distancia libre. Material compacto (Incluye 30% de expansion). "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA36=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
["TIPO","ELEMENTO","TRANSPORTE DE VOLUMEN DE EXCAVACION (m³)","DISTANCIA A BOTADERO (km)","FACTOR DE EXPANSIÓN",null,null,null,null,"UNIDAD","SUBTOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA36=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
["Tramo 1","Excavación",{"$f":"+L28","v":7479.2},{"$f":"+'Datos generales'!C11","v":15},1.3,null,null,null,null,"m³/km",{"$f":"C36*D36*E36","v":145844.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K36=\" \",\"ocultar\",\"visible\")","v":"visible"}]
["Nota:",null,null,null,null,null,null,null,"ITEM",{"$f":"+B34","v":"1.2"},"TOTAL",{"$f":"ROUND(SUM(K36:K36),0)","v":145844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA36=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA36=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA36=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA36=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA36=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
["CAPÍTULO",{"$f":"+'Presupuesto General'!$B$7","v":1},{"$f":"+'Presupuesto General'!$D$7","v":"Estructura de pavimento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA45=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
["SUBITEM",{"$f":"+'Presupuesto General'!$B$10","v":"1.3"},{"$f":"+'Presupuesto General'!$D$10","v":"Conformación de la calzada existente.  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA45=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
["TIPO","ELEMENTO","ANCHO DE CALZADA (m)","LONGITUD (m)",null,null,null,null,null,"UNIDAD","SUBTOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA45=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
["Tramo 1","Calzada",{"$f":"+'Datos generales'!C39*2+IF('Datos generales'!C54=\"Si\",'Datos generales'!$C$55*2,0)+IF('Datos generales'!C59<>\"Ninguno\",'Datos generales'!$C$125*2,0)","v":7.8999999999999995},{"$f":"+E9","v":2160},null,null,null,null,null,"m²",{"$f":"+C45*D45","v":17064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K45=\" \",\"ocultar\",\"visible\")","v":"visible"}]
["Nota: ",null,null,null,null,null,null,null,"ITEM",{"$f":"+B43","v":"1.3"},"TOTAL",{"$f":"ROUND(SUM(K45:K45),2)","v":17064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA45=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA45=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA45=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA45=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA45=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF(B54=\" \",\" \",\"CAPÍTULO\")","v":"CAPÍTULO"},{"$f":"IF(B54=\" \",\" \",'Presupuesto General'!$B$7)","v":1},{"$f":"IF(B54=\" \",\" \",'Presupuesto General'!$D$7)","v":"Estructura de pavimento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA54=\"ocultar\",AA55=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF(B54=\" \",\" \",\"SUBITEM\")","v":"SUBITEM"},{"$f":"IF(B54=\" \",\" \",'Presupuesto General'!$B$11)","v":"1.4"},{"$f":"IF(B54=\" \",\" \",'Presupuesto General'!$D$11)","v":"Suministro, extendida y compactación de material seleccionado para Sub-Base Granular Clase B  (incluye transporte)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA54=\"ocultar\",AA55=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF(B54=\" \",\" \",\"TIPO\")","v":"TIPO"},{"$f":"IF(B54=\" \",\" \",\"ELEMENTO\")","v":"ELEMENTO"},{"$f":"IF(B54=\" \",\" \",\"AREA DE CONFORMACIÓN (m²)\")","v":"AREA DE CONFORMACIÓN (m²)"},{"$f":"IF(B54=\" \",\" \",\"ESPESOR (m)\")","v":"ESPESOR (m)"},null,null,null,null,null,{"$f":"IF(B54=\" \",\" \",\"UNIDAD\")","v":"UNIDAD"},{"$f":"IF(B54=\" \",\" \",\"SUBTOTAL\")","v":"SUBTOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA54=\"ocultar\",AA55=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF(B54=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"+IF('Datos generales'!C33>0,\"Calzada\",\" \")","v":"Calzada"},{"$f":"IF(B54=\" \",\" \",E9*('Datos generales'!C39*2+IF('Datos generales'!C54=\"Si\",'Datos generales'!$C$55*2,0)+IF('Datos generales'!C59<>\"Ninguno\",'Datos generales'!$C$125*2,0)))","v":17064},{"$f":"IF(B54=\" \",\" \",'Datos generales'!C33)","v":0.1},null,null,null,null,null,{"$f":"IF(B54=\" \",\" \",\"m³\")","v":"m³"},{"$f":"IF(B54=\" \",\" \",C54*D54)","v":1706.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K54=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B55=\"Andén\",\"Der. e Izq.\",\" \")","v":"Der. e Izq."},{"$f":"+IF(AND('Datos generales'!C58=\"Andén\",'Datos generales'!C94>0),\"Andén\",\" \")","v":"Andén"},{"$f":"IF(B55=\"Andén\",E9*'Datos generales'!C91*2,\" \")","v":5184},{"$f":"+IF(B55=\" \",\" \",'Datos generales'!C94)","v":0.1},null,null,null,null,null,{"$f":"IF(B55=\"Andén\",\"m³\",\" \")","v":"m³"},{"$f":"IF(B55=\"Andén\",C55*D55,\" \")","v":518.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K55=\" \",\"ocultar\",\"visible\")","v":"visible"}]
["Nota: ",null,null,null,null,null,null,null,{"$f":"IF(B54=\" \",\" \",\"ITEM\")","v":"ITEM"},{"$f":"+B52","v":"1.4"},{"$f":"IF(B54=\" \",\" \",\"TOTAL\")","v":"TOTAL"},{"$f":"ROUND(SUM(K54:K55),2)","v":2224.8000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA54=\"ocultar\",AA55=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA54=\"ocultar\",AA55=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA55=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA55=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AA55=\"ocultar\",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF(B64=\" \",\" \",\"CAPÍTULO\")","v":"CAPÍTULO"},{"$f":"IF(B64=\" \",\" \",'Presupuesto General'!$B$7)","v":1},{"$f":"IF(B64=\" \",\" \",'Presupuesto General'!$D$7)","v":"Estructura de pavimento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA64=\"ocultar\",AA65=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF(B64=\" \",\" \",\"SUBITEM\")","v":"SUBITEM"},{"$f":"IF(B64=\" \",\" \",'Presupuesto General'!$B$12)","v":"1.5"},{"$f":"IF(B64=\" \",\" \",'Presupuesto General'!$D$12)","v":"Suministro, extendida y compactación de material seleccionado para Base Granular Clase B  (incluye transporte)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA64=\"ocultar\",AA65=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF(B64=\" \",\" \",\"TIPO\")","v":"TIPO"},{"$f":"IF(B64=\" \",\" \",\"ELEMENTO\")","v":"ELEMENTO"},{"$f":"IF(B64=\" \",\" \",\"AREA DE CONFORMACIÓN (m²)\")","v":"AREA DE CONFORMACIÓN (m²)"},{"$f":"IF(B64=\" \",\" \",\"ESPESOR (m)\")","v":"ESPESOR (m)"},null,null,null,null,null,{"$f":"IF(B64=\" \",\" \",\"UNIDAD\")","v":"UNIDAD"},{"$f":"IF(B64=\" \",\" \",\"SUBTOTAL\")","v":"SUBTOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA64=\"ocultar\",AA65=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF(B64=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"+IF('Datos generales'!C31>0,\"Calzada\",\" \")","v":"Calzada"},{"$f":"+IF(B64=\" \",\" \",E9*('Datos generales'!C39*2+IF('Datos generales'!C54=\"Si\",'Datos generales'!$C$55*2,0)+IF('Datos generales'!C59<>\"Ninguno\",'Datos generales'!$C$125*2,0)))","v":17064},{"$f":"+'Datos generales'!C31","v":0.2},null,null,null,null,null,{"$f":"IF(B64=\" \",\" \",\"m³\")","v":"m³"},{"$f":"+IF(B64=\" \",\" \",C64*D64)","v":3412.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K64=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B65=\"Andén\",\"Der. e Izq.\",\" \")","v":"Der. e Izq."},{"$f":"+IF(AND('Datos generales'!C58=\"Andén\",'Datos generales'!C93>0),\"Andén\",\" \")","v":"Andén"},{"$f":"IF(B65=\"Andén\",E9*'Datos generales'!C91*2,\" \")","v":5184},{"$f":"+IF(B65=\" \",\" \",'Datos generales'!C93)","v":0.1},null,null,null,null,null,{"$f":"+IF(B65=\" \",\" \",\"m³\")","v":"m³"},{"$f":"IF(B65=\" \",\" \",C65*D65)","v":518.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K65=\" \",\"ocultar\",\"visible\")","v":"visible"}]
["Nota: ",null,null,null,null,null,null,null,{"$f":"IF(B64=\" \",\" \",\"ITEM\")","v":"ITEM"},{"$f":"+B62","v":"1.5"},{"$f":"IF(B64=\" \",\" \",\"TOTAL\")","v":"TOTAL"},{"$f":"ROUND(SUM(K64:K65),2)","v":3931.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA64=\"ocultar\",AA65=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA64=\"ocultar\",AA65=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA64=\"ocultar\",AA65=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA64=\"ocultar\",AA65=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA64=\"ocultar\",AA65=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["CAPÍTULO",{"$f":"+'Presupuesto General'!$B$7","v":1},{"$f":"+'Presupuesto General'!$D$7","v":"Estructura de pavimento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA74=\"ocultar\",AA75=\"ocultar\",AA76=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["SUBITEM",{"$f":"+'Presupuesto General'!$B$13","v":"1.6"},{"$f":"+'Presupuesto General'!$D$13","v":"Material de afirmado o mejoramiento  "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA74=\"ocultar\",AA75=\"ocultar\",AA76=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["TIPO","ELEMENTO",{"$f":"IF(B74=\" \",\" \",\"AREA DE CONFORMACIÓN (m²)\")","v":"AREA DE CONFORMACIÓN (m²)"},{"$f":"IF(B74=\" \",\" \",\"ESPESOR MEJORAMIENTO (m)\")","v":"ESPESOR MEJORAMIENTO (m)"},null,null,null,null,"VOLUMEN (m³)","UNIDAD","SUBTOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA74=\"ocultar\",AA75=\"ocultar\",AA76=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B74=\" \",\" \",\"DGV\")","v":"DGV"},{"$f":"+IF('Datos generales'!C159>0,\"Lleno\",\" \")","v":"Lleno"},null,null,null,null,null,null,{"$f":"IF(B74=\" \",\" \",'Datos generales'!C159)","v":300},{"$f":"+IF(B74=\" \",\" \",\"m³\")","v":"m³"},{"$f":"IF(B74=\" \",\" \",I74)","v":300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K74=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF(B75=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"IF((G9>0),\"Mejoramiento calzada\",\" \")","v":"Mejoramiento calzada"},{"$f":"IF(B75=\"Mejoramiento calzada\",(E9*('Datos generales'!C39*2+IF('Datos generales'!C54=\"Si\",'Datos generales'!$C$55*2,0)+IF('Datos generales'!C59<>\"Ninguno\",'Datos generales'!$C$125*2,0))),\" \")","v":17064},{"$f":"IF(B75=\"Mejoramiento calzada\",G9,\" \")","v":0.1},null,null,null,null,{"$f":"+IF(B75=\" \",\" \",C75*D75)","v":1706.4},{"$f":"IF(B75=\"Mejoramiento calzada\",\"m³\",\" \")","v":"m³"},{"$f":"IF(B75=\"Mejoramiento calzada\",C75*D75,\" \")","v":1706.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K75=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B76=\"Mejoramiento andén\",\"Der. e Izq.\",\" \")","v":"Der. e Izq."},{"$f":"IF(AND('Datos generales'!C58=\"Andén\",'Datos generales'!C95>0),\"Mejoramiento andén\",\" \")","v":"Mejoramiento andén"},{"$f":"IF(B76=\"Mejoramiento andén\",E9*'Datos generales'!C91*2,\" \")","v":5184},{"$f":"IF(B76=\"Mejoramiento andén\",'Datos generales'!C95,\" \")","v":0.3},null,null,null,null,{"$f":"+IF(B76=\" \",\" \",C76*D76)","v":1555.2},{"$f":"IF(B76=\"Mejoramiento andén\",\"m³\",\" \")","v":"m³"},{"$f":"IF(B76=\"Mejoramiento andén\",I76,\" \")","v":1555.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K76=\" \",\"ocultar\",\"visible\")","v":"visible"}]
["Nota: ",null,null,null,null,null,null,null,"ITEM",{"$f":"+B72","v":"1.6"},"TOTAL",{"$f":"ROUND(SUM(K74:K76),2)","v":3561.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA74=\"ocultar\",AA75=\"ocultar\",AA76=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA74=\"ocultar\",AA75=\"ocultar\",AA76=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA74=\"ocultar\",AA75=\"ocultar\",AA76=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA74=\"ocultar\",AA75=\"ocultar\",AA76=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA74=\"ocultar\",AA75=\"ocultar\",AA76=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["CAPÍTULO",{"$f":"+'Presupuesto General'!$B$7","v":1},{"$f":"+'Presupuesto General'!$D$7","v":"Estructura de pavimento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA85=\"ocultar\",AA86=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["SUBITEM",{"$f":"+'Presupuesto General'!$B$14","v":"1.7"},{"$f":"+'Presupuesto General'!$D$14","v":"Losa de concreto MR=3.8 Mpa. Suministro, Formaleteado, Colocación, Curado, juntas  y Acabado. No Incluye Acero."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA85=\"ocultar\",AA86=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["TIPO","ELEMENTO","LONGITUD (m)","ANCHO (m)","PROFUNDIDAD (m)","Factor de Correccion",null,null,null,"UNIDAD","SUBTOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA85=\"ocultar\",AA86=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["Tramo 1","Pavimento",{"$f":"+E9","v":2160},{"$f":"+I8*2+IF('Datos generales'!C59=\"Bordillo insitu\",'Datos generales'!C125*2,0)","v":7},{"$f":"+I9","v":0.2},3.0000000000000001E-3,null,null,null,"m³",{"$f":"+C85*D85*E85*(F85+1)","v":3033.0719999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K85=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF(B86=\" \",\" \",\"Tramo 1\")","v":" "},{"$f":"+IF('Datos generales'!C136=\"Si\",\"Rampa de acceso\",\" \")","v":" "},{"$f":"IF(B86=\" \",\" \",'Datos generales'!C138)","v":" "},{"$f":"IF(B86=\" \",\" \",'Datos generales'!C137)","v":" "},{"$f":"IF(B86=\" \",\" \",'Datos generales'!C139)","v":" "},{"$f":"IF(B86=\" \",\" \",0.3%)","v":" "},null,null,null,{"$f":"IF(B86=\" \",\" \",\"m³\")","v":" "},{"$f":"IF(B86=\" \",\" \",C86*D86*E86*(F86+1))","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K86=\" \",\"ocultar\",\"visible\")","v":"ocultar"}]
["Nota: ",null,null,null,null,null,null,null,"ITEM",{"$f":"+B83","v":"1.7"},"TOTAL",{"$f":"ROUND(SUM(K85:K85),2)","v":3033.07},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA85=\"ocultar\",AA86=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA85=\"ocultar\",AA86=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA85=\"ocultar\",AA86=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA85=\"ocultar\",AA86=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA85=\"ocultar\",AA86=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF('Datos generales'!C59=\"No aplica\", \" \", \"CAPÍTULO\")","v":"CAPÍTULO"},{"$f":"+'Presupuesto General'!$B$7","v":1},{"$f":"+'Presupuesto General'!$D$7","v":"Estructura de pavimento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA95=\"ocultar\",AA96=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF('Datos generales'!C59=\"No aplica\", \" \", \"SUBITEM\")","v":"SUBITEM"},{"$f":"+'Presupuesto General'!$B$15","v":"1.8"},{"$f":"+'Presupuesto General'!$D$15","v":"Suministro, Transporte e Instalacion de Bordillo Prefabricado (0.4x0.15x0.8m) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA95=\"ocultar\",AA96=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"IF('Datos generales'!C59=\"No aplica\", \" \", \"TIPO\")","v":"TIPO"},"ELEMENTO","LONGITUD (m)",null,null,null,null,null,null,"UNIDAD","SUBTOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA95=\"ocultar\",AA96=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF('Datos generales'!C59=\"No aplica\", \" \", \"Tramo 1\")","v":"Tramo 1"},"BORDILLO DERECHO",{"$f":"IF(AND('Datos generales'!C97=\"Bordillo prefabricado\",'Datos generales'!C59<>\"Ninguno\"),E9*2,E9)","v":2160},null,null,null,null,null,null,"m",{"$f":"IF('Datos generales'!C59=\"No aplica\", \"No aplica\", C95)","v":2160},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K95=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF('Datos generales'!C59=\"No aplica\", \" \", \"Tramo 1\")","v":"Tramo 1"},"BORDILLO IZQUIERDO",{"$f":"IF(AND('Datos generales'!C97=\"Bordillo prefabricado\",'Datos generales'!C59<>\"Ninguno\"),E9*2,E9)","v":2160},null,null,null,null,null,null,"m",{"$f":"IF('Datos generales'!C59=\"No aplica\", \" \", C96)","v":2160},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K96=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,"ITEM",{"$f":"+B93","v":"1.8"},"TOTAL",{"$f":"IF('Datos generales'!C59=\"No aplica\",\" \",SUM(K95:K96))","v":4320},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA95=\"ocultar\",AA96=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA95=\"ocultar\",AA96=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA95=\"ocultar\",AA96=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA95=\"ocultar\",AA96=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA95=\"ocultar\",AA96=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["CAPÍTULO",{"$f":"+'Presupuesto General'!$B$7","v":1},{"$f":"+'Presupuesto General'!$D$7","v":"Estructura de pavimento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA104=\"ocultar\",AA117=\"ocultar\",AA121=\"ocultar\",AA124=\"ocultar\",AA128=\"ocultar\",AA132=\"ocultar\",AA136=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["SUBITEM",{"$f":"+'Presupuesto General'!$B$16","v":"1.9"},{"$f":"+'Presupuesto General'!$D$16","v":"Acero de refuerzo fy 420MPA "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA104=\"ocultar\",AA117=\"ocultar\",AA121=\"ocultar\",AA124=\"ocultar\",AA128=\"ocultar\",AA132=\"ocultar\",AA136=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["TIPO","ELEMENTO","CANT. LOSAS","LONGITUD (m)","BARRA N°","CANT. ELEMENTOS POR LOSA","LONGITUD TOTAL (m)","PESO (kg/m)",null,"UNIDAD","SUBTOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA105=\"ocultar\",AA106=\"ocultar\",AA108=\"ocultar\",AA109=\"ocultar\",AA110=\"ocultar\",AA112=\"ocultar\",AA113=\"ocultar\",AA115=\"ocultar\",AA116=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["Tramo 1","Dovelas",{"$f":"+ROUNDUP(E9/I7,0)*2","v":1080},{"$f":"+D14","v":0.3},{"$f":"+D13","v":8},{"$f":"IF(B15=\"Separación dovelas (m)\",ROUNDUP(I8/D15,0),D15)","v":10},{"$f":"+(C105)*F105*D105+F105*D105*2","v":3246},{"$f":"IF(E105=2,0.25,IF(E105=3,0.56,IF(E105=4,0.994,IF(E105=5,1.552,IF(E105=6,2.235,IF(E105=7,3.042,IF(E105=8,3.973,\"Número de barra incorrecto\")))))))","v":3.9729999999999999},null,"kg",{"$f":"+H105*G105","v":12896.358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K105=\" \",\"ocultar\",\"visible\")","v":"visible"}]
["Tramo 1","Barras de anclaje",{"$f":"+ROUNDUP($E$9/$I$7,0)","v":540},{"$f":"+H14","v":0.9},{"$f":"+H13","v":2},{"$f":"IF($F$15=\"Separación anclajes (m)\",ROUNDUP($I$7/$H$15,0),$H$15)","v":3},{"$f":"+(C106)*F106*D106","v":1458},{"$f":"IF(E106=2,0.25,IF(E106=3,0.56,IF(E106=4,0.994,IF(E106=5,1.552,IF(E106=6,2.235,IF(E106=7,3.042,IF(E106=8,3.973,\"Número de barra incorrecto\")))))))","v":0.25},null,"kg",{"$f":"+H106*G106","v":364.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K106=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA105=\"ocultar\",AA106=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
["Tramo 1","Canastillas ganchos",{"$f":"+ROUNDUP($E$9/$I$7,0)*2","v":1080},{"$f":"+'Datos generales'!C154","v":0.13},{"$f":"+'Datos generales'!$C$155","v":2},{"$f":"+F105*2","v":20},{"$f":"+F108*D108*C108","v":2808},{"$f":"IF(E108=2,0.25,IF(E108=3,0.56,IF(E108=4,0.994,IF(E108=5,1.552,IF(E108=6,2.235,IF(E108=7,3.042,IF(E108=8,3.973,\"Número de barra incorrecto\")))))))","v":0.25},null,"kg",{"$f":"+H108*G108","v":702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K108=\" \",\"ocultar\",\"visible\")","v":"visible"}]
["Tramo 1","Canastillas amarre transv.",{"$f":"+ROUNDUP($E$9/$I$7,0)*2","v":1080},{"$f":"+'Datos generales'!C45","v":0.3},{"$f":"+'Datos generales'!$C$155","v":2},{"$f":"+F105","v":10},{"$f":"+F109*D109*C109","v":3240},{"$f":"IF(E109=2,0.25,IF(E109=3,0.56,IF(E109=4,0.994,IF(E109=5,1.552,IF(E109=6,2.235,IF(E109=7,3.042,IF(E109=8,3.973,\"Número de barra incorrecto\")))))))","v":0.25},null,"kg",{"$f":"+H109*G109","v":810},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K109=\" \",\"ocultar\",\"visible\")","v":"visible"}]
["Tramo 1","Canastillas amarre longit.",{"$f":"+ROUNDUP($E$9/$I$7,0)*2","v":1080},{"$f":"+I8-0.2","v":3.3},{"$f":"+'Datos generales'!$C$155","v":2},2,{"$f":"+F110*D110*C110","v":7128},{"$f":"IF(E110=2,0.25,IF(E110=3,0.56,IF(E110=4,0.994,IF(E110=5,1.552,IF(E110=6,2.235,IF(E110=7,3.042,IF(E110=8,3.973,\"Número de barra incorrecto\")))))))","v":0.25},null,"kg",{"$f":"+H110*G110","v":1782},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K110=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA108=\"ocultar\",AA109=\"ocultar\",AA110=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B112=\" \",\" \",\"Tramo 1\")","v":" "},{"$f":"+IF('Datos generales'!C59=\"Bordillo insitu\",\"Bordillo ganchos\",\" \")","v":" "},{"$f":"+IF(B112=\" \",\" \",ROUNDUP($E$9/$I$7,0)*2)","v":" "},{"$f":"+IF(B112=\" \",\" \",'Datos generales'!C132)","v":" "},{"$f":"+IF(B112=\" \",\" \",'Datos generales'!C131)","v":" "},{"$f":"+IF(B112=\" \",\" \",ROUND('Datos generales'!C38/'Datos generales'!C133,0))","v":" "},{"$f":"+IF(B112=\" \",\" \",F112*D112*C112)","v":" "},{"$f":"+IF(B112=\" \",\" \",IF(E112=2,0.25,IF(E112=3,0.56,IF(E112=4,0.994,IF(E112=5,1.552,IF(E112=6,2.235,IF(E112=7,3.042,IF(E112=8,3.973,\"Número de barra incorrecto\"))))))))","v":" "},null,{"$f":"+IF(B112=\" \",\" \",\"kg\")","v":" "},{"$f":"+IF(B112=\" \",\" \",H112*G112)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K112=\" \",\"ocultar\",\"visible\")","v":"ocultar"}]
[{"$f":"+IF(B113=\" \",\" \",\"Tramo 1\")","v":" "},{"$f":"+IF('Datos generales'!C59=\"Bordillo insitu\",\"Bordillo refuerzo longit.\",\" \")","v":" "},null,{"$f":"+IF(B113=\" \",\" \",E9*2)","v":" "},{"$f":"+IF(B113=\" \",\" \",'Datos generales'!C129)","v":" "},{"$f":"+IF(B113=\" \",\" \",'Datos generales'!C130)","v":" "},{"$f":"+IF(B113=\" \",\" \",F113*D113)","v":" "},{"$f":"+IF(B113=\" \",\" \",IF(E113=2,0.25,IF(E113=3,0.56,IF(E113=4,0.994,IF(E113=5,1.552,IF(E113=6,2.235,IF(E113=7,3.042,IF(E113=8,3.973,\"Número de barra incorrecto\"))))))))","v":" "},null,{"$f":"+IF(B113=\" \",\" \",\"kg\")","v":" "},{"$f":"+IF(B113=\" \",\" \",H113*G113)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K113=\" \",\"ocultar\",\"visible\")","v":"ocultar"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA112=\"ocultar\",AA113=\"ocultar\"),\"ocultar\",\"visible\")","v":"ocultar"}]
[{"$f":"+IF(B115=\" \",\" \",\"Der. e Izq.\")","v":"Der. e Izq."},{"$f":"+IF(AND('Datos generales'!C54=\"Si\",'Datos generales'!C62=\"Anclajes y dovelas\"),\"Berma anclajes\",IF(AND('Datos generales'!C54=\"Si\",'Datos generales'!C62=\"Parrilla ref. long. y transv.\"),\"Berma ref. transv.\",\" \"))","v":"Berma ref. transv."},{"$f":"IF(B115=\" \",\" \",2*ROUNDUP($E$9/$I$7,0))","v":1080},{"$f":"IF(B115=\" \",\" \",IF('Datos generales'!C62=\"Parrilla ref. long. y transv.\",'Datos generales'!C68,'Datos generales'!C72))","v":0.5},{"$f":"IF(B115=\" \",\" \",IF('Datos generales'!C62=\"Parrilla ref. long. y transv.\",'Datos generales'!C69,'Datos generales'!C73))","v":3},{"$f":"IF(B115=\" \",\" \",IF(AND('Datos generales'!C62=\"Anclajes y dovelas\",'Datos generales'!B74=\"Separación anclajes (m)\"),ROUNDUP($I$8/'Datos generales'!C74,0),IF(AND('Datos generales'!C62=\"Anclajes y dovelas\",'Datos generales'!B74=\"Número de anclajes\"),'Datos generales'!C74,ROUND('Datos generales'!C38/'Datos generales'!C70,0))))","v":27},{"$f":"IF(B115=\" \",\" \",(C115)*F115*D115)","v":14580},{"$f":"IF(B115=\" \",\" \",IF(E115=2,0.25,IF(E115=3,0.56,IF(E115=4,0.994,IF(E115=5,1.552,IF(E115=6,2.235,IF(E115=7,3.042,IF(E115=8,3.973,\"Número de barra incorrecto\"))))))))","v":0.56000000000000005},null,{"$f":"IF(B115=\" \",\" \",\"kg\")","v":"kg"},{"$f":"IF(B115=\" \",\" \",H115*G115)","v":8164.8000000000011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K115=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B116=\" \",\" \",\"Der. e Izq.\")","v":"Der. e Izq."},{"$f":"+IF(AND('Datos generales'!C54=\"Si\",'Datos generales'!C62=\"Anclajes y dovelas\"),\"Berma dovelas\",IF(AND('Datos generales'!C54=\"Si\",'Datos generales'!C62=\"Parrilla ref. long. y transv.\"),\"Berma ref. long.\",\" \"))","v":"Berma ref. long."},{"$f":"IF(B116=\" \",\" \",IF('Datos generales'!C62=\"Parrilla ref. long. y transv.\",\" \",2*ROUNDUP($E$9/$I$7,0)))","v":" "},{"$f":"IF(B116=\" \",\" \",IF('Datos generales'!C62=\"Parrilla ref. long. y transv.\",'Datos generales'!C27*2,'Datos generales'!C76))","v":4320},{"$f":"IF(B116=\" \",\" \",IF('Datos generales'!C62=\"Parrilla ref. long. y transv.\",'Datos generales'!C66,'Datos generales'!C75))","v":3},{"$f":"IF(B116=\" \",\" \",IF(AND('Datos generales'!C62=\"Anclajes y dovelas\",'Datos generales'!B77=\"Separación dovelas (m)\"),ROUNDUP($I$8/'Datos generales'!C77,0),IF(AND('Datos generales'!C62=\"Anclajes y dovelas\",'Datos generales'!B77=\"Número dovelas\"),'Datos generales'!C77,ROUND('Datos generales'!C55/'Datos generales'!C67,0))))","v":3},{"$f":"IF(B116=\" \",\" \",IF('Datos generales'!C62=\"Parrilla ref. long. y transv.\",D116*F116,(C116)*F116*D116))","v":12960},{"$f":"IF(B116=\" \",\" \",IF(E116=2,0.25,IF(E116=3,0.56,IF(E116=4,0.994,IF(E116=5,1.552,IF(E116=6,2.235,IF(E116=7,3.042,IF(E116=8,3.973,\"Número de barra incorrecto\"))))))))","v":0.56000000000000005},null,{"$f":"IF(B116=\" \",\" \",\"kg\")","v":"kg"},{"$f":"IF(B116=\" \",\" \",H116*G116)","v":7257.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K116=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,{"$f":"+IF((B118=\" \"),\" \",\"ANCHO (m)\")","v":" "},{"$f":"+IF((B118=\" \"),\" \",\"LONGITUD (m)\")","v":" "},null,null,null,{"$f":"+IF(B118=\" \",\" \",\"PESO (kg/m²)\")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA118=\"ocultar\",AA119=\"ocultar\",AA120=\"ocultar\"),\"ocultar\",\"visible\")","v":"ocultar"}]
[{"$f":"+IF(B118=\" \",\" \",\"Der. e Izq.\")","v":" "},{"$f":"+IF(AND('Datos generales'!C62=\"Malla electrosoldada\",'Datos generales'!C54=\"Si\"),\"Malla electros. berma\",\" \")","v":" "},{"$f":"+IF(B118=\" \",\" \",'Datos generales'!C55)","v":" "},{"$f":"+IF(B118=\" \",\" \",$E$9*2)","v":" "},null,null,null,{"$f":"+IF(B118=\" \",\" \",IF('Datos generales'!C64=\"XX-050\",11.5/(6*2.35),IF('Datos generales'!C64=\"XX-063\",14.1/(6*2.35),IF('Datos generales'!C64=\"XX-084\",18.8/(6*2.35),0))))","v":" "},null,{"$f":"+IF(B118=\" \",\" \",\"kg\")","v":" "},{"$f":"+IF(B118=\" \",\" \",H118*D118*C118)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K118=\" \",\"ocultar\",\"visible\")","v":"ocultar"}]
[{"$f":"+IF(B119=\" \",\" \",\"Der. e Izq.\")","v":" "},{"$f":"+IF(AND('Datos generales'!C56=\"Si\",'Datos generales'!C80=\"Parrilla ref. long. y transv.\"),\"Cuneta ref. transv.\",\" \")","v":" "},{"$f":"IF(B119=\" \",\" \",2*ROUNDUP($E$9/$I$7,0))","v":" "},{"$f":"IF(B119=\" \",\" \",'Datos generales'!C86)","v":" "},{"$f":"IF(B119=\" \",\" \",'Datos generales'!C87)","v":" "},{"$f":"+IF(B119=\" \",\" \",ROUND('Datos generales'!$C$38/'Datos generales'!$C$88,0))","v":" "},{"$f":"IF(B119=\" \",\" \",(C119)*F119*D119)","v":" "},{"$f":"IF(B119=\" \",\" \",IF(E119=2,0.25,IF(E119=3,0.56,IF(E119=4,0.994,IF(E119=5,1.552,IF(E119=6,2.235,IF(E119=7,3.042,IF(E119=8,3.973,\"Número de barra incorrecto\"))))))))","v":" "},null,{"$f":"IF(B119=\" \",\" \",\"kg\")","v":" "},{"$f":"IF(B119=\" \",\" \",H119*G119)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K119=\" \",\"ocultar\",\"visible\")","v":"ocultar"}]
[{"$f":"+IF(B120=\" \",\" \",\"Der. e Izq.\")","v":" "},{"$f":"+IF(AND('Datos generales'!C56=\"Si\",'Datos generales'!C80=\"Parrilla ref. long. y transv.\"),\"Cuneta ref. longit.\",\" \")","v":" "},null,{"$f":"IF(B120=\" \",\" \",'Datos generales'!C27*2)","v":" "},{"$f":"IF(B120=\" \",\" \",'Datos generales'!C84)","v":" "},{"$f":"+IF(B120=\" \",\" \",ROUND('Datos generales'!C57/'Datos generales'!C85,0))","v":" "},{"$f":"IF(B120=\" \",\" \",F120*D120)","v":" "},{"$f":"IF(B120=\" \",\" \",IF(E120=2,0.25,IF(E120=3,0.56,IF(E120=4,0.994,IF(E120=5,1.552,IF(E120=6,2.235,IF(E120=7,3.042,IF(E120=8,3.973,\"Número de barra incorrecto\"))))))))","v":" "},null,{"$f":"IF(B120=\" \",\" \",\"kg\")","v":" "},{"$f":"IF(B120=\" \",\" \",H120*G120)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K120=\" \",\"ocultar\",\"visible\")","v":"ocultar"}]
[null,null,{"$f":"+IF(B122=\" \",\" \",\"ANCHO (m)\")","v":"ANCHO (m)"},{"$f":"+IF(B122=\" \",\" \",\"LONGITUD (m)\")","v":"LONGITUD (m)"},null,null,null,{"$f":"+IF(B122=\" \",\" \",\"PESO (kg/m²)\")","v":"PESO (kg/m²)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA122=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B122=\" \",\" \",\"Der. e Izq.\")","v":"Der. e Izq."},{"$f":"+IF(AND('Datos generales'!C80=\"Malla electrosoldada\",'Datos generales'!C56=\"Si\"),\"Malla electros. cuneta\",\" \")","v":"Malla electros. cuneta"},{"$f":"+IF(B122=\" \",\" \",'Datos generales'!C57)","v":0.2},{"$f":"+IF(B122=\" \",\" \",$E$9*2)","v":4320},null,null,null,{"$f":"+IF(B122=\" \",\" \",IF('Datos generales'!C82=\"XX-050\",11.5/(6*2.35),IF('Datos generales'!C82=\"XX-063\",14.1/(6*2.35),IF('Datos generales'!C82=\"XX-084\",18.8/(6*2.35),0))))","v":1.3333333333333333},null,{"$f":"+IF(B122=\" \",\" \",\"kg\")","v":"kg"},{"$f":"+IF(B122=\" \",\" \",H122*D122*C122)","v":1152},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K122=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA117=\"ocultar\",AA121=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,{"$f":"+IF(AND(B125=\" \",B126=\" \"),\" \",\"ANCHO (m)\")","v":"ANCHO (m)"},{"$f":"+IF(AND(B125=\" \",B126=\" \"),\" \",\"LONGITUD (m)\")","v":"LONGITUD (m)"},null,null,null,{"$f":"+IF(AND(B125=\" \",B126=\" \"),\" \",\"PESO (kg/m²)\")","v":"PESO (kg/m²)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA125=\"ocultar\",AA126=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B125=\" \",\" \",\"Der. e Izq.\")","v":"Der. e Izq."},{"$f":"+IF('Datos generales'!C113=\"Si\",\"Malla electros. Andén\",\" \")","v":"Malla electros. Andén"},{"$f":"+IF(B125=\" \",\" \",('Datos generales'!C91-IF('Datos generales'!C59=\"Ninguno\",0,'Datos generales'!C125)-IF('Datos generales'!C97=\"Viga cierre\",'Datos generales'!C99,IF('Datos generales'!C97=\"Bordillo prefabricado\",'Datos generales'!C125,0))-IF('Datos generales'!C103=\"20x20\",0.2,IF('Datos generales'!C103=\"10x10\",0.1,0))-IF('Datos generales'!C104=\"10x20\",0.1,IF('Datos generales'!C104=\"20x40\",0.2,0))))","v":0.65},{"$f":"+IF(B125=\" \",\" \",E9*2)","v":4320},null,null,null,{"$f":"+IF(B125=\" \",\" \",IF('Datos generales'!C114=\"XX-050\",11.5/(6*2.35),IF('Datos generales'!C114=\"XX-063\",14.1/(6*2.35),IF('Datos generales'!C114=\"XX-084\",18.8/(6*2.35),0))))","v":1.3333333333333333},null,{"$f":"+IF(B125=\" \",\" \",\"kg\")","v":"kg"},{"$f":"+IF(B125=\" \",\" \",H125*D125*C125)","v":3744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K125=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B126=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"+IF('Datos generales'!C107>0,\"Malla electros. rampa andén\",\" \")","v":"Malla electros. rampa andén"},{"$f":"+IF(B126=\" \",\" \",'Datos generales'!C109-'Datos generales'!C110)","v":0.59999999999999987},{"$f":"+IF(B126=\" \",\" \",'Datos generales'!C108*'Datos generales'!C107)","v":1.5},null,null,null,{"$f":"+IF(B125=\" \",\" \",IF('Datos generales'!C114=\"XX-050\",11.5/(6*2.35),IF('Datos generales'!C114=\"XX-063\",14.1/(6*2.35),IF('Datos generales'!C114=\"XX-084\",18.8/(6*2.35),0))))","v":1.3333333333333333},null,{"$f":"+IF(B126=\" \",\" \",\"kg\")","v":"kg"},{"$f":"+IF(B126=\" \",\" \",H126*D126*C126)","v":1.1999999999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K126=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA125=\"ocultar\",AA126=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,{"$f":"+IF(AND(B129=\" \",B130=\" \"),\" \",\"CANT. LOSAS\")","v":"CANT. LOSAS"},{"$f":"+IF(AND(B129=\" \",B130=\" \"),\" \",\"LONGITUD (m)\")","v":"LONGITUD (m)"},{"$f":"+IF(AND(B129=\" \",B130=\" \"),\" \",\"BARRA N°\")","v":"BARRA N°"},{"$f":"+IF(AND(B129=\" \",B130=\" \"),\" \",\"CANT. ELEMENTOS\")","v":"CANT. ELEMENTOS"},{"$f":"+IF(AND(B129=\" \",B130=\" \"),\" \",\"LONGITUD TOTAL (m)\")","v":"LONGITUD TOTAL (m)"},{"$f":"+IF(AND(B129=\" \",B130=\" \"),\" \",\"PESO (kg/m)\")","v":"PESO (kg/m)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA129=\"ocultar\",AA130=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B129=\" \",\" \",\"Der. e Izq\")","v":"Der. e Izq"},{"$f":"+IF('Datos generales'!C97=\"Viga cierre\",\"Viga cierre ref. estribos\",\" \")","v":"Viga cierre ref. estribos"},{"$f":"+IF(B129=\" \",\" \",ROUNDUP($E$9/$I$7,0)*2)","v":1080},{"$f":"+IF(B129=\" \",\" \",'Datos generales'!C117)","v":0.4},{"$f":"+IF(B129=\" \",\" \",'Datos generales'!C118)","v":3},{"$f":"+IF(B129=\" \",\" \",ROUND('Datos generales'!$C$38/'Datos generales'!$C$119,0))","v":13},{"$f":"+IF(B129=\" \",\" \",F129*D129*C129)","v":5616},{"$f":"+IF(B129=\" \",\" \",IF(E129=2,0.25,IF(E129=3,0.56,IF(E129=4,0.994,IF(E129=5,1.552,IF(E129=6,2.235,IF(E129=7,3.042,IF(E129=8,3.973,\"Número de barra incorrecto\"))))))))","v":0.56000000000000005},null,{"$f":"+IF(B129=\" \",\" \",\"kg\")","v":"kg"},{"$f":"+IF(B129=\" \",\" \",H129*G129)","v":3144.9600000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K129=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B130=\" \",\" \",\"Der. e Izq\")","v":"Der. e Izq"},{"$f":"+IF('Datos generales'!C97=\"Viga cierre\",\"Viga cierre ref. longit.\",\" \")","v":"Viga cierre ref. longit."},null,{"$f":"+IF(B130=\" \",\" \",2*'Datos generales'!C27)","v":4320},{"$f":"+IF(B130=\" \",\" \",'Datos generales'!C121)","v":2},{"$f":"+IF(B130=\" \",\" \",'Datos generales'!C120)","v":2},{"$f":"+IF(B130=\" \",\" \",F130*D130)","v":8640},{"$f":"+IF(B129=\" \",\" \",IF(E130=2,0.25,IF(E130=3,0.56,IF(E130=4,0.994,IF(E130=5,1.552,IF(E130=6,2.235,IF(E130=7,3.042,IF(E130=8,3.973,\"Número de barra incorrecto\"))))))))","v":0.25},null,{"$f":"+IF(B130=\" \",\" \",\"kg\")","v":"kg"},{"$f":"+IF(B130=\" \",\" \",H130*G130)","v":2160},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K130=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA129=\"ocultar\",AA130=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,{"$f":"+IF(AND(C133=\" \",C134=\" \"),\" \",\"CANTIDAD DE RAMPAS\")","v":"CANTIDAD DE RAMPAS"},{"$f":"+IF(AND(C133=\" \",C134=\" \"),\" \",\"LONGITUD BARRAS (m)\")","v":"LONGITUD BARRAS (m)"},{"$f":"+IF(AND(C133=\" \",C134=\" \"),\" \",\"BARRA N°\")","v":"BARRA N°"},{"$f":"+IF(AND(C133=\" \",C134=\" \"),\" \",\"CANT. ELEMENTOS\")","v":"CANT. ELEMENTOS"},{"$f":"+IF(AND(C133=\" \",C134=\" \"),\" \",\"LONGITUD TOTAL (m)\")","v":"LONGITUD TOTAL (m)"},{"$f":"+IF(AND(C133=\" \",C134=\" \"),\" \",\"PESO (kg/m)\")","v":"PESO (kg/m)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA133=\"ocultar\",AA134=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B133=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"+IF('Datos generales'!C136>0,\"Rampa de acceso víal longit.\",\" \")","v":"Rampa de acceso víal longit."},{"$f":"+IF(B133=\" \",\" \",'Datos generales'!$C$136)","v":1},{"$f":"+IF(B133=\" \",\" \",'Datos generales'!C140)","v":1.2},{"$f":"+IF(B133=\" \",\" \",'Datos generales'!C141)","v":4},{"$f":"+IF(B133=\" \",\" \",ROUND('Datos generales'!C137/'Datos generales'!C142,0))","v":40},{"$f":"+IF(B133=\" \",\" \",F133*D133*C133)","v":48},{"$f":"+IF(B133=\" \",\" \",IF(E133=2,0.25,IF(E133=3,0.56,IF(E133=4,0.994,IF(E133=5,1.552,IF(E133=6,2.235,IF(E133=7,3.042,IF(E133=8,3.973,\"Número de barra incorrecto\"))))))))","v":0.99399999999999999},null,{"$f":"+IF(B133=\" \",\" \",\"kg\")","v":"kg"},{"$f":"+IF(B133=\" \",\" \",H133*G133)","v":47.712000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K133=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B134=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"+IF('Datos generales'!C136>0,\"Rampa de acceso víal transv.\",\" \")","v":"Rampa de acceso víal transv."},{"$f":"+IF(B134=\" \",\" \",'Datos generales'!$C$136)","v":1},{"$f":"+IF(B134=\" \",\" \",'Datos generales'!C143)","v":8},{"$f":"+IF(B134=\" \",\" \",'Datos generales'!C144)","v":4},{"$f":"+IF(B134=\" \",\" \",ROUND('Datos generales'!C138/'Datos generales'!C145,0))","v":5},{"$f":"+IF(B134=\" \",\" \",F134*D134*C134)","v":40},{"$f":"+IF(B134=\" \",\" \",IF(E134=2,0.25,IF(E134=3,0.56,IF(E134=4,0.994,IF(E134=5,1.552,IF(E134=6,2.235,IF(E134=7,3.042,IF(E134=8,3.973,\"Número de barra incorrecto\"))))))))","v":0.99399999999999999},null,{"$f":"+IF(B134=\" \",\" \",\"kg\")","v":"kg"},{"$f":"+IF(B134=\" \",\" \",H134*G134)","v":39.76},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K134=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA133=\"ocultar\",AA134=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,{"$f":"+IF(AND(B137=\" \",B138=\" \"),\" \",\"CANTIDAD DE RAMPAS\")","v":"CANTIDAD DE RAMPAS"},{"$f":"+IF(AND(B137=\" \",B138=\" \"),\" \",\"LONGITUD (m)\")","v":"LONGITUD (m)"},{"$f":"+IF(AND(B137=\" \",B138=\" \"),\" \",\"BARRA N°\")","v":"BARRA N°"},{"$f":"+IF(AND(B137=\" \",B138=\" \"),\" \",\"CANT. ELEMENTOS\")","v":"CANT. ELEMENTOS"},{"$f":"+IF(AND(B137=\" \",B138=\" \"),\" \",\"LONGITUD TOTAL (m)\")","v":"LONGITUD TOTAL (m)"},{"$f":"+IF(AND(B137=\" \",B138=\" \"),\" \",\"PESO (kg/m)\")","v":"PESO (kg/m)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA137=\"ocultar\",AA138=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B137=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"+IF('Datos generales'!C136>0,\"Viga rampa ref. estribos\",\" \")","v":"Viga rampa ref. estribos"},{"$f":"+IF(B137=\" \",\" \",'Datos generales'!$C$136)","v":1},{"$f":"+IF(B137=\" \",\" \",'Datos generales'!C147)","v":0.4},{"$f":"+IF(B137=\" \",\" \",'Datos generales'!C148)","v":3},{"$f":"+IF(B137=\" \",\" \",ROUND('Datos generales'!C137/'Datos generales'!C149,0))","v":27},{"$f":"+IF(B137=\" \",\" \",F137*D137*C137)","v":10.8},{"$f":"+IF(B137=\" \",\" \",IF(E137=2,0.25,IF(E137=3,0.56,IF(E137=4,0.994,IF(E137=5,1.552,IF(E137=6,2.235,IF(E137=7,3.042,IF(E137=8,3.973,\"Número de barra incorrecto\"))))))))","v":0.56000000000000005},null,{"$f":"+IF(B137=\" \",\" \",\"kg\")","v":"kg"},{"$f":"+IF(B137=\" \",\" \",H137*G137)","v":6.0480000000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K137=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B138=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"+IF('Datos generales'!C136>0,\"Viga rampa ref. longit.\",\" \")","v":"Viga rampa ref. longit."},{"$f":"+IF(B138=\" \",\" \",'Datos generales'!$C$136)","v":1},{"$f":"+IF(B138=\" \",\" \",'Datos generales'!C137)","v":8},{"$f":"+IF(B138=\" \",\" \",'Datos generales'!C151)","v":2},{"$f":"+IF(B138=\" \",\" \",'Datos generales'!C150)","v":2},{"$f":"+IF(B138=\" \",\" \",F138*D138*C138)","v":16},{"$f":"+IF(B138=\" \",\" \",IF(E138=2,0.25,IF(E138=3,0.56,IF(E138=4,0.994,IF(E138=5,1.552,IF(E138=6,2.235,IF(E138=7,3.042,IF(E138=8,3.973,\"Número de barra incorrecto\"))))))))","v":0.25},null,{"$f":"+IF(B138=\" \",\" \",\"kg\")","v":"kg"},{"$f":"+IF(B138=\" \",\" \",H138*G138)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K138=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,"ITEM",{"$f":"+B103","v":"1.9"},"TOTAL",{"$f":"SUM(K105:K139)","v":42276.938000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA104=\"ocultar\",AA117=\"ocultar\",AA121=\"ocultar\",AA124=\"ocultar\",AA128=\"ocultar\",AA132=\"ocultar\",AA136=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA104=\"ocultar\",AA117=\"ocultar\",AA121=\"ocultar\",AA124=\"ocultar\",AA128=\"ocultar\",AA132=\"ocultar\",AA136=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA104=\"ocultar\",AA117=\"ocultar\",AA121=\"ocultar\",AA124=\"ocultar\",AA128=\"ocultar\",AA132=\"ocultar\",AA136=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA104=\"ocultar\",AA117=\"ocultar\",AA121=\"ocultar\",AA124=\"ocultar\",AA128=\"ocultar\",AA132=\"ocultar\",AA136=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA104=\"ocultar\",AA117=\"ocultar\",AA121=\"ocultar\",AA124=\"ocultar\",AA128=\"ocultar\",AA132=\"ocultar\",AA136=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B147=\" \",\" \",\"CAPÍTULO\")","v":"CAPÍTULO"},{"$f":"+IF(B147=\" \",\" \",'Presupuesto General'!$B$7)","v":1},{"$f":"+IF(B147=\" \",\" \",'Presupuesto General'!$D$7)","v":"Estructura de pavimento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA147=\"ocultar\",AA149=\"ocultar\",AA151=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B147=\" \",\" \",\"SUBITEM\")","v":"SUBITEM"},{"$f":"+IF(B147=\" \",\" \",'Presupuesto General'!$B$17)","v":"1.10"},{"$f":"+IF(B147=\" \",\" \",'Presupuesto General'!$D$17)","v":"Concreto de resistencia 21MPA (D) (Andén)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA147=\"ocultar\",AA149=\"ocultar\",AA151=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B147=\" \",\" \",\"TIPO\")","v":"TIPO"},{"$f":"+IF(B147=\" \",\" \",\"ELEMENTO\")","v":"ELEMENTO"},{"$f":"+IF(B147=\" \",\" \",\"ÁREA DE ANDÉN  (m²)\")","v":"ÁREA DE ANDÉN  (m²)"},{"$f":"+IF(B147=\" \",\" \",\"ESPESOR (m)\")","v":"ESPESOR (m)"},null,null,null,null,null,{"$f":"+IF(B147=\" \",\" \",\"UNIDAD\")","v":"UNIDAD"},{"$f":"+IF(B147=\" \",\" \",\"SUBTOTAL\")","v":"SUBTOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA147=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B147=\"Andén\",\"Tramo 1\",\" \")","v":"Tramo 1"},{"$f":"+IF('Datos generales'!C58=\"Andén\",\"Andén\",\" \")","v":"Andén"},{"$f":"IF(B147=\"Andén\",E9*2*('Datos generales'!C91-IF('Datos generales'!C59=\"Ninguno\",0,'Datos generales'!C125)-IF('Datos generales'!C97=\"Viga cierre\",'Datos generales'!C99,IF('Datos generales'!C97=\"Bordillo prefabricado\",'Datos generales'!C125,0))-IF('Datos generales'!C103=\"20x20\",0.2,IF('Datos generales'!C103=\"10x10\",0.1,0))-IF('Datos generales'!C104=\"10x20\",0.1,IF('Datos generales'!C104=\"20x40\",0.2,0))),\" \")","v":2808},{"$f":"IF(B147=\"Andén\",'Datos generales'!C92,\" \")","v":0.08},null,null,null,null,null,{"$f":"+IF(B147=\" \",\" \",\"m³\")","v":"m³"},{"$f":"+IF(B147=\" \",\" \",C147*D147)","v":224.64000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K147=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,{"$f":"+IF(B149=\" \",\" \",\"ÁREA VIGA ANDÉN  (m²)\")","v":"ÁREA VIGA ANDÉN  (m²)"},{"$f":"+IF(B149=\" \",\" \",\"ALTURA (m)\")","v":"ALTURA (m)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA149=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B149=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"+IF(AND(B147=\"Andén\",'Datos generales'!C97=\"Viga cierre\"),\"Viga cierre\",\" \")","v":"Viga cierre"},{"$f":"IF(B149=\" \",\" \",E9*'Datos generales'!C99)","v":216},{"$f":"IF(B149=\" \",\" \",'Datos generales'!C98)","v":0.2},null,null,null,null,null,{"$f":"+IF(B149=\" \",\" \",\"m³\")","v":"m³"},{"$f":"+IF(B149=\" \",\" \",D149*C149)","v":43.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K149=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,{"$f":"+IF(B151=\" \",\" \",\"ÁREA DE RAMPA (m²)\")","v":"ÁREA DE RAMPA (m²)"},{"$f":"+IF(B151=\" \",\" \",\"ESPESOR (m)\")","v":"ESPESOR (m)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA151=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B151=\" \",\" \",\"Tramo 1\")","v":"Tramo 1"},{"$f":"+IF(AND(B147=\"Andén\",'Datos generales'!C107>0),\"Rampa peatonal\",\" \")","v":"Rampa peatonal"},{"$f":"IF(B151=\" \",\" \",'Datos generales'!C108*('Datos generales'!C109-'Datos generales'!C110))","v":0.8999999999999998},{"$f":"IF(B151=\" \",\" \",'Datos generales'!C92)","v":0.08},null,null,null,null,null,{"$f":"+IF(B151=\" \",\" \",\"m³\")","v":"m³"},{"$f":"+IF(B151=\" \",\" \",D151*C151)","v":7.1999999999999981E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K151=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,{"$f":"+IF(B147=\" \",\" \",\"ITEM\")","v":"ITEM"},{"$f":"+IF(B147=\" \",\" \",B145)","v":"1.10"},{"$f":"+IF(B147=\" \",\" \",\"TOTAL\")","v":"TOTAL"},{"$f":"ROUND(SUM(K147:K151),2)","v":267.91000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA147=\"ocultar\",AA149=\"ocultar\",AA151=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA147=\"ocultar\",AA149=\"ocultar\",AA151=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA147=\"ocultar\",AA149=\"ocultar\",AA151=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA147=\"ocultar\",AA149=\"ocultar\",AA151=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA147=\"ocultar\",AA149=\"ocultar\",AA151=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B160=\" \",\" \",\"CAPÍTULO\")","v":"CAPÍTULO"},{"$f":"+IF(B160=\" \",\" \",'Presupuesto General'!$B$7)","v":1},{"$f":"+IF(B160=\" \",\" \",'Presupuesto General'!$D$7)","v":"Estructura de pavimento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA160=\"ocultar\",AA161=\"ocultar\",AA162=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B160=\" \",\" \",\"SUBITEM\")","v":"SUBITEM"},{"$f":"+IF(B160=\" \",\" \",'Presupuesto General'!$B$18)","v":"1.11"},{"$f":"+IF(B160=\" \",\" \",'Presupuesto General'!$D$18)","v":"Suministro, transporte y colocación de loseta táctil guía y alerta para discapacitados visuales"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA160=\"ocultar\",AA161=\"ocultar\",AA162=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B160=\" \",\" \",\"TIPO\")","v":"TIPO"},{"$f":"+IF(B160=\" \",\" \",\"ELEMENTO\")","v":"ELEMENTO"},{"$f":"+IF(B160=\" \",\" \",\"LONGITUD DE ADOQUÍN (m)\")","v":"LONGITUD DE ADOQUÍN (m)"},null,{"$f":"+IF(B160=\" \",\" \",\"ANCHO ADOQUÍN (m)\")","v":"ANCHO ADOQUÍN (m)"},null,null,null,null,{"$f":"+IF(B160=\" \",\" \",\"UNIDAD\")","v":"UNIDAD"},{"$f":"+IF(B160=\" \",\" \",\"SUBTOTAL\")","v":"SUBTOTAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA160=\"ocultar\",AA161=\"ocultar\",AA162=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B160=\"Loseta guía\",\"Tramo 1\",\" \")","v":"Tramo 1"},{"$f":"+IF(AND('Datos generales'!C58=\"Andén\",'Datos generales'!C103<>\"Ninguno\"),\"Loseta guía\",\" \")","v":"Loseta guía"},{"$f":"+IF(B160=\" \",\" \",E9*2)","v":4320},null,{"$f":"+IF(B160=\" \",\" \",IF('Datos generales'!C103=\"20x20\",0.2,IF('Datos generales'!C103=\"40x40\",0.4,0)))","v":0.2},null,null,null,null,{"$f":"+IF(B160=\" \",\" \",\"m²\")","v":"m²"},{"$f":"+IF(B160=\" \",\" \",C160*E160)","v":864},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K160=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B161=\"Loseta rectangular alerta\",\"Tramo 1\",\" \")","v":"Tramo 1"},{"$f":"+IF(AND('Datos generales'!C58=\"Andén\",'Datos generales'!C104<>\"Ninguno\"),\"Loseta rectangular alerta\",\" \")","v":"Loseta rectangular alerta"},{"$f":"+IF(B161=\" \",\" \",E9*2)","v":4320},null,{"$f":"+IF(B161=\" \",\" \",IF('Datos generales'!C104=\"10x20\",0.1,IF('Datos generales'!C104=\"20x40\",0.2,0)))","v":0.1},null,null,null,null,{"$f":"+IF(B161=\" \",\" \",\"m²\")","v":"m²"},{"$f":"+IF(B161=\" \",\" \",C161*E161)","v":432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K161=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[{"$f":"+IF(B162=\"Loseta alerta rampa\",\"Tramo 1\",\" \")","v":"Tramo 1"},{"$f":"+IF(AND('Datos generales'!C58=\"Andén\",'Datos generales'!C102<>\"Ninguno\"),\"Loseta alerta rampa\",\" \")","v":"Loseta alerta rampa"},{"$f":"+IF(B162=\" \",\" \",'Datos generales'!C108*'Datos generales'!C107)","v":1.5},null,{"$f":"+IF(B162=\" \",\" \",'Datos generales'!C110)","v":0.60000000000000009},null,null,null,null,{"$f":"+IF(B162=\" \",\" \",\"m²\")","v":"m²"},{"$f":"+IF(B162=\" \",\" \",C162*E162)","v":0.90000000000000013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(K162=\" \",\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,{"$f":"+IF(B160=\" \",\" \",\"ITEM\")","v":"ITEM"},{"$f":"+IF(B160=\" \",\" \",B158)","v":"1.11"},{"$f":"+IF(B160=\" \",\" \",\"TOTAL\")","v":"TOTAL"},{"$f":"ROUND(SUM(K160:K164),2)","v":1296.9000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA160=\"ocultar\",AA161=\"ocultar\",AA162=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AND(AA160=\"ocultar\",AA161=\"ocultar\",AA162=\"ocultar\"),\"ocultar\",\"visible\")","v":"visible"}]

{"sheet":"Presupuesto General","index":3,"n_rows":33,"n_cols":27,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,1,4,2],[4,3,4,7],[3,1,3,7],[19,1,19,5],[20,1,20,5],[18,1,18,6],[21,1,21,5],[22,1,22,5],[23,1,23,6],[24,1,24,6],[25,1,25,6],[26,1,26,6],[27,1,27,6],[28,1,28,6],[31,1,31,6],[29,1,29,6],[30,1,30,6]]}
[]
[]
[]
[null,"PRESUPUESTO GENERAL"]
[null,"PROYECTO",null,{"$f":"'Datos generales'!B4","v":"Optimización del proceso de cálculo de cantidades y presupuesto de obras de pavimento rígido y flexible en la empresa Grupo Tecmedic S.A.S"}]
[null,"Ítem","Ítem Invias","Descripción","Unidad","Cantidad","Precio Unitario","Valor parcial"]
[null,1,null,"Estructura de pavimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"filtro"]
[null,"1.1","210.2.2","Excavación en material común de la explanación y canales. No incluye transporte ni disposición final del material sobrante.","m³",{"$f":"+'Memorias  T1'!L28","v":7479.2},{"$f":"+'1.1'!H32","v":3797.8416874999998},{"$f":"ROUND(F8*G8,0)","v":28404818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Tabla4[[#This Row],[Valor parcial]]=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,"1.2","900.2","Transporte de material proveniente de la excavación de la explanación, canales y prestamos para distancias mayores de mil metros (1000 M) medido a partir de 100 metros (100 M), que es la distancia libre. Material compacto (Incluye 30% de expansion). ","m³/km",{"$f":"+'Memorias  T1'!L37","v":145844},{"$f":"'1.2'!H32","v":2000},291688000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Tabla4[[#This Row],[Valor parcial]]=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,"1.3","310.1","Conformación de la calzada existente.  ","m²",{"$f":"+'Memorias  T1'!L46","v":17064},{"$f":"+'1.3'!H33","v":4615.2277916666662},78754247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Tabla4[[#This Row],[Valor parcial]]=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,{"$f":"+IF('Datos generales'!C33>0,\"1.4\",\"BORRAR 1\")","v":"1.4"},"320.3",{"$f":"+CONCATENATE(\"Suministro, extendida y compactación de material seleccionado para Sub-Base Granular \",'Datos generales'!C32,\"  (incluye transporte)\")","v":"Suministro, extendida y compactación de material seleccionado para Sub-Base Granular Clase B  (incluye transporte)"},"m³",{"$f":"+'Memorias  T1'!L56","v":2224.8000000000002},{"$f":"+'1.4'!H33","v":171165.98168750003},380810076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Tabla4[[#This Row],[Valor parcial]]=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,{"$f":"+IF(AND('Datos generales'!C31>0,B11=\"1.4\"),\"1.5\",IF(AND('Datos generales'!C31>0,B11=\"BORRAR 1\"),\"1.4\",\"BORRAR 2\"))","v":"1.5"},"320.3",{"$f":"+CONCATENATE(\"Suministro, extendida y compactación de material seleccionado para Base Granular \",'Datos generales'!C30,\"  (incluye transporte)\")","v":"Suministro, extendida y compactación de material seleccionado para Base Granular Clase B  (incluye transporte)"},"m³",{"$f":"+'Memorias  T1'!L66","v":3931.2},{"$f":"+'1.5'!H33","v":171164.68168750001},{"$f":"ROUND(F12*G12,0)","v":672882597},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Tabla4[[#This Row],[Valor parcial]]=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,{"$f":"+IF(AND('Datos generales'!C34>0,'Presupuesto General'!B12=\"1.5\"),\"1.6\",IF(AND('Datos generales'!C34>0,'Presupuesto General'!B12=\"1.4\"),\"1.5\",IF(AND('Datos generales'!C34>0,'Presupuesto General'!B12=\"BORRAR 2\",B11<>\"BORRAR 1\"),\"1.5\",IF(AND('Datos generales'!C34>0,'Presupuesto General'!B12=\"BORRAR 2\",B11=\"BORRAR 1\"),\"1.4\",\"BORRAR 3\"))))","v":"1.6"},610.1,"Material de afirmado o mejoramiento  ","m³",{"$f":"+'Memorias  T1'!L77","v":3561.6},{"$f":"+'1.6'!H32","v":125518.34168750001},447046126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Tabla4[[#This Row],[Valor parcial]]=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,{"$f":"+IF(AND(B11=\"BORRAR 1\",B12=\"BORRAR 2\",B13=\"BORRAR 3\"),\"1.4\",IF(B13=\"1.4\",\"1.5\",IF(B13=\"1.5\",\"1.6\",IF(AND(B11=\"BORRAR 1\",B12<>\"BORRAR 2\",B13=\"BORRAR 3\"),\"1.5\",IF(AND(B12=\"BORRAR 2\",B13=\"BORRAR 3\",B11<>\"BORRAR 1\"),\"1.5\",IF(AND(B11<>\"BORRAR 1\",B12<>\"BORRAR 2\",B13=\"BORRAR 3\"),\"1.6\",\"1.7\"))))))","v":"1.7"},500.1,{"$f":"+CONCATENATE(\"Losa de concreto MR=\",'Datos generales'!C37,\" Mpa. Suministro, Formaleteado, Colocación, Curado, juntas  y Acabado. No Incluye Acero.\")","v":"Losa de concreto MR=3.8 Mpa. Suministro, Formaleteado, Colocación, Curado, juntas  y Acabado. No Incluye Acero."},"m³",{"$f":"+'Memorias  T1'!L87","v":3033.07},{"$f":"+'1.7'!H38","v":922897.33499999996},2799212220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Tabla4[[#This Row],[Valor parcial]]=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,{"$f":"+IF(B14=\"1.4\",\"1.5\",IF(B14=\"1.5\",\"1.6\",IF(B14=\"1.6\",\"1.7\",IF(B14=\"1.7\",\"1.8\"))))","v":"1.8"},672.2,{"$f":"IF('Datos generales'!C59=\"Bordillo prefabricado\",\"Suministro, Transporte e Instalacion de Bordillo Prefabricado (0.4x0.15x0.8m) \",\"Suministro e instalación de bordillo in-situ de 21MPa\")","v":"Suministro, Transporte e Instalacion de Bordillo Prefabricado (0.4x0.15x0.8m) "},"m",{"$f":"+'Memorias  T1'!L97","v":4320},{"$f":"+'1.8'!H34","v":56822.82666666666},245474611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Tabla4[[#This Row],[Valor parcial]]=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,{"$f":"+IF(B15=\"1.5\",\"1.6\",IF(B15=\"1.6\",\"1.7\",IF(B15=\"1.7\",\"1.8\",IF(B15=\"1.8\",\"1.9\",\"ERROR\"))))","v":"1.9"},"640.1","Acero de refuerzo fy 420MPA ","kg",{"$f":"+'Memorias  T1'!L139","v":42276.938000000002},{"$f":"+'1.9'!H32","v":8630.1916875000006},364858079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Tabla4[[#This Row],[Valor parcial]]=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,{"$f":"+IF('Datos generales'!C58=\"Andén\",IF(B16=\"1.6\",\"1.7\",IF(B16=\"1.7\",\"1.8\",IF(B16=\"1.8\",\"1.9\",IF(B16=\"1.9\",\"1.10\",\"BORRAR 4\")))),\"BORRAR 4\")","v":"1.10"},630.1,"Concreto de resistencia 21MPA (D) (Andén)","m³",{"$f":"+'Memorias  T1'!L152","v":267.91000000000003},{"$f":"+'1.10'!H39","v":600016.93771956721},160750538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Tabla4[[#This Row],[Valor parcial]]=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,{"$f":"+IF(B17=\"BORRAR 4\",\"BORRAR 5\",CONCATENATE(\"1.\",MID(B17,3,2)+1))","v":"1.11"},null,"Suministro, transporte y colocación de loseta táctil guía y alerta para discapacitados visuales","m²",{"$f":"+'Memorias  T1'!L163","v":1296.9000000000001},{"$f":"+'1.11'!H32","v":106792.92750000001},138499748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Tabla4[[#This Row],[Valor parcial]]=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,"Total costos directos redondeados al peso",null,null,null,null,null,{"$f":"+SUM(H8:H18)","v":5608381060},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(H19=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,"Administración",null,null,null,null,{"$f":"+AIU!H57","v":0.23616672854964674},{"$f":"+AIU!I57","v":1324513007.4000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(H20=0,\"ocultar\",\"visible\")","v":"visible"}]
[null,"Imprevistos",null,null,null,null,0.01,{"$f":"+G21*$H$19","v":56083810.600000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,"Utilidad",null,null,null,null,0.05,{"$f":"+G22*$H$19","v":280419053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,"SUBTOTAL AIU",null,null,null,null,{"$f":"+SUM(G20:G22)","v":0.29616672854964676},{"$f":"+SUM(H20:H22)","v":1661015871},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,"Total costos Directos + A.I.U.",null,null,null,null,null,{"$f":"+H23+H19","v":7269396931},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,"COSTO TOTAL DEL PRESUPUESTO AMBIENTAL",null,null,null,null,null,{"$f":"+Ambiental!G37","v":16503256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,"IMPLEMENTACIÓN DEL PLAN DE MANEJO DE TRANSITO",null,null,null,null,null,{"$f":"+PMT!I33","v":41321324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,"CARACTERIZACIÓN VIAL ( Resolución 1860 de 2013 y 1067 de 2015 del Ministerio de Transporte)",null,null,null,null,null,{"$f":"+'Caracterización vial'!H38","v":11633290},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,"COSTO TOTAL DE OBRA",null,null,null,null,null,{"$f":"+H24+H25+H26+H27","v":7338854801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,"COSTO TOTAL DE  INTERVENTORÍA TECNICA, AMBIENTAL Y FINANCIERA",null,null,null,null,null,{"$f":"+Interventoría!I36","v":465911002.39999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,"APOYO A LA SUPERVISIÓN DEL CONTRATO",null,null,null,null,null,{"$f":"+'Supervisión contrato'!I15","v":48000000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,"REVISIÓN DE ESTUDIOS Y DISEÑOS",null,null,null,null,null,{"$f":"+'Revisión estudios'!F25","v":94093300},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,"VALOR TOTAL DEL PROYECTO REDONDEADO AL PESO ",null,null,null,null,null,{"$f":"+SUM(H28:H31)","v":7946859103.3999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"visible"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ocultar"]

{"sheet":"1.1","index":4,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,2,5,5],[2,1,3,1],[2,2,3,4],[3,6,3,7],[1,1,1,7],[2,6,2,7],[4,2,4,6],[17,1,17,5],[6,1,6,7],[7,1,7,2],[8,1,8,2],[10,1,10,5],[12,1,12,7],[13,1,13,2],[13,7,16,7],[14,1,14,2],[15,1,15,2],[16,1,16,2],[9,1,9,2],[11,1,11,7],[7,7,9,7],[25,1,25,7],[26,7,28,7],[29,1,29,5],[30,1,30,7],[31,1,31,4],[18,1,18,7],[19,1,19,7],[23,1,23,5],[24,1,24,7],[20,7,22,7]]}
[]
[null,"ANÁLISIS DE PRECIOS UNITARIOS"]
[null,"CAPITULO: ",{"$f":"+'Presupuesto General'!D7","v":"Estructura de pavimento"},null,null,"Municipio:",{"$f":"+'Datos generales'!C5","v":"Apartadó"}]
[null,null,null,null,null,"Departamento:",{"$f":"+'Datos generales'!C6","v":"Antioquia"}]
[null,"ACTIVIDAD:",{"$f":"VLOOKUP(C6,Tabla4[],3,FALSE)","v":"Excavación en material común de la explanación y canales. No incluye transporte ni disposición final del material sobrante."}]
[null,"ITEM:",{"$f":"+'Presupuesto General'!B8","v":"1.1"},null,null,null,"UNIDAD",{"$f":"VLOOKUP(C6,Tabla4[],4,FALSE)","v":"m³"}]
[null,"I. MATERIALES EN OBRA"]
[null,"Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
[null,"-",null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"},null,{"$f":"IF(B9=\"-\",\"-\",F9*E9)","v":"-"}]
[null,"-",null,{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"},null,{"$f":"IF(B10=\"-\",\"-\",F10*E10)","v":"-"}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G9:G11)","v":0}]
[]
[null,"II. EQUIPO Y HERRAMIENTAS"]
[null,"Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[null,{"$f":"CONCATENATE(\"Herramientas menores \",F15*100,\"%M.O\")","v":"Herramientas menores 5%M.O"},null,null,null,0.05,{"$f":"F15*H30","v":14.182937500000001}]
[null,"Buldozer, Potencia al volante de 140 HP, motor de 2200 RPM, longitud de hoja 4,80 m. ",null,{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":180000},100,{"$f":"IF(B16=\"-\",\"-\",E16/F16)","v":1800}]
[null,"Retroexcavadora de llantas, motor 62 HP, profundidad de excavacion de 5.41m",null,{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":170000},100,{"$f":"IF(B17=\"-\",\"-\",E17/F17)","v":1700}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G15:G18)","v":3514.1829374999998}]
[]
[null,"III. TRANSPORTES"]
[null,"Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[null,null,null,null,{"$f":"IF(D22=0,\"\",C22*D22)","v":""},{"$f":"IF(B22=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B22=\"\",\"\",E22*F22)","v":""}]
[null,null,null,null,{"$f":"IF(D23=0,\"\",C23*D23)","v":""},{"$f":"IF(B23=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B23=\"\",\"\",E23*F23)","v":""}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G22:G24)","v":0}]
[]
[null,"IV. MANO DE OBRA"]
[null,"Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
[null,"Oficial de construccion",1,{"$f":"VLOOKUP(B28,Tabla3[],6,FALSE)","v":95915},{"$f":"+D28*C28","v":95915},{"$f":"+F16*8","v":800},{"$f":"+E28/F28","v":119.89375}]
[null,"Ayudante de construccion",2,{"$f":"VLOOKUP(B29,Tabla3[],6,FALSE)","v":65506},{"$f":"+D29*C29","v":131012},{"$f":"+F28","v":800},{"$f":"+E29/F29","v":163.76499999999999}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G28:G30)","v":283.65875}]
[null,"*Incluye prestaciones de ley"]
[null,"Total Costos Directos",null,null,null,{"$f":"+B6","v":"ITEM:"},{"$f":"+C6","v":"1.1"},{"$f":"+H11+H18+H24+H30","v":3797.8416874999998}]

{"sheet":"1.2","index":5,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[4,2,4,6],[1,1,1,7],[2,1,3,1],[2,2,3,4],[2,6,2,7],[3,6,3,7],[5,2,5,5],[6,1,6,7],[7,1,7,2],[7,7,9,7],[8,1,8,2],[9,1,9,2],[24,1,24,7],[10,1,10,5],[11,1,11,7],[12,1,12,7],[13,1,13,2],[13,7,16,7],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,5],[18,1,18,7],[19,1,19,7],[20,7,22,7],[23,1,23,5],[25,1,25,7],[26,7,28,7],[29,1,29,5],[30,1,30,7],[31,1,31,4]]}
[]
[null,"ANÁLISIS DE PRECIOS UNITARIOS"]
[null,"CAPITULO: ",{"$f":"+'Presupuesto General'!D7","v":"Estructura de pavimento"},null,null,"Municipio:",{"$f":"+'Datos generales'!C5","v":"Apartadó"}]
[null,null,null,null,null,"Departamento:",{"$f":"+'Datos generales'!C6","v":"Antioquia"}]
[null,"ACTIVIDAD:",{"$f":"VLOOKUP(C6,Tabla4[],3,FALSE)","v":"Transporte de material proveniente de la excavación de la explanación, canales y prestamos para distancias mayores de mil metros (1000 M) medido a partir de 100 metros (100 M), que es la distancia libre. Material compacto (Incluye 30% de expansion). "}]
[null,"ITEM:",{"$f":"+'Presupuesto General'!B9","v":"1.2"},null,null,null,"UNIDAD",{"$f":"VLOOKUP(C6,Tabla4[],4,FALSE)","v":"m³/km"}]
[null,"I. MATERIALES EN OBRA"]
[null,"Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
[null,"-",null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"},null,{"$f":"IF(B9=\"-\",\"-\",F9*E9)","v":"-"}]
[null,"-",null,{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"},null,{"$f":"IF(B10=\"-\",\"-\",F10*E10)","v":"-"}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G9:G11)","v":0}]
[]
[null,"II. EQUIPO Y HERRAMIENTAS"]
[null,"Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[null,{"$f":"CONCATENATE(\"Herramientas menores \",F15*100,\"%M.O\")","v":"Herramientas menores 5%M.O"},null,null,null,0.05,{"$f":"F15*H30","v":0}]
[null,"Volqueta  6 m³ ",null,{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":200000},100,{"$f":"IF(B16=\"-\",\"-\",E16/F16)","v":2000}]
[null,"-",null,{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":"-"},null,{"$f":"IF(B17=\"-\",\"-\",E17/F17)","v":"-"}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G15:G18)","v":2000}]
[]
[null,"III. TRANSPORTES"]
[null,"Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[null,null,null,null,{"$f":"IF(D22=0,\"\",C22*D22)","v":""},{"$f":"IF(B22=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B22=\"\",\"\",E22*F22)","v":""}]
[null,null,null,null,{"$f":"IF(D23=0,\"\",C23*D23)","v":""},{"$f":"IF(B23=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B23=\"\",\"\",E23*F23)","v":""}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G22:G24)","v":0}]
[]
[null,"IV. MANO DE OBRA"]
[null,"Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
[null,"-",null,{"$f":"VLOOKUP(B28,Tabla3[],6,FALSE)","v":"-"},{"$f":"IF(B28=\"-\",\"-\",D28*C28)","v":"-"},null,{"$f":"IF(B28=\"-\",\"-\",E28/F28)","v":"-"}]
[null,"-",null,{"$f":"VLOOKUP(B29,Tabla3[],6,FALSE)","v":"-"},{"$f":"IF(B29=\"-\",\"-\",D29*C29)","v":"-"},null,{"$f":"IF(B29=\"-\",\"-\",E29/F29)","v":"-"}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G28:G30)","v":0}]
[null,"*Incluye prestaciones de ley"]
[null,"Total Costos Directos",null,null,null,{"$f":"+B6","v":"ITEM:"},{"$f":"+C6","v":"1.2"},{"$f":"+H11+H18+H24+H30","v":2000}]

{"sheet":"1.3","index":6,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[[26,1,26,7],[27,7,29,7],[30,1,30,5],[31,1,31,7],[32,1,32,4],[24,1,24,5],[25,1,25,7],[10,1,10,5],[11,1,11,7],[12,1,12,7],[13,1,13,2],[13,7,17,7],[14,1,14,2],[15,1,15,2],[17,1,17,2],[16,1,16,2],[18,1,18,5],[19,1,19,7],[20,1,20,7],[21,7,23,7],[5,2,5,5],[6,1,6,7],[7,1,7,2],[7,7,9,7],[8,1,8,2],[9,1,9,2],[4,2,4,6],[1,1,1,7],[2,1,3,1],[2,2,3,4],[2,6,2,7],[3,6,3,7]]}
[]
[null,"ANÁLISIS DE PRECIOS UNITARIOS"]
[null,"CAPITULO: ",{"$f":"+'Presupuesto General'!D7","v":"Estructura de pavimento"},null,null,"Municipio:",{"$f":"+'Datos generales'!C5","v":"Apartadó"}]
[null,null,null,null,null,"Departamento:",{"$f":"+'Datos generales'!C6","v":"Antioquia"}]
[null,"ACTIVIDAD:",{"$f":"VLOOKUP(C6,Tabla4[],3,FALSE)","v":"Conformación de la calzada existente.  "}]
[null,"ITEM:",{"$f":"+'Presupuesto General'!B10","v":"1.3"},null,null,null,"UNIDAD",{"$f":"VLOOKUP(C6,Tabla4[],4,FALSE)","v":"m²"}]
[null,"I. MATERIALES EN OBRA"]
[null,"Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
[null,"Agua",null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"Lt"},{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":90},5,{"$f":"IF(B9=\"-\",\"-\",F9*E9)","v":450}]
[null,"-",null,{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"},null,{"$f":"IF(B10=\"-\",\"-\",F10*E10)","v":"-"}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G9:G11)","v":450}]
[]
[null,"II. EQUIPO Y HERRAMIENTAS"]
[null,"Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[null,{"$f":"CONCATENATE(\"Herramientas menores \",F15*100,\"%M.O\")","v":"Herramientas menores 5%M.O"},null,null,null,0.05,{"$f":"F15*H31","v":9.4552916666666658}]
[null,"Motoniveladora  potencia 215 HP, ancho de cuchilla 4,27 m, peso 18 ton.",null,{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":200000},150,{"$f":"IF(B16=\"-\",\"-\",E16/F16)","v":1333.3333333333333}]
[null,"Vibrocompatador, potencia 153 HP, peso 10 Ton. ",null,{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":170000},{"$f":"+F16","v":150},{"$f":"IF(B17=\"-\",\"-\",E17/F17)","v":1133.3333333333333}]
[null,"Carrotanque de Agua 1000 gl",null,{"$f":"IF(B18=\"\",\"\",VLOOKUP(B18,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B18=\"\",\"\",VLOOKUP(B18,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":225000},{"$f":"+F17","v":150},{"$f":"IF(B18=\"-\",\"-\",E18/F18)","v":1500}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G15:G19)","v":3976.1219583333332}]
[]
[null,"III. TRANSPORTES"]
[null,"Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[null,null,null,null,{"$f":"IF(D23=0,\"\",C23*D23)","v":""},{"$f":"IF(B23=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B23=\"\",\"\",E23*F23)","v":""}]
[null,null,null,null,{"$f":"IF(D24=0,\"\",C24*D24)","v":""},{"$f":"IF(B24=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B24=\"\",\"\",E24*F24)","v":""}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G23:G25)","v":0}]
[]
[null,"IV. MANO DE OBRA"]
[null,"Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
[null,"Oficial de construccion",1,{"$f":"VLOOKUP(B29,Tabla3[],6,FALSE)","v":95915},{"$f":"+D29*C29","v":95915},{"$f":"+F16*8","v":1200},{"$f":"+E29/F29","v":79.92916666666666}]
[null,"Ayudante de construccion",2,{"$f":"VLOOKUP(B30,Tabla3[],6,FALSE)","v":65506},{"$f":"+D30*C30","v":131012},{"$f":"+F29","v":1200},{"$f":"+E30/F30","v":109.17666666666666}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G29:G31)","v":189.10583333333332}]
[null,"*Incluye prestaciones de ley"]
[null,"Total Costos Directos",null,null,null,{"$f":"+B6","v":"ITEM:"},{"$f":"+C6","v":"1.3"},{"$f":"+H11+H19+H25+H31","v":4615.2277916666662}]

{"sheet":"1.4","index":7,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[[26,1,26,7],[27,7,29,7],[30,1,30,5],[31,1,31,7],[32,1,32,4],[24,1,24,5],[25,1,25,7],[10,1,10,5],[11,1,11,7],[12,1,12,7],[13,1,13,2],[13,7,17,7],[14,1,14,2],[15,1,15,2],[17,1,17,2],[16,1,16,2],[18,1,18,5],[19,1,19,7],[20,1,20,7],[21,7,23,7],[5,2,5,5],[6,1,6,7],[7,1,7,2],[7,7,9,7],[8,1,8,2],[9,1,9,2],[4,2,4,6],[1,1,1,7],[2,1,3,1],[2,2,3,4],[2,6,2,7],[3,6,3,7]]}
[]
[null,"ANÁLISIS DE PRECIOS UNITARIOS"]
[null,"CAPITULO: ",{"$f":"+'Presupuesto General'!D7","v":"Estructura de pavimento"},null,null,"Municipio:",{"$f":"+'Datos generales'!C5","v":"Apartadó"}]
[null,null,null,null,null,"Departamento:",{"$f":"+'Datos generales'!C6","v":"Antioquia"}]
[null,"ACTIVIDAD:",{"$f":"VLOOKUP(C6,Tabla4[],3,FALSE)","v":"Suministro, extendida y compactación de material seleccionado para Sub-Base Granular Clase B  (incluye transporte)"}]
[null,"ITEM:",{"$f":"+'Presupuesto General'!B11","v":"1.4"},null,null,null,"UNIDAD",{"$f":"VLOOKUP(C6,Tabla4[],4,FALSE)","v":"m³"}]
[null,"I. MATERIALES EN OBRA"]
[null,"Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
[null,"Agua",null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"Lt"},{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":90},10,{"$f":"IF(B9=\"-\",\"-\",F9*E9)","v":900}]
[null,"Material de subbase ",null,{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m³"},{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":77542.8},1.3,{"$f":"IF(B10=\"-\",\"-\",F10*E10)","v":100805.64000000001}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G9:G11)","v":101705.64000000001}]
[]
[null,"II. EQUIPO Y HERRAMIENTAS"]
[null,"Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[null,{"$f":"CONCATENATE(\"Herramientas menores \",F15*100,\"%M.O\")","v":"Herramientas menores 5%M.O"},null,null,null,0.05,{"$f":"F15*H31","v":14.182937500000001}]
[null,"Motoniveladora  potencia 215 HP, ancho de cuchilla 4,27 m",null,{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":200000},100,{"$f":"IF(B16=\"-\",\"-\",E16/F16)","v":2000}]
[null,"Vibrocompatador, potencia 153 HP, peso 10 Ton. ",null,{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":170000},100,{"$f":"IF(B17=\"-\",\"-\",E17/F17)","v":1700}]
[null,"Carrotanque de Agua 1000 gl",null,{"$f":"IF(B18=\"\",\"\",VLOOKUP(B18,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B18=\"\",\"\",VLOOKUP(B18,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":225000},100,{"$f":"IF(B18=\"-\",\"-\",E18/F18)","v":2250}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G15:G19)","v":5964.1829374999998}]
[]
[null,"III. TRANSPORTES"]
[null,"Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[null,{"$f":"+B10","v":"Material de subbase "},{"$f":"+F10","v":1.3},{"$f":"+'Datos generales'!C12","v":25},{"$f":"IF(D23=0,\"\",C23*D23)","v":32.5},{"$f":"IF(B23=\"\",\"\",'Equipos y transporte'!$E$63)","v":1945},{"$f":"+IF(B23=\"\",\"\",E23*F23)","v":63212.5}]
[null,null,null,null,{"$f":"IF(D24=0,\"\",C24*D24)","v":""},{"$f":"IF(B24=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B24=\"\",\"\",E24*F24)","v":""}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G23:G25)","v":63212.5}]
[]
[null,"IV. MANO DE OBRA"]
[null,"Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
[null,"Oficial de construccion",1,{"$f":"VLOOKUP(B29,Tabla3[],6,FALSE)","v":95915},{"$f":"+D29*C29","v":95915},{"$f":"+F16*8","v":800},{"$f":"+E29/F29","v":119.89375}]
[null,"Ayudante de construccion",2,{"$f":"VLOOKUP(B30,Tabla3[],6,FALSE)","v":65506},{"$f":"+D30*C30","v":131012},{"$f":"+F29","v":800},{"$f":"+E30/F30","v":163.76499999999999}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G29:G31)","v":283.65875}]
[null,"*Incluye prestaciones de ley"]
[null,"Total Costos Directos",null,null,null,{"$f":"+B6","v":"ITEM:"},{"$f":"+C6","v":"1.4"},{"$f":"+H11+H19+H25+H31","v":171165.98168750003}]

{"sheet":"1.5","index":8,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[[26,1,26,7],[27,7,29,7],[30,1,30,5],[31,1,31,7],[32,1,32,4],[25,1,25,7],[10,1,10,5],[11,1,11,7],[12,1,12,7],[13,1,13,2],[13,7,17,7],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,5],[19,1,19,7],[20,1,20,7],[21,7,23,7],[24,1,24,5],[5,2,5,5],[6,1,6,7],[7,1,7,2],[7,7,9,7],[8,1,8,2],[9,1,9,2],[4,2,4,6],[1,1,1,7],[2,1,3,1],[2,2,3,4],[2,6,2,7],[3,6,3,7]]}
[]
[null,"ANÁLISIS DE PRECIOS UNITARIOS"]
[null,"CAPITULO: ",{"$f":"+'Presupuesto General'!D7","v":"Estructura de pavimento"},null,null,"Municipio:",{"$f":"+'Datos generales'!C5","v":"Apartadó"}]
[null,null,null,null,null,"Departamento:",{"$f":"+'Datos generales'!C6","v":"Antioquia"}]
[null,"ACTIVIDAD:",{"$f":"VLOOKUP(C6,Tabla4[],3,FALSE)","v":"Suministro, extendida y compactación de material seleccionado para Base Granular Clase B  (incluye transporte)"}]
[null,"ITEM:",{"$f":"+'Presupuesto General'!B12","v":"1.5"},null,null,null,"UNIDAD",{"$f":"VLOOKUP(C6,Tabla4[],4,FALSE)","v":"m³"}]
[null,"I. MATERIALES EN OBRA"]
[null,"Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
[null,"Agua",null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"Lt"},{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":90},10,{"$f":"IF(B9=\"-\",\"-\",F9*E9)","v":900}]
[null,"Material de base",null,{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m³"},{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":77541.8},1.3,{"$f":"IF(B10=\"-\",\"-\",F10*E10)","v":100804.34000000001}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G9:G11)","v":101704.34000000001}]
[]
[null,"II. EQUIPO Y HERRAMIENTAS"]
[null,"Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[null,{"$f":"CONCATENATE(\"Herramientas menores \",F15*100,\"%M.O\")","v":"Herramientas menores 5%M.O"},null,null,null,0.05,{"$f":"F15*H31","v":14.182937500000001}]
[null,"Motoniveladora  potencia 215 HP, ancho de cuchilla 4,27 m",null,{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":200000},100,{"$f":"IF(B16=\"-\",\"-\",E16/F16)","v":2000}]
[null,"Vibrocompatador, potencia 153 HP, peso 10 Ton. ",null,{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":170000},100,{"$f":"IF(B17=\"-\",\"-\",E17/F17)","v":1700}]
[null,"Carrotanque de Agua 1000 gl",null,{"$f":"IF(B18=\"\",\"\",VLOOKUP(B18,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B18=\"\",\"\",VLOOKUP(B18,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":225000},100,{"$f":"IF(B18=\"-\",\"-\",E18/F18)","v":2250}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G15:G19)","v":5964.1829374999998}]
[]
[null,"III. TRANSPORTES"]
[null,"Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[null,{"$f":"+B10","v":"Material de base"},{"$f":"+F10","v":1.3},{"$f":"+'Datos generales'!C12","v":25},{"$f":"IF(D23=0,\"\",C23*D23)","v":32.5},{"$f":"IF(B23=\"\",\"\",'Equipos y transporte'!$E$63)","v":1945},{"$f":"+IF(B23=\"\",\"\",E23*F23)","v":63212.5}]
[null,null,null,null,{"$f":"IF(D24=0,\"\",C24*D24)","v":""},{"$f":"IF(B24=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B24=\"\",\"\",E24*F24)","v":""}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G23:G25)","v":63212.5}]
[]
[null,"IV. MANO DE OBRA"]
[null,"Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
[null,"Oficial de construccion",1,{"$f":"VLOOKUP(B29,Tabla3[],6,FALSE)","v":95915},{"$f":"+D29*C29","v":95915},{"$f":"+F16*8","v":800},{"$f":"+E29/F29","v":119.89375}]
[null,"Ayudante de construccion",2,{"$f":"VLOOKUP(B30,Tabla3[],6,FALSE)","v":65506},{"$f":"+D30*C30","v":131012},{"$f":"+F29","v":800},{"$f":"+E30/F30","v":163.76499999999999}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G29:G31)","v":283.65875}]
[null,"*Incluye prestaciones de ley"]
[null,"Total Costos Directos",null,null,null,{"$f":"+B6","v":"ITEM:"},{"$f":"+C6","v":"1.5"},{"$f":"+H11+H19+H25+H31","v":171164.68168750001}]

{"sheet":"1.6","index":9,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[25,1,25,7],[26,7,28,7],[29,1,29,5],[30,1,30,7],[31,1,31,4],[24,1,24,7],[10,1,10,5],[11,1,11,7],[12,1,12,7],[13,1,13,2],[13,7,16,7],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,5],[18,1,18,7],[19,1,19,7],[20,7,22,7],[23,1,23,5],[5,2,5,5],[6,1,6,7],[7,1,7,2],[7,7,9,7],[8,1,8,2],[9,1,9,2],[4,2,4,6],[1,1,1,7],[2,1,3,1],[2,2,3,4],[2,6,2,7],[3,6,3,7]]}
[]
[null,"ANÁLISIS DE PRECIOS UNITARIOS"]
[null,"CAPITULO: ",{"$f":"+'Presupuesto General'!D7","v":"Estructura de pavimento"},null,null,"Municipio:",{"$f":"+'Datos generales'!C5","v":"Apartadó"}]
[null,null,null,null,null,"Departamento:",{"$f":"+'Datos generales'!C6","v":"Antioquia"}]
[null,"ACTIVIDAD:",{"$f":"VLOOKUP(C6,Tabla4[],3,FALSE)","v":"Material de afirmado o mejoramiento  "}]
[null,"ITEM:",{"$f":"+'Presupuesto General'!B13","v":"1.6"},null,null,null,"UNIDAD",{"$f":"VLOOKUP(C6,Tabla4[],4,FALSE)","v":"m³"}]
[null,"I. MATERIALES EN OBRA"]
[null,"Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
[null,"Material de Recebo Para Relleno",null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m³"},{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":44160},1.3,{"$f":"IF(B9=\"-\",\"-\",F9*E9)","v":57408}]
[null,"Agua",null,{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"Lt"},{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":90},10,{"$f":"IF(B10=\"-\",\"-\",F10*E10)","v":900}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G9:G11)","v":58308}]
[]
[null,"II. EQUIPO Y HERRAMIENTAS"]
[null,"Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[null,{"$f":"CONCATENATE(\"Herramientas menores \",F15*100,\"%M.O\")","v":"Herramientas menores 5%M.O"},null,null,null,0.05,{"$f":"F15*H30","v":14.182937500000001}]
[null,"Motoniveladora  potencia 215 HP, ancho de cuchilla 4,27 m",null,{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":200000},100,{"$f":"IF(B16=\"-\",\"-\",E16/F16)","v":2000}]
[null,"Vibrocompatador, potencia 153 HP, peso 10 Ton. ",null,{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":170000},100,{"$f":"IF(B17=\"-\",\"-\",E17/F17)","v":1700}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G15:G18)","v":3714.1829374999998}]
[]
[null,"III. TRANSPORTES"]
[null,"Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[null,{"$f":"+B9","v":"Material de Recebo Para Relleno"},{"$f":"+F9","v":1.3},{"$f":"+'Datos generales'!C13","v":25},{"$f":"IF(D22=0,\"\",C22*D22)","v":32.5},{"$f":"IF(B22=\"\",\"\",'Equipos y transporte'!$E$63)","v":1945},{"$f":"+IF(B22=\"\",\"\",E22*F22)","v":63212.5}]
[null,null,null,null,{"$f":"IF(D23=0,\"\",C23*D23)","v":""},{"$f":"IF(B23=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B23=\"\",\"\",E23*F23)","v":""}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G22:G24)","v":63212.5}]
[]
[null,"IV. MANO DE OBRA"]
[null,"Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
[null,"Oficial de construccion",1,{"$f":"VLOOKUP(B28,Tabla3[],6,FALSE)","v":95915},{"$f":"+D28*C28","v":95915},{"$f":"+F16*8","v":800},{"$f":"+E28/F28","v":119.89375}]
[null,"Ayudante de construccion",2,{"$f":"VLOOKUP(B29,Tabla3[],6,FALSE)","v":65506},{"$f":"+D29*C29","v":131012},{"$f":"+F28","v":800},{"$f":"+E29/F29","v":163.76499999999999}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G28:G30)","v":283.65875}]
[null,"*Incluye prestaciones de ley"]
[null,"Total Costos Directos",null,null,null,{"$f":"+B6","v":"ITEM:"},{"$f":"+C6","v":"1.6"},{"$f":"+H11+H18+H24+H30","v":125518.34168750001}]

{"sheet":"1.7","index":10,"n_rows":38,"n_cols":8,"rows_kept":38,"cut":false,"hidden":false,"merged":[[37,1,37,4],[20,1,20,2],[31,1,31,7],[32,7,34,7],[35,1,35,5],[36,1,36,7],[30,1,30,7],[23,1,23,5],[24,1,24,7],[25,1,25,7],[26,7,28,7],[29,1,29,5],[13,1,13,5],[14,1,14,7],[15,1,15,7],[16,1,16,2],[16,7,22,7],[17,1,17,2],[18,1,18,2],[22,1,22,2],[21,1,21,2],[19,1,19,2],[5,2,5,5],[6,1,6,7],[7,1,7,2],[7,7,12,7],[8,1,8,2],[12,1,12,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[4,2,4,6],[1,1,1,7],[2,1,3,1],[2,2,3,4],[2,6,2,7],[3,6,3,7]]}
[]
[null,"ANÁLISIS DE PRECIOS UNITARIOS"]
[null,"CAPITULO: ",{"$f":"+'Presupuesto General'!D7","v":"Estructura de pavimento"},null,null,"Municipio:",{"$f":"+'Datos generales'!C5","v":"Apartadó"}]
[null,null,null,null,null,"Departamento:",{"$f":"+'Datos generales'!C6","v":"Antioquia"}]
[null,"ACTIVIDAD:",{"$f":"VLOOKUP(C6,Tabla4[],3,FALSE)","v":"Losa de concreto MR=3.8 Mpa. Suministro, Formaleteado, Colocación, Curado, juntas  y Acabado. No Incluye Acero."}]
[null,"ITEM:",{"$f":"+'Presupuesto General'!B14","v":"1.7"},null,null,null,"UNIDAD",{"$f":"VLOOKUP(C6,Tabla4[],4,FALSE)","v":"m³"}]
[null,"I. MATERIALES EN OBRA"]
[null,"Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
[null,{"$f":"+Insumos!C39","v":"Concreto premezclado hidráulico para pavimento MR-3.8MPa incluye servicio de bombeo T.Max . 1'' Asent.(7+/-1'')"},null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m³"},{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":701740},1.05,{"$f":"IF(B9=\"-\",\"-\",F9*E9)","v":736827}]
[null,"Aditivo curador",null,{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"kg"},{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":21875},1.05,{"$f":"IF(B10=\"-\",\"-\",F10*E10)","v":22968.75}]
[null,"Cintilla De Poliuretano (Pavimentos De Concreto Hidráulico)",null,{"$f":"IF(B11=\"\",\"\",VLOOKUP(B11,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m"},{"$f":"IF(B11=\"\",\"\",VLOOKUP(B11,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":1398},1.5,{"$f":"IF(B11=\"-\",\"-\",F11*E11)","v":2097}]
[null,"Sello de silicona o sellador autonivelante",null,{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m"},{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":9370},1.05,{"$f":"IF(B12=\"-\",\"-\",F12*E12)","v":9838.5}]
[null,"Canastilla o silla pasajuntas",null,{"$f":"IF(B13=\"\",\"\",VLOOKUP(B13,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(B13=\"\",\"\",VLOOKUP(B13,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":26500},0.9,{"$f":"IF(B13=\"-\",\"-\",F13*E13)","v":23850}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G9:G14)","v":795581.25}]
[]
[null,"II. EQUIPO Y HERRAMIENTAS"]
[null,"Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[null,{"$f":"CONCATENATE(\"Herramientas menores \",F18*100,\"%M.O\")","v":"Herramientas menores 5%M.O"},null,null,null,0.05,{"$f":"F18*H36","v":2772.2849999999999}]
[null,"Vibrador de concreto, Motor de 3 hp a 18.000 rpm Mangueras de 4 mt",null,{"$f":"IF(B19=\"\",\"\",VLOOKUP(B19,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B19=\"\",\"\",VLOOKUP(B19,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":8640},{"$f":"F20/8","v":1.25},{"$f":"IF(B19=\"-\",\"-\",E19/F19)","v":6912}]
[null,"Formaleta metálica (concreto hidráulico)",null,{"$f":"IF(B20=\"\",\"\",VLOOKUP(B20,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"Dia"},{"$f":"IF(B20=\"\",\"\",VLOOKUP(B20,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":21600},10,{"$f":"IF(B20=\"-\",\"-\",E20/F20)","v":2160}]
[null,"Aspersor manual (día)",null,{"$f":"IF(B21=\"\",\"\",VLOOKUP(B21,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"día"},{"$f":"IF(B21=\"\",\"\",VLOOKUP(B21,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":20160},10,{"$f":"IF(B21=\"-\",\"-\",E21/F21)","v":2016}]
[null,"Cortadora de pavimento, Máxima profundidad de corte: 160 mm. Capacidad de disco: desde 12´´ hasta 18´´ de diámetro. Peso operacional: 135 kg, 13.5 hp de potencia",null,{"$f":"IF(B22=\"\",\"\",VLOOKUP(B22,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"día"},{"$f":"IF(B22=\"\",\"\",VLOOKUP(B22,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":114000},10,{"$f":"IF(B22=\"-\",\"-\",E22/F22)","v":11400}]
[null,"Regla vibratoria, de longitud de 3 a 5 m, motor de 3600 rpm, potencia 6 HP",null,{"$f":"IF(B23=\"\",\"\",VLOOKUP(B23,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"día"},{"$f":"IF(B23=\"\",\"\",VLOOKUP(B23,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":98496},10,{"$f":"IF(B23=\"-\",\"-\",E23/F23)","v":9849.6}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G18:G24)","v":35109.885000000002}]
[]
[null,"III. TRANSPORTES"]
[null,"Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[null,{"$f":"+B9","v":"Concreto premezclado hidráulico para pavimento MR-3.8MPa incluye servicio de bombeo T.Max . 1'' Asent.(7+/-1'')"},{"$f":"+F9","v":1.05},30,{"$f":"IF(D28=0,\"\",C28*D28)","v":31.5},{"$f":"IF(B28=\"\",\"\",'Equipos y transporte'!$E$63*0.6)","v":1167},{"$f":"+IF(B28=\"\",\"\",E28*F28)","v":36760.5}]
[null,null,null,null,{"$f":"IF(D29=0,\"\",C29*D29)","v":""},{"$f":"IF(B29=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B29=\"\",\"\",E29*F29)","v":""}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G28:G30)","v":36760.5}]
[]
[null,"IV. MANO DE OBRA"]
[null,"Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
[null,"Oficial de construccion",1,{"$f":"VLOOKUP(B34,Tabla3[],6,FALSE)","v":95915},{"$f":"+D34*C34","v":95915},{"$f":"+F19*8","v":10},{"$f":"+E34/F34","v":9591.5}]
[null,"Ayudante de construccion",7,{"$f":"VLOOKUP(B35,Tabla3[],6,FALSE)","v":65506},{"$f":"+D35*C35","v":458542},{"$f":"+F34","v":10},{"$f":"+E35/F35","v":45854.2}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G34:G36)","v":55445.7}]
[null,"*Incluye prestaciones de ley"]
[null,"Total Costos Directos",null,null,null,{"$f":"+B6","v":"ITEM:"},{"$f":"+C6","v":"1.7"},{"$f":"+H14+H24+H30+H36","v":922897.33499999996}]

{"sheet":"1.8","index":11,"n_rows":34,"n_cols":29,"rows_kept":34,"cut":false,"hidden":false,"merged":[[4,26,4,28],[27,1,27,7],[28,7,30,7],[31,1,31,5],[5,2,5,5],[6,1,6,7],[7,1,7,2],[7,7,11,7],[8,1,8,2],[11,1,11,2],[4,2,4,6],[9,1,9,2],[10,1,10,2],[15,26,15,28],[32,1,32,7],[33,1,33,4],[26,1,26,7],[12,1,12,5],[13,1,13,7],[14,1,14,7],[15,1,15,2],[15,7,18,7],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,5],[20,1,20,7],[21,1,21,7],[22,7,24,7],[25,1,25,5],[1,1,1,7],[2,1,3,1],[2,2,3,4],[2,6,2,7],[3,6,3,7]]}
[]
[null,"ANÁLISIS DE PRECIOS UNITARIOS"]
[null,"CAPITULO: ",{"$f":"+'Presupuesto General'!D7","v":"Estructura de pavimento"},null,null,"Municipio:",{"$f":"+'Datos generales'!C5","v":"Apartadó"}]
[null,null,null,null,null,"Departamento:",{"$f":"+'Datos generales'!C6","v":"Antioquia"}]
[null,"ACTIVIDAD:",{"$f":"VLOOKUP(C6,Tabla4[],3,FALSE)","v":"Suministro, Transporte e Instalacion de Bordillo Prefabricado (0.4x0.15x0.8m) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PREFABRICADO"]
[null,"ITEM:",{"$f":"+'Presupuesto General'!B15","v":"1.8"},null,null,null,"UNIDAD",{"$f":"VLOOKUP(C6,Tabla4[],4,FALSE)","v":"m"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materiales"]
[null,"I. MATERIALES EN OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Insumos!C23","v":"Bordillo Prefabricado de 0.4x0.15x0.8"},{"$f":"1/0.8","v":1.25}]
[null,"Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Concretos y Morteros'!A18","v":"Mortero 1:3 Con Arena Fina"},0.01]
[null,{"$f":"+IF('Datos generales'!C59=\"Bordillo prefabricado\",'1.8'!AA7,'1.8'!AA18)","v":"Bordillo Prefabricado de 0.4x0.15x0.8"},null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":32500},{"$f":"+IF('Datos generales'!C59=\"Bordillo prefabricado\",AB7,AB18)","v":1.25},{"$f":"IF(B9=\"-\",\"-\",F9*E9)","v":40625}]
[null,{"$f":"+IF('Datos generales'!C59=\"Bordillo prefabricado\",AA8,AA19)","v":"Mortero 1:3 Con Arena Fina"},null,{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m³"},{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":525142},{"$f":"+IF('Datos generales'!C59=\"Bordillo prefabricado\",AB8,AB19)","v":0.01},{"$f":"IF(B10=\"-\",\"-\",F10*E10)","v":5251.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipo y herramientas"]
[null,{"$f":"+IF('Datos generales'!C59=\"Bordillo prefabricado\",\"-\",AA20)","v":"-"},null,{"$f":"IF(B11=\"\",\"\",VLOOKUP(B11,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B11=\"\",\"\",VLOOKUP(B11,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"},{"$f":"+IF('Datos generales'!C59=\"Bordillo prefabricado\",\" \",AB20)","v":" "},{"$f":"IF(B11=\"-\",\"-\",F11*E11)","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Herramienta menor",0.1]
[null,"-",null,{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"},null,{"$f":"IF(B12=\"-\",\"-\",F12*E12)","v":"-"}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G9:G13)","v":45876.42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportes","Vol-Peso","Distancia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA7","v":"Bordillo Prefabricado de 0.4x0.15x0.8"},{"$f":"0.45*1*0.15","v":6.7500000000000004E-2},20]
[null,"II. EQUIPO Y HERRAMIENTAS"]
[null,"Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INSITU"]
[null,{"$f":"CONCATENATE(\"Herramientas menores \",F17*100,\"%M.O\")","v":"Herramientas menores 10%M.O"},null,null,null,0.1,{"$f":"F17*H32","v":756.4233333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materiales"]
[null,{"$f":"+IF('Datos generales'!C59=\"Bordillo prefabricado\",\"-\",AA26)","v":"-"},null,{"$f":"IF(B18=\"\",\"\",VLOOKUP(B18,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B18=\"\",\"\",VLOOKUP(B18,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":"-"},{"$f":"+IF('Datos generales'!C59=\"Bordillo prefabricado\",\" \",AB26)","v":" "},{"$f":"IF(B18=\"-\",\"-\",E18/F18)","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Insumos!C37","v":"Concreto de 3000psi (210kg/cm^2)"},{"$f":"+'Datos generales'!C124*'Datos generales'!C125*1.05","v":6.3E-2}]
[null,"-",null,{"$f":"IF(B19=\"\",\"\",VLOOKUP(B19,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B19=\"\",\"\",VLOOKUP(B19,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":"-"},null,{"$f":"IF(B19=\"-\",\"-\",E19/F19)","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Insumos!C8","v":"Aditivo curador"},0.15]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G17:G20)","v":756.4233333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Insumos!C42","v":"Desencofrante"},{"$f":"0.03*'Datos generales'!C124*2","v":2.4E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"III. TRANSPORTES"]
[null,"Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[null,{"$f":"+IF('Datos generales'!C59=\"Bordillo prefabricado\",AA14,AA29)","v":"Bordillo Prefabricado de 0.4x0.15x0.8"},{"$f":"+IF('Datos generales'!C59=\"Bordillo prefabricado\",AB14,AB29)","v":6.7500000000000004E-2},{"$f":"+IF('Datos generales'!C59=\"Bordillo prefabricado\",20,20)","v":20},{"$f":"IF(D24=0,\"\",C24*D24)","v":1.35},{"$f":"IF(B24=\"\",\"\",'Equipos y transporte'!$E$63)","v":1945},{"$f":"+IF(B24=\"\",\"\",E24*F24)","v":2625.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipo y herramientas"]
[null,null,null,null,{"$f":"IF(D25=0,\"\",C25*D25)","v":""},{"$f":"IF(B25=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B25=\"\",\"\",E25*F25)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Herramienta menor",0.1]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G24:G26)","v":2625.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Equipos y transporte'!C30","v":"Formaleta metálica (concreto hidráulico)"},10]
[]
[null,"IV. MANO DE OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transportes","Vol-Peso","Distancia"]
[null,"Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA18","v":"Concreto de 3000psi (210kg/cm^2)"},{"$f":"0.45*1*0.15","v":6.7500000000000004E-2},20]
[null,"Oficial de construccion",1,{"$f":"VLOOKUP(B30,Tabla3[],6,FALSE)","v":95915},{"$f":"+D30*C30","v":95915},30,{"$f":"+E30/F30","v":3197.1666666666665}]
[null,"Ayudante de construccion",2,{"$f":"VLOOKUP(B31,Tabla3[],6,FALSE)","v":65506},{"$f":"+D31*C31","v":131012},{"$f":"+F30","v":30},{"$f":"+E31/F31","v":4367.0666666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendimiento mano de obra",30]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G30:G32)","v":7564.2333333333336}]
[null,"*Incluye prestaciones de ley"]
[null,"Total Costos Directos",null,null,null,{"$f":"+B6","v":"ITEM:"},{"$f":"+C6","v":"1.8"},{"$f":"+H13+H20+H26+H32","v":56822.82666666666}]

{"sheet":"1.9","index":12,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[25,1,25,7],[26,7,28,7],[29,1,29,5],[30,1,30,7],[31,1,31,4],[23,1,23,5],[24,1,24,7],[11,1,11,5],[12,1,12,7],[13,1,13,7],[14,1,14,2],[14,7,16,7],[15,1,15,2],[16,1,16,2],[17,1,17,5],[18,1,18,7],[19,1,19,7],[20,7,22,7],[5,2,5,5],[6,1,6,7],[7,1,7,2],[7,7,10,7],[8,1,8,2],[10,1,10,2],[9,1,9,2],[4,2,4,6],[1,1,1,7],[2,1,3,1],[2,2,3,4],[2,6,2,7],[3,6,3,7]]}
[]
[null,"ANÁLISIS DE PRECIOS UNITARIOS"]
[null,"CAPITULO: ",{"$f":"+'Presupuesto General'!D7","v":"Estructura de pavimento"},null,null,"Municipio:",{"$f":"+'Datos generales'!C5","v":"Apartadó"}]
[null,null,null,null,null,"Departamento:",{"$f":"+'Datos generales'!C6","v":"Antioquia"}]
[null,"ACTIVIDAD:",{"$f":"VLOOKUP(C6,Tabla4[],3,FALSE)","v":"Acero de refuerzo fy 420MPA "}]
[null,"ITEM:",{"$f":"+'Presupuesto General'!B16","v":"1.9"},null,null,null,"UNIDAD",{"$f":"VLOOKUP(C6,Tabla4[],4,FALSE)","v":"kg"}]
[null,"I. MATERIALES EN OBRA"]
[null,"Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
[null,"Acero 60.000 psi, incluye Transporte y descargue",null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"kg"},{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":5827},1.05,{"$f":"IF(B9=\"-\",\"-\",F9*E9)","v":6118.35}]
[null,"Alambre negro no. 17",null,{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"kg"},{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":8970},0.1,{"$f":"IF(B10=\"-\",\"-\",F10*E10)","v":897}]
[null,"Disco abrasivo corte de metal 14\"",null,{"$f":"IF(B11=\"\",\"\",VLOOKUP(B11,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(B11=\"\",\"\",VLOOKUP(B11,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":31900},0.03,{"$f":"IF(B11=\"-\",\"-\",F11*E11)","v":957}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G9:G12)","v":7972.35}]
[]
[null,"II. EQUIPO Y HERRAMIENTAS"]
[null,"Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[null,{"$f":"CONCATENATE(\"Herramientas menores \",F16*100,\"%M.O\")","v":"Herramientas menores 5%M.O"},null,null,null,0.05,{"$f":"F16*H30","v":14.182937500000001}]
[null,"Tronzadora 14\"",null,{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"día"},{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":36000},100,{"$f":"IF(B17=\"-\",\"-\",E17/F17)","v":360}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G16:G18)","v":374.18293749999998}]
[]
[null,"III. TRANSPORTES"]
[null,"Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[null,null,null,null,{"$f":"IF(D22=0,\"\",C22*D22)","v":""},{"$f":"IF(B22=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B22=\"\",\"\",E22*F22)","v":""}]
[null,null,null,null,{"$f":"IF(D23=0,\"\",C23*D23)","v":""},{"$f":"IF(B23=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B23=\"\",\"\",E23*F23)","v":""}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G22:G24)","v":0}]
[]
[null,"IV. MANO DE OBRA"]
[null,"Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
[null,"Oficial de construccion",1,{"$f":"VLOOKUP(B28,Tabla3[],6,FALSE)","v":95915},{"$f":"+D28*C28","v":95915},{"$f":"+F17*8","v":800},{"$f":"+E28/F28","v":119.89375}]
[null,"Ayudante de construccion",2,{"$f":"VLOOKUP(B29,Tabla3[],6,FALSE)","v":65506},{"$f":"+D29*C29","v":131012},{"$f":"+F28","v":800},{"$f":"+E29/F29","v":163.76499999999999}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G28:G30)","v":283.65875}]
[null,"*Incluye prestaciones de ley"]
[null,"Total Costos Directos",null,null,null,{"$f":"+B6","v":"ITEM:"},{"$f":"+C6","v":"1.9"},{"$f":"+H12+H18+H24+H30","v":8630.1916875000006}]

{"sheet":"1.10","index":13,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[[23,1,23,2],[12,1,12,2],[37,1,37,7],[38,1,38,4],[10,1,10,2],[21,1,21,2],[32,1,32,7],[33,7,35,7],[36,1,36,5],[31,1,31,7],[14,1,14,5],[15,1,15,7],[16,1,16,7],[17,1,17,2],[17,7,23,7],[18,1,18,2],[19,1,19,2],[1,1,1,7],[2,1,3,1],[2,2,3,4],[2,6,2,7],[3,6,3,7],[27,7,29,7],[30,1,30,5],[4,2,4,6],[22,1,22,2],[20,1,20,2],[24,1,24,5],[25,1,25,7],[26,1,26,7],[5,2,5,5],[6,1,6,7],[7,1,7,2],[7,7,13,7],[8,1,8,2],[13,1,13,2],[9,1,9,2],[11,1,11,2]]}
[]
[null,"ANÁLISIS DE PRECIOS UNITARIOS"]
[null,"CAPITULO: ",{"$f":"+'Presupuesto General'!D7","v":"Estructura de pavimento"},null,null,"Municipio:",{"$f":"+'Datos generales'!C5","v":"Apartadó"}]
[null,null,null,null,null,"Departamento:",{"$f":"+'Datos generales'!C6","v":"Antioquia"}]
[null,"ACTIVIDAD:",{"$f":"VLOOKUP(C6,Tabla4[],3,FALSE)","v":"Concreto de resistencia 21MPA (D) (Andén)"}]
[null,"ITEM:",{"$f":"+'Presupuesto General'!B17","v":"1.10"},null,null,null,"UNIDAD",{"$f":"VLOOKUP(C6,Tabla4[],4,FALSE)","v":"m³"}]
[null,"I. MATERIALES EN OBRA"]
[null,"Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
[null,"Concreto de 3000psi (210kg/cm^2)",null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m³"},{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":493485},1.05,{"$f":"IF(B9=\"-\",\"-\",F9*E9)","v":518159.25}]
[null,"Antisol blanco (presentación 20 kg)",null,{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"kg"},{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":13734},0.4,5493.6]
[null,"Endurecedor de Cuarzo (Tonos terracota o rojo)",null,{"$f":"IF(B11=\"\",\"\",VLOOKUP(B11,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"kg"},{"$f":"IF(B11=\"\",\"\",VLOOKUP(B11,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":2100},15,31500]
[null,"Desencofrante",null,{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"kg"},{"$f":"IF(B12=\"\",\"\",VLOOKUP(B12,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":20500},{"$f":"1.05*'Datos generales'!C40*2","v":0.42000000000000004},8610]
[null,"Sellador acrílico transparente",null,{"$f":"IF(B13=\"\",\"\",VLOOKUP(B13,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"lt"},{"$f":"IF(B13=\"\",\"\",VLOOKUP(B13,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":14800},1.2,17760]
[null,"-",null,{"$f":"IF(B14=\"\",\"\",VLOOKUP(B14,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B14=\"\",\"\",VLOOKUP(B14,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"},null,"-"]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G9:G15)","v":581522.85}]
[]
[null,"II. EQUIPO Y HERRAMIENTAS"]
[null,"Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[null,{"$f":"CONCATENATE(\"Herramientas menores \",F19*100,\"%M.O\")","v":"Herramientas menores 10%M.O"},null,null,null,0.1,{"$f":"F19*H37","v":945.5291666666667}]
[null,"Formaleta (gaviones, juntas de bordillos, juntas de cunetas, muros, concretos clase D,E, F y G)",null,{"$f":"IF(B20=\"\",\"\",VLOOKUP(B20,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"m²"},{"$f":"IF(B20=\"\",\"\",VLOOKUP(B20,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":5435.4006587019721},3,{"$f":"IF(B20=\"-\",\"-\",E20/F20)","v":1811.8002195673241}]
[null,"Aspersor manual (h)",null,{"$f":"IF(B21=\"\",\"\",VLOOKUP(B21,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B21=\"\",\"\",VLOOKUP(B21,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":2174.4},3,{"$f":"IF(B21=\"-\",\"-\",E21/F21)","v":724.80000000000007}]
[null,"Vibrador de concreto, Motor de 3 hp a 18.000 rpm Mangueras de 4 mt",null,{"$f":"IF(B22=\"\",\"\",VLOOKUP(B22,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B22=\"\",\"\",VLOOKUP(B22,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":8640},3,{"$f":"IF(B22=\"-\",\"-\",E22/F22)","v":2880}]
[null,"Molde poliuretano para estampar concreto",null,{"$f":"IF(B23=\"\",\"\",VLOOKUP(B23,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"und"},{"$f":"IF(B23=\"\",\"\",VLOOKUP(B23,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":325000},150,{"$f":"IF(B23=\"-\",\"-\",E23/F23)","v":2166.6666666666665}]
[null,"Pisón para estampado 114cmx28.9cm",null,{"$f":"IF(B24=\"\",\"\",VLOOKUP(B24,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"und"},{"$f":"IF(B24=\"\",\"\",VLOOKUP(B24,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":255000},500,{"$f":"IF(B24=\"-\",\"-\",E24/F24)","v":510}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G19:G25)","v":9038.7960529006577}]
[]
[null,"III. TRANSPORTES"]
[null,"Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[null,null,null,null,{"$f":"IF(D29=0,\"\",C29*D29)","v":""},{"$f":"IF(B29=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B29=\"\",\"\",E29*F29)","v":""}]
[null,null,null,null,{"$f":"IF(D30=0,\"\",C30*D30)","v":""},{"$f":"IF(B30=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B30=\"\",\"\",E30*F30)","v":""}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G29:G31)","v":0}]
[]
[null,"IV. MANO DE OBRA"]
[null,"Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
[null,"Oficial de construccion",1,{"$f":"VLOOKUP(B35,Tabla3[],6,FALSE)","v":95915},{"$f":"+D35*C35","v":95915},{"$f":"+F20*8","v":24},{"$f":"+E35/F35","v":3996.4583333333335}]
[null,"Ayudante de construccion",2,{"$f":"VLOOKUP(B36,Tabla3[],6,FALSE)","v":65506},{"$f":"+D36*C36","v":131012},{"$f":"+F35","v":24},{"$f":"+E36/F36","v":5458.833333333333}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G35:G37)","v":9455.2916666666661}]
[null,"*Incluye prestaciones de ley"]
[null,"Total Costos Directos",null,null,null,{"$f":"+B6","v":"ITEM:"},{"$f":"+C6","v":"1.10"},{"$f":"+H15+H25+H31+H37","v":600016.93771956721}]

{"sheet":"1.11","index":14,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[[25,1,25,7],[26,7,28,7],[29,1,29,5],[30,1,30,7],[31,1,31,4],[24,1,24,7],[10,1,10,5],[11,1,11,7],[12,1,12,7],[13,1,13,2],[13,7,16,7],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,5],[18,1,18,7],[19,1,19,7],[20,7,22,7],[23,1,23,5],[5,2,5,5],[6,1,6,7],[7,1,7,2],[7,7,9,7],[8,1,8,2],[9,1,9,2],[4,2,4,6],[1,1,1,7],[2,1,3,1],[2,2,3,4],[2,6,2,7],[3,6,3,7]]}
[]
[null,"ANÁLISIS DE PRECIOS UNITARIOS"]
[null,"CAPITULO: ",{"$f":"+'Presupuesto General'!D7","v":"Estructura de pavimento"},null,null,"Municipio:",{"$f":"+'Datos generales'!C5","v":"Apartadó"}]
[null,null,null,null,null,"Departamento:",{"$f":"+'Datos generales'!C6","v":"Antioquia"}]
[null,"ACTIVIDAD:",{"$f":"VLOOKUP(C6,Tabla4[],3,FALSE)","v":"Suministro, transporte y colocación de loseta táctil guía y alerta para discapacitados visuales"}]
[null,"ITEM:",{"$f":"+'Presupuesto General'!B18","v":"1.11"},null,null,null,"UNIDAD",{"$f":"VLOOKUP(C6,Tabla4[],4,FALSE)","v":"m²"}]
[null,"I. MATERIALES EN OBRA"]
[null,"Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
[null,"Mortero 1:3 Con Arena Fina",null,{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m³"},{"$f":"IF(B9=\"\",\"\",VLOOKUP(B9,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":525142},0.03,{"$f":"IF(B9=\"-\",\"-\",F9*E9)","v":15754.26}]
[null,"Loseta prefabricada táctil",null,{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m2"},{"$f":"IF(B10=\"\",\"\",VLOOKUP(B10,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":72500},1.05,{"$f":"IF(B10=\"-\",\"-\",F10*E10)","v":76125}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G9:G11)","v":91879.26}]
[]
[null,"II. EQUIPO Y HERRAMIENTAS"]
[null,"Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[null,{"$f":"CONCATENATE(\"Herramientas menores \",F15*100,\"%M.O\")","v":"Herramientas menores 5%M.O"},null,null,null,0.05,{"$f":"F15*H30","v":567.3175}]
[null,"Minicargador",null,{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(B16=\"\",\"\",VLOOKUP(B16,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":60000},20,{"$f":"IF(B16=\"-\",\"-\",E16/F16)","v":3000}]
[null,"-",null,{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(B17=\"\",\"\",VLOOKUP(B17,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":"-"},null,{"$f":"IF(B17=\"-\",\"-\",E17/F17)","v":"-"}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G15:G18)","v":3567.3175000000001}]
[]
[null,"III. TRANSPORTES"]
[null,"Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[null,null,null,null,{"$f":"IF(D22=0,\"\",C22*D22)","v":""},{"$f":"IF(B22=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B22=\"\",\"\",E22*F22)","v":""}]
[null,null,null,null,{"$f":"IF(D23=0,\"\",C23*D23)","v":""},{"$f":"IF(B23=\"\",\"\",'Equipos y transporte'!$E$63)","v":""},{"$f":"+IF(B23=\"\",\"\",E23*F23)","v":""}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G22:G24)","v":0}]
[]
[null,"IV. MANO DE OBRA"]
[null,"Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
[null,"Oficial de construccion",1,{"$f":"VLOOKUP(B28,Tabla3[],6,FALSE)","v":95915},{"$f":"+D28*C28","v":95915},20,{"$f":"+E28/F28","v":4795.75}]
[null,"Ayudante de construccion",2,{"$f":"VLOOKUP(B29,Tabla3[],6,FALSE)","v":65506},{"$f":"+D29*C29","v":131012},{"$f":"+F28","v":20},{"$f":"+E29/F29","v":6550.6}]
[null,null,null,null,null,null,"Sub-Total",{"$f":"+SUM(G28:G30)","v":11346.35}]
[null,"*Incluye prestaciones de ley"]
[null,"Total Costos Directos",null,null,null,{"$f":"+B6","v":"ITEM:"},{"$f":"+C6","v":"1.11"},{"$f":"+H11+H18+H24+H30","v":106792.92750000001}]

{"sheet":"Insumos","index":15,"n_rows":103,"n_cols":5,"rows_kept":103,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"INSUMOS DE OBRA"]
[null,"CÓDIGO","INSUMO","UNIDAD","PRECIO"]
[null,"-","-","-","-"]
[null,"INS_1","Acelerante para concreto","kg",19380]
[null,"INS_2","Acero 60.000 psi, incluye Transporte y descargue","kg",5827]
[null,"INS_5","Acero en Elementos Estructurales ","kg",{"$f":"12000","v":12000}]
[null,"INS_6","Acero refuerzo G-60 sin figurar","kg",4512.34]
[null,"INS_7","Aditivo curador","kg",21875]
[null,"INS_8","Aditivo reductor de agua de alto rango","kg",23311]
[null,"INS_9","Agregado para concreto","m³            ",81438]
[null,"INS_10","Agua","Lt",90]
[null,"INS_11","Alambre negro no. 17","kg",8970]
[null,"INS_12","Alcantarilla prefabricada en concreto reforzado de 28 Mpa, de 1x1x1 m","und",2688000]
[null,"INS_13","Antisol blanco (presentación 20 kg)","kg",13734]
[null,"INS_14","Apoyos elastoméricos adosados en topes sísmicos (0,30m x 0,20m x 0,025m)","und",222264]
[null,"INS_15","Apoyos elastoméricos adosados en topes sísmicos (11,0m x 0,30m x 0,025m)",{"$f":"+D15","v":"und"},3571470]
[null,"INS_16","Arena fina","m³            ",{"$f":"53041*1.1","v":58345.100000000006}]
[null,"INS_17","Arena lavada de rio","m³            ",{"$f":"56611*1.1","v":62272.100000000006}]
[null,"INS_18","Barra corrugada 1/2\" x 6m","kg",4827.29]
[null,"INS_19","Barra redonda lisa 1\" x6m","kg",6298.1574539363492]
[null,"INS_20","Barreras plasticas de Aproximación (Maletines tipo Newjersy  o similar)","un",561600]
[null,"INS_21","Barricada Metalica con tres (3) tableros con franjas reflectivas color naranja y blanco","un",365000]
[null,"INS_22","Bordillo Prefabricado de 0.4x0.15x0.8","un",32500]
[null,"INS_23","Botas de seguridad","un",99900]
[null,"INS_24","Camisa dril manga larga con dos logos estampados","un",35800]
[null,"INS_25","Can Zunchado en madera común. De 3,5cm x 20 cm x 3,0m. Incluye transporte.","un",21645]
[null,"INS_26","Canastilla o silla pasajuntas","un",26500]
[null,"INS_27","Cascos","un",18966]
[null,"INS_28","Cemento gris uso general, Inlcuye transporte interno en obra cargue y descargue","kg",750]
[null,"INS_29","Chaleco con tres logos bordados","un",97500]
[null,"INS_30","Chalecos reflectivos","un",26900]
[null,"INS_31","Cinta Plastica \"PELIGRO NO PASE\"","m",229]
[null,"INS_32","Cintilla De Poliuretano (Pavimentos De Concreto Hidráulico)","m",1398]
[null,"INS_33","Clavo común de 1 1/2\". Caja x 500gr.","lb",5300]
[null,"INS_34",{"$f":"+'Concretos y Morteros'!A19","v":"Concreto de 17,5 Mpa en obra"},{"$f":"+'Concretos y Morteros'!B19","v":"m³"},{"$f":"+'Concretos y Morteros'!D19","v":444337}]
[null,"INS_35",{"$f":"+'Concretos y Morteros'!A15","v":"Concreto de 2000psi (140kg/cm^2)"},{"$f":"+'Concretos y Morteros'!B15","v":"m³"},{"$f":"+'Concretos y Morteros'!D15","v":411201}]
[null,"INS_36",{"$f":"+'Concretos y Morteros'!A16","v":"Concreto de 3000psi (210kg/cm^2)"},{"$f":"+'Concretos y Morteros'!B16","v":"m³"},{"$f":"+'Concretos y Morteros'!D16","v":493485}]
[null,"INS_37",{"$f":"+'Concretos y Morteros'!A17","v":"Concreto de MR=3.8 Mpa, F'c  (280kg/cm^2)"},{"$f":"+'Concretos y Morteros'!B17","v":"m³"},{"$f":"+'Concretos y Morteros'!D17","v":569357}]
[null,"INS_38",{"$f":"+CONCATENATE(\"Concreto premezclado hidráulico para pavimento MR-\",'Datos generales'!C37,\"MPa incluye servicio de bombeo T.Max . 1'' Asent.(7+/-1'')\")","v":"Concreto premezclado hidráulico para pavimento MR-3.8MPa incluye servicio de bombeo T.Max . 1'' Asent.(7+/-1'')"},"m³",701740]
[null,"INS_39","Costal de fibra o fique","m²",2633.3333333333335]
[null,"INS_40","Delineadores tubulares (Colombinas)","un",66000]
[null,"INS_41","Desencofrante","kg",20500]
[null,"INS_42","Disco abrasivo corte de metal 14\"","un",31900]
[null,"INS_43","Disolvente para Pinturas a Base de Aceite.","gln",35900]
[null,"INS_44","Endurecedor de Cuarzo (Tonos terracota o rojo)","kg",2100]
[null,"INS_45","Esmalte a Base de Aceite, Rendimiento 30m2/gl","gln",91900]
[null,"INS_46","Flasher luminoso para barricadas","un",85000]
[null,"INS_47","Geotextil T-2400","m2",9800]
[null,"INS_48","Geotextil tipo NT 1800","m2",8340]
[null,"INS_49","Guantes","un",13685]
[null,"INS_50","Junta de dilatacion en elastomero con refuerzo metalico, incluye pernos de anclaje","Und",2485000]
[null,"INS_51","Larguero 3.0 m x 8.0 cm x 4.0 cm seco","un",14158.8]
[null,"INS_52","Larguero de madera comun de 1\" x  2\"","m",2962.7999999999997]
[null,"INS_53","Larguero de madera comun de 2\" x  2\", 3 mts","un",17880]
[null,"INS_54","Loseta prefabricada táctil","m2",72500]
[null,"INS_55","Malla electrosoldada D84  Largo 6mt x Ancho 2.35mt Hueco 15x15cm Diámetro 4.0mm","m2",24567]
[null,"INS_56","Material clasificado de 6\" para filtro","m³",69120]
[null,"INS_57","Material de base","m³",77541.8]
[null,"INS_58","Material de Recebo Para Relleno","m³",44160]
[null,"INS_59","Material de subbase ","m³",77542.8]
[null,"INS_60","Material seleccionado de cantera ","m³",58528]
[null,"INS_61","Moldura en madera 1/4 bocel de L=3.00 m. ","ml",2110.7999999999997]
[null,"INS_62",{"$f":"+'Concretos y Morteros'!A18","v":"Mortero 1:3 Con Arena Fina"},{"$f":"+'Concretos y Morteros'!B18","v":"m³"},{"$f":"+'Concretos y Morteros'!D18","v":525142}]
[null,"INS_63","Mulch Orgánico","kg",14900]
[null,"INS_64","Paletas pare y siga 4x45cm","un",66000]
[null,"INS_65","Pantalón dril ","un",69900]
[null,"INS_66","Pasavias en tela","un",250000]
[null,"INS_67","Perfil C 150 x 50 x 1.5 mm","m",29800]
[null,"INS_68","Perno expansión c/ tuerca y golilla. 1/2 x 4. 1/4. Laprox.= 10 cm.","un",7871]
[null,"INS_69","Piedra para Concreto Ciclópeo (Rajón o Canto Rodado) ","m³",73920]
[null,"INS_70","Pintura anticorrosivo gris. Pintuco","gln",59900]
[null,"INS_71","Pitos para auxiliares de tránsito","un",17900]
[null,"INS_72","Poste en angulo de 2*2*1/4 de 3,5m para señal","un",134537]
[null,"INS_73","Protector auditivo","un",3380]
[null,"INS_74","Puntilla con cabeza ","kg",9900]
[null,"INS_75","Sellador acrílico transparente","lt",14800]
[null,"INS_76","Sello de silicona o sellador autonivelante","m",9370]
[null,"INS_77","Semillas para empradizar","kg",59800]
[null,"INS_78","Señal (grupo 1). Tablero en lámina galvanizada de 75cm*75cm, calibre 16, reflectivo tipo 1/ incluye poste )","un",344383]
[null,"INS_79","Separol o equivalente (Desmoldante para evitar adherencia de concretos a formaletas.Presentación 15Kg. Rendimiento metal :45g/m2 madera:55g/m2 (15 kg)). para metal puro, para madera diluir hasta 5 partes de agua segun porosidad de la madera.","un",431100]
[null,"INS_80","Sika flex 2C SL ó similar","gln",179760]
[null,"INS_81","Sika rod ó similar","ml",2800]
[null,"INS_82","SIO-03 Fin de Obra","un",341650]
[null,"INS_83","SIO-07 Desvio","un",341650]
[null,"INS_84","SIO-24 Peatones","un",341650]
[null,"INS_85","Soldadura 7018","kg",15930]
[null,"INS_86","Soldadura Eléctrica 6013 de 5/32Pulg","kg",21190]
[null,"INS_87","SPO-01 Trabajadores en la via ","un",341650]
[null,"INS_88","SPO-02 Maquinaria en la via","un",341650]
[null,"INS_89","SPO-03 Auxiliar de Transito","un",341650]
[null,"INS_90","SPO-30 Reducción asimétrica de calzada izquierda","un",341651]
[null,"INS_91","SRO-0 Cierre de vía","un",341649]
[null,"INS_92","SRO-03 Uno a Uno","un",341650]
[null,"INS_93","SRO-04 Pare/Siga","un",341650]
[null,"INS_94","Steeldeck cal 22 3\"","m2",79738.62000000001]
[null,"INS_95","Tabla madera pino de 1,9cm x 19cm x 2,5m. Incluye transporte.","un",18688.8]
[null,"INS_96","Tapa Bocas","un",1350]
[null,"INS_97","Tela cerramiento obra verde, ancho: 2.10 m. Incluye transporte externo e interno.","m",2142.38]
[null,"INS_98","Triturado 1\"","m³",60768]
[null,"INS_99","Tuberia Corrugada de 6\" perforada","ml",36598]
[null,"INS_100","Tubería perforada PVC, ASTM D 1785, de Diámetro 100 mm (4\")","m",18100]
[null,"INS_101","Tubo concreto reforzado 900mm (Tipo 1). Incluye transporte","m",683284.90999999992]
[null,"INS_102","Tubo rectangular 100x40x1.5 mm","m",23291.67]

{"sheet":"Equipos y transporte","index":16,"n_rows":63,"n_cols":5,"rows_kept":63,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"EQUIPOS Y TRANSPORTES DE OBRA"]
[null,"CÓDIGO","EQUIPOS Y TRANSPORTE","UNIDAD","PRECIO"]
[null,"-","-","-","-"]
[null,"EH-1","Alquiler de equipos de computo con software SIG.","mes",2600000]
[null,"EH-2","Alquiler de gps de precision menor a 5 mts, receptor GPS doble frecuencia GNSS (incluye mecanismo de sorte y Colectara de datos)","mes",4250000]
[null,"EH-3","Aspersor manual (día)","día",{"$f":"16800*1.2","v":20160}]
[null,"EH-4","Aspersor manual (h)","h",{"$f":"1812*1.2","v":2174.4}]
[null,"EH-5","Buldozer, Potencia al volante de 140 HP, motor de 2200 RPM, longitud de hoja 4,80 m. ","h",180000]
[null,"EH-6","Camión 350","día",{"$f":"450000*1.2","v":540000}]
[null,"EH-7","Camioneta D-300","h",{"$f":"55000*1.2","v":66000}]
[null,"EH-8","Camioneta o Campero 4x4 modelo 2015 en adelante, incluye conductor, combustible y mantenimiento","mes",{"$f":"4000000","v":4000000}]
[null,"EH-9","Can zunchado en madera común de 5,0cmx20cmx3,0m (alquiler). Incluye transporte.","día",{"$f":"420*1.2","v":504}]
[null,"EH-10","Can zunchado en madera común de 5,0cmx20cmx3,0m (alquiler). Incluye transporte.","día",{"$f":"315*1.2","v":378}]
[null,"EH-11","Carrotanque de Agua 1000 gl","h",225000]
[null,"EH-12","Carrotanque de agua(1000 Galones) ","h",{"$f":"51113.1483778459*1.2","v":61335.778053415081}]
[null,"EH-13","Cizalla manual de 90 cm.","h",{"$f":"1036.12305400177*1.2","v":1243.347664802124}]
[null,"EH-14","Compactador manual (SALTARIN) Peso de operación (Kg.) 52, Fuerza de impacto por golpe (KN) 12.","h",{"$f":"14580*1.2","v":17496}]
[null,"EH-15","Compresor (barrido y soplado)","día",{"$f":"583256.404074159*1.2","v":699907.68488899071}]
[null,"EH-16","Compresor 80HP, con martillo","h",{"$f":"82500*1.2","v":99000}]
[null,"EH-17","Compresor aire con manguera","h",{"$f":"5425*1.2","v":6510}]
[null,"EH-18","Concretadora de 2 bultos diesel","día",81500]
[null,"EH-19","Cortadora de pavimento, Máxima profundidad de corte: 160 mm. Capacidad de disco: desde 12´´ hasta 18´´ de diámetro. Peso operacional: 135 kg, 13.5 hp de potencia","día",{"$f":"95000*1.2","v":114000}]
[null,"EH-20","Diferencial 2T (alquiler)","día",{"$f":"41390*1.2","v":49668}]
[null,"EH-21","Disco corte concreto 7\"","un",{"$f":"15200*1.2","v":18240}]
[null,"EH-22","Equipo de oxicorte, con pipetas","día",{"$f":"48030*1.2","v":57636}]
[null,"EH-23","Equipo de soldadura eléctrica MILLER XMT CC/W 300 AMP. Incluye transporte.","día",{"$f":"70380*1.2","v":84456}]
[null,"EH-24","Estación total  O similar","mes",{"$f":"2400000*1.2","v":2880000}]
[null,"EH-25","Formaleta (gaviones, juntas de bordillos, juntas de cunetas, muros, concretos clase D,E, F y G)","m²",{"$f":"4529.50054891831*1.2","v":5435.4006587019721}]
[null,"EH-26","Formaleta madera","m",{"$f":"8500","v":8500}]
[null,"EH-27","Formaleta metálica (concreto hidráulico)","Dia",{"$f":"18000*1.2","v":21600}]
[null,"EH-28","Gato tensor (alquiler)",{"$f":"+D30","v":"Dia"},{"$f":"1342*1.2","v":1610.3999999999999}]
[null,"EH-29","Guadañadora/ cortadora de cesped , Cilindraje 41.5 cm3, Longitud del mango 1450 mm, Peso 7.4 kg. Incluye, combustible y transporte.","h",{"$f":"5161*1.2","v":6193.2}]
[null,"EH-30","Manila para Molinete (alquiler)","ml",{"$f":"80*1.2","v":96}]
[null,"EH-31","Máquina hidrosembradora","Dia",{"$f":"176000*1.2","v":211200}]
[null,"EH-32","Mezcladora  a gasolina, Inc. combustible","día",{"$f":"68000*1.2","v":81600}]
[null,"EH-33","Minicargador","h",60000]
[null,"EH-34","Molde poliuretano para estampar concreto","und",325000]
[null,"EH-35","Molinete (alquiler)","día",{"$f":"2900*1.2","v":3480}]
[null,"EH-36","Motobomba Eléctrica Sumergible 2\" - 17m prof. Incluye manguera flexible 2\" (26m), extensión eléctrica encauchetada (50m) y transporte.",{"$f":"D38","v":"día"},{"$f":"70200*1.2","v":84240}]
[null,"EH-37","Motoniveladora  potencia 215 HP, ancho de cuchilla 4,27 m","h",200000]
[null,"EH-38","Motoniveladora  potencia 215 HP, ancho de cuchilla 4,27 m, peso 18 ton.","h",200000]
[null,"EH-39","Nivel de presición autonivelante","día",{"$f":"120000*1.2","v":144000}]
[null,"EH-40","Pisón para estampado 114cmx28.9cm","und",255000]
[null,"EH-41","Planta Electrica (Diesel-Gasolina)","día",{"$f":"61600*1.2","v":73920}]
[null,"EH-42","Pluma grúa giratoria de 250 kg 30-60m.","día",{"$f":"42390*1.2","v":50868}]
[null,"EH-43","Pulidora manual electrica","h",{"$f":"3145*1.2","v":3774}]
[null,"EH-44","Regla vibratoria, de longitud de 3 a 5 m, motor de 3600 rpm, potencia 6 HP","día",{"$f":"82080*1.2","v":98496}]
[null,"EH-45","Retroexcavadora de llantas, motor 62 HP, profundidad de excavacion de 5.41m","h",170000]
[null,"EH-46","Retroexcavadora sobre llantas JD 410","h",160000]
[null,"EH-47","Retroexcavadora sobre oruga, potencia 138 HP, balde de 1,5 m3.","h",250000]
[null,"EH-48","Riel metalico 2.8x0.15x0.2m","un",{"$f":"1418*1.2","v":1701.6}]
[null,"EH-49","Sección completa de andamio (1.2m-1.5m) x 1.5 m. (+ 4 ruedas) Incluye transporte.","día",{"$f":"4130*1.2","v":4956}]
[null,"EH-50","Sección completa de andamio (1.2m-1.5m) x 1.5 m. (+ 4 ruedas) Incluye transporte.","dia",{"$f":"3952*1.2","v":4742.3999999999996}]
[null,"EH-51","Soldador Electrico de 5 a 300 Amperios a 110 Voltios","día",{"$f":"50000*1.2","v":60000}]
[null,"EH-52","Taco metálico hasta 2.8m, incluye transporte","día",{"$f":"325*1.2","v":390}]
[null,"EH-53","Taladro industrial","h",{"$f":"2897*1.2","v":3476.4}]
[null,"EH-54","Tronzadora 14\"","día",{"$f":"30000*1.2","v":36000}]
[null,"EH-55","Tronzadora electrica 14\"","h",{"$f":"5200*1.2","v":6240}]
[null,"EH-56","Vibrador a gasolina, Incluye combustible","h",{"$f":"10125","v":10125}]
[null,"EH-57","Vibrador de concreto, Motor de 3 hp a 18.000 rpm Mangueras de 4 mt","h",{"$f":"7200*1.2","v":8640}]
[null,"EH-58","Vibrocompatador, potencia 153 HP, peso 10 Ton. ","h",170000]
[null,"EH-59","Volqueta  6 m³ ","h",200000]
[null,"EH-60","Volqueta  6 m³/km (Transporte)","m³/km",1945]

{"sheet":"Cuadrillas","index":17,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,1,1,6]]}
[]
[null,"SALARIOS DE PERSONAL"]
[null,"CARGO","VALOR SUELDO BÁSICO","AUXILIO","FACTOR PRESTACIONAL","VALOR PRESTACIONES SOCIALESxMES","VALOR DÍA DE SALARIO"]
[null,"-","-","-","-","-","-"]
[null,"Ayudante de construccion",{"$f":"+smmlv","v":1160000},{"$f":"+IF(C5<=2*smmlv,auxiliotrans,0)","v":140606},{"$f":"+'Factor Prest. AIU'!C28","v":1.5729},{"$f":"+ROUND(C5*E5+D5,0)","v":1965170},{"$f":"+ROUND((F5/(30)),0)","v":65506}]
[null,"Ayudante entendido",{"$f":"C10","v":1508000},140606,{"$f":"+'Factor Prest. AIU'!$C$28","v":1.5729},2512539,{"$f":"+ROUND((F6/(30)),0)","v":83751}]
[null,"Oficial de construccion",{"$f":"+smmlv*1.5","v":1740000},140606,{"$f":"+'Factor Prest. AIU'!$C$28","v":1.5729},2877452,95915]
[null,"Maestro de Obra",{"$f":"smmlv*2.1","v":2436000},{"$f":"+IF(C8<=2*smmlv,auxiliotrans,0)","v":0},{"$f":"+'Factor Prest. AIU'!C28","v":1.5729},{"$f":"+ROUND(C8*E8+D8,0)","v":3831584},{"$f":"+ROUND((F8/(30)),0)","v":127719}]
[null,"Soldador",{"$f":"+C8","v":2436000},{"$f":"+IF(C9<=2*smmlv,auxiliotrans,0)","v":0},{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},{"$f":"+ROUND(C9*E9+D9,0)","v":3734144},{"$f":"+ROUND((F9/(30)),0)","v":124471}]
[null,"Ayudante Soldador",{"$f":"smmlv*1.3","v":1508000},{"$f":"+IF(C10<=2*smmlv,auxiliotrans,0)","v":140606},{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},{"$f":"+ROUND(C10*E10+D10,0)","v":2452219},{"$f":"+ROUND((F10/(30)),0)","v":81741}]
[null,"Conductor",{"$f":"+smmlv*1.7","v":1972000},140606,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},3163485,105450]
[null,"Topógrafo",{"$f":"+smmlv*2.2","v":2552000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},3911961,130399]
[null,"Cadenero 1°",{"$f":"smmlv*1.2","v":1392000},140606,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},2274403,75813]
[null,"Ingeniero residente de obra",{"$f":"3.5*smmlv","v":4060000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},6223574,207452]
[null,"Ingeniero residente de estructuras",{"$f":"4.3*smmlv","v":4988000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},7646105,254870]
[null,"Ingeniero especialista en geotecnia",{"$f":"4.3*smmlv","v":4988000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},7646105,254870]
[null,"Inspector de obra",{"$f":"1.9*smmlv","v":2204000},140606,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},3519118,117304]
[null,"Director de obra",{"$f":"smmlv*5","v":5800000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},8890820,296361]
[null,"Ingeniero ambiental",{"$f":"3.5*smmlv","v":4060000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},6223574,207452]
[null,"Trabajador social",2500000,{"$f":"+IF(C20<=2*smmlv,auxiliotrans,0)","v":0},{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},{"$f":"+ROUND(C20*E20+D20,0)","v":3832250},{"$f":"+ROUND((F20/(30)),0)","v":127742}]
[null,"Asesor Legal (Abogado)",{"$f":"smmlv*4.5","v":5220000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},8001738,266725]
[null,"Almacenista",{"$f":"smmlv","v":1160000},140606,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},1918770,63959]
[null,"Vigilante",{"$f":"smmlv","v":1160000},140606,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},1918770,63959]
[null,"Profesional SISO",{"$f":"smmlv*2.8","v":3248000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},4978859,165962]
[null,"Profesional SIG",{"$f":"smmlv*3.5","v":4060000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},6223574,207452]
[null,"Ingeniero de levantamiento de campo",{"$f":"smmlv*3.25","v":3770000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},5779033,192634]
[null,"Contador",{"$f":"smmlv*3.3","v":3828000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},5867941,195598]
[null,"Oficios Varios",{"$f":"smmlv","v":1160000},140606,{"$f":"+'Factor Prest. AIU'!C28","v":1.5729},1965170,65506]
[null,"Secretaria",{"$f":"1.21882698*smmlv","v":1413839.2967999999},140606,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},2307880,76929]
[null,"Asesor de Tráfico",{"$f":"smmlv*3","v":3480000},0,{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},5334492,177816]
[null,"Auxiliar de Transito",{"$f":"smmlv*1","v":1160000},140606,{"$f":"+'Factor Prest. AIU'!C28","v":1.5729},1965170,65506]
[null,"Delineante arquitectura",2436000,{"$f":"+IF(C32<=2*smmlv,auxiliotrans,0)","v":0},{"$f":"+'Factor Prest. AIU'!$D$28","v":1.5328999999999999},{"$f":"+ROUND(C32*E32+D32,0)","v":3734144},{"$f":"+ROUND((F32/(30)),0)","v":124471}]
[null,"Especialista en geotecnia y/o pavimentos",7000000,{"$f":"+IF(C33<=2*smmlv,auxiliotrans,0)","v":0},1,{"$f":"+ROUND(C33*E33+D33,0)","v":7000000},{"$f":"+ROUND((F33/(30)),0)","v":233333}]
[null,"Especialista estructural",6500000,{"$f":"+IF(C34<=2*smmlv,auxiliotrans,0)","v":0},1,{"$f":"+ROUND(C34*E34+D34,0)","v":6500000},{"$f":"+ROUND((F34/(30)),0)","v":216667}]
[null,"Especialista en vías y transporte o diseño geométrico.",6000000,{"$f":"+IF(C35<=2*smmlv,auxiliotrans,0)","v":0},1,{"$f":"+ROUND(C35*E35+D35,0)","v":6000000},{"$f":"+ROUND((F35/(30)),0)","v":200000}]
[null,"Especialista en Hidráulica e Hidrología",6000000,{"$f":"+IF(C36<=2*smmlv,auxiliotrans,0)","v":0},1,{"$f":"+ROUND(C36*E36+D36,0)","v":6000000},{"$f":"+ROUND((F36/(30)),0)","v":200000}]

{"sheet":"Concretos y Morteros","index":18,"n_rows":212,"n_cols":7,"rows_kept":212,"cut":false,"hidden":false,"merged":[[39,0,39,6],[211,0,211,5],[210,0,210,6],[203,0,203,6],[197,0,197,6],[190,0,190,6],[59,0,59,5],[64,1,64,2],[64,3,64,4],[64,5,64,6],[102,1,102,2],[102,3,102,4],[102,5,102,6],[140,1,140,2],[140,3,140,4],[140,5,140,6],[67,0,67,6],[75,0,75,4],[82,0,82,4],[83,0,83,6],[89,0,89,6],[94,0,94,5],[96,0,96,6],[97,0,97,5],[194,0,194,1],[195,0,195,1],[189,0,189,4],[196,0,196,4],[202,0,202,4],[121,0,121,6],[120,0,120,4],[38,0,38,4],[58,0,58,6],[57,0,57,4],[50,0,50,4],[51,0,51,6],[45,0,45,6],[101,0,101,6],[103,1,103,6],[104,1,104,4],[106,0,106,6],[107,0,107,1],[95,0,95,4],[84,0,84,6],[85,6,87,6],[90,0,90,6],[91,6,94,6],[74,0,74,1],[209,0,209,4],[177,0,177,6],[179,1,179,6],[180,1,180,4],[182,0,182,6],[183,0,183,1],[183,6,188,6],[184,0,184,1],[185,0,185,1],[186,0,186,1],[178,1,178,2],[178,3,178,4],[178,5,178,6],[181,0,181,6],[198,0,198,6],[199,6,201,6],[204,0,204,6],[205,6,208,6],[187,0,187,1],[188,0,188,1],[191,0,191,6],[192,0,192,1],[192,6,195,6],[193,0,193,1],[172,0,172,6],[173,0,173,5],[171,0,171,4],[160,0,160,6],[166,0,166,6],[165,0,165,6],[158,0,158,4],[164,0,164,4],[105,0,105,6],[113,0,113,4],[114,0,114,6],[167,6,170,6],[149,0,149,1],[150,0,150,1],[133,0,133,4],[134,0,134,6],[135,0,135,5],[143,0,143,6],[122,0,122,6],[123,6,125,6],[128,0,128,6],[129,6,132,6],[139,0,139,6],[141,1,141,6],[142,1,142,4],[144,0,144,6],[145,0,145,1],[145,6,150,6],[146,0,146,1],[147,0,147,1],[148,0,148,1],[161,6,163,6],[153,0,153,6],[154,0,154,1],[154,6,157,6],[155,0,155,1],[156,0,156,1],[157,0,157,1],[151,0,151,4],[152,0,152,6],[159,0,159,6],[112,0,112,1],[115,0,115,6],[116,0,116,1],[116,6,119,6],[117,0,117,1],[118,0,118,1],[119,0,119,1],[126,0,126,4],[127,0,127,6],[107,6,112,6],[108,0,108,1],[109,0,109,1],[110,0,110,1],[111,0,111,1],[78,6,81,6],[79,0,79,1],[80,0,80,1],[81,0,81,1],[88,0,88,4],[63,0,63,6],[65,1,65,6],[66,1,66,4],[68,0,68,6],[69,0,69,1],[69,6,74,6],[70,0,70,1],[71,0,71,1],[72,0,72,1],[73,0,73,1],[77,0,77,6],[78,0,78,1],[76,0,76,6],[46,0,46,6],[47,6,49,6],[52,0,52,6],[53,6,56,6],[40,0,40,6],[41,0,41,1],[41,6,43,6],[42,0,42,1],[43,0,43,1],[44,0,44,4],[1,0,1,6],[12,0,12,4],[32,0,32,6],[33,0,33,1],[33,6,37,6],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[27,0,27,6],[28,1,28,2],[29,1,29,6],[30,1,30,4],[28,5,28,6],[28,3,28,4],[31,0,31,6]]}
[]
[{"$f":"+_xlfn.CONCAT(\"Concretos municipio de \",'Datos generales'!C5,\", \",'Datos generales'!C6)","v":"Concretos municipio de Apartadó, Antioquia"}]
[]
["Insumo","Unidad","Bulto 50 Kg","Valor Unitario"]
["CEMENTO USO GENERAL INCLUYE TRANSPORTE INTERNO EN OBRA CARGUE Y DESCARGUE","kg",{"$f":"+D5*50","v":37500},{"$f":"+Insumos!E29","v":750}]
["PRECIO ACTUAL DE ARENA FINA","m³",null,{"$f":"+Insumos!E17","v":58345.100000000006}]
["PRECIO ACTUAL DE ARENA LAVADA DE RIO","m³",null,{"$f":"+Insumos!E18","v":62272.100000000006}]
["GRAVA (AGREGADO 3/4\")","m³",null,{"$f":"+Insumos!E10","v":81438}]
["AGUA","L",null,{"$f":"+Insumos!E11","v":90}]
[]
[]
[]
[{"$f":"+_xlfn.CONCAT(\"Concretos municipio de \",'Datos generales'!C5)","v":"Concretos municipio de Apartadó"}]
["TIPO ","Unidad","Cantidad","Valor unitario","Valor parcial"]
[{"$f":"+B142","v":"Concreto de 2000psi (140kg/cm^2)"},"m³",1,{"$f":"+G174","v":411201},{"$f":"+C15*D15","v":411201}]
[{"$f":"+B104","v":"Concreto de 3000psi (210kg/cm^2)"},"m³",1,{"$f":"+G136","v":493485},{"$f":"+C16*D16","v":493485}]
[{"$f":"+B66","v":"Concreto de MR=3.8 Mpa, F'c  (280kg/cm^2)"},"m³",1,{"$f":"+G98","v":569357},{"$f":"+C17*D17","v":569357}]
[{"$f":"+B30","v":"Mortero 1:3 Con Arena Fina"},"m³",1,{"$f":"+G60","v":525142},{"$f":"+C18*D18","v":525142}]
[{"$f":"+B180","v":"Concreto de 17,5 Mpa en obra"},"m³",1,{"$f":"+G212","v":444337},{"$f":"+C19*D19","v":444337}]
[]
["Rendimiento m3",10]
[]
[]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
[{"$f":"+'Datos generales'!$B$5","v":"Municipio:"},{"$f":"+'Datos generales'!$C$5","v":"Apartadó"},null,{"$f":"+'Datos generales'!$B$6","v":"Departamento:"},null,{"$f":"+'Datos generales'!$C$6","v":"Antioquia"}]
["ACTIVIDAD:","Mortero 1:3 Con Arena Fina"]
["ITEM:","Morteros y Concretos",null,null,null,"UNIDAD","M3"]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["Cemento ",null,"kg",{"$f":"+$D$5","v":750},454,{"$f":"+D35*E35","v":340500}]
["Arena Fina",null,"m3",{"$f":"+$D$6","v":58345.100000000006},1.0900000000000001,{"$f":"+D36*E36","v":63596.159000000014}]
["Agua",null,"lt",{"$f":"+$D$9","v":90},240,{"$f":"+D37*E37","v":21600}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F35:F38),0)","v":425696}]
[]
["II. EQUIPO"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[{"$f":"+'Equipos y transporte'!C21","v":"Concretadora de 2 bultos diesel"},null,null,{"$f":"+'Equipos y transporte'!E21","v":81500},{"$f":"+B21","v":10},{"$f":"+D43/E43","v":8150}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F43:F44),0)","v":8150}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
["Arena Fina",{"$f":"+E36","v":1.0900000000000001},{"$f":"+AGREGADOS","v":20},{"$f":"+B49*C49","v":21.8},{"$f":"+TRANSPORTE","v":1945},{"$f":"+D49*E49","v":42401}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F49:F50),0)","v":42401}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial",1,{"$f":"+Cuadrillas!$G$7","v":95915},{"$f":"+B55*C55","v":95915},{"$f":"+B21","v":10},{"$f":"+D55/E55","v":9591.5}]
["Ayudantes (6)",6,{"$f":"+Cuadrillas!$G$5","v":65506},{"$f":"+B56*C56","v":393036},{"$f":"+B21","v":10},{"$f":"+D56/E56","v":39303.599999999999}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F55:F57),0)","v":48895}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G45+G39+G51+G58,0)","v":525142}]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
[{"$f":"+'Datos generales'!$B$5","v":"Municipio:"},{"$f":"+'Datos generales'!$C$5","v":"Apartadó"},null,{"$f":"+'Datos generales'!$B$6","v":"Departamento:"},null,{"$f":"+'Datos generales'!$C$6","v":"Antioquia"}]
["ACTIVIDAD:","Concreto de MR=3.8 Mpa, F'c  (280kg/cm^2)"]
["ITEM:","Morteros y Concretos",null,null,null,"UNIDAD","M3"]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["Cemento ",null,"kg",{"$f":"+$D$5","v":750},454,{"$f":"+D71*E71","v":340500}]
["Arena Lavada de Rio",null,"m3",{"$f":"+D7","v":62272.100000000006},0.67,{"$f":"+D72*E72","v":41722.307000000008}]
["Grava (Agregado 3/4\")",null,"m3",{"$f":"+D8","v":81438},{"$f":"+E72","v":0.67},{"$f":"+D73*E73","v":54563.460000000006}]
["Agua",null,"lt",{"$f":"+D9","v":90},260,{"$f":"+D74*E74","v":23400}]
["Aditivo reductor de agua de alto rango",null,"kg",{"$f":"+Insumos!E9","v":23311},0,{"$f":"+E75*D75","v":0}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F71:F75),0)","v":460186}]
[]
["II. EQUIPO"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
["Concretadora",null,null,{"$f":"+D43","v":81500},{"$f":"+$E$55","v":10},{"$f":"+D80/E80","v":8150}]
[]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F80:F82),0)","v":8150}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[{"$f":"+A72","v":"Arena Lavada de Rio"},{"$f":"+E72","v":0.67},{"$f":"+AGREGADOS","v":20},{"$f":"+B87*C87","v":13.4},{"$f":"+TRANSPORTE","v":1945},{"$f":"+D87*E87","v":26063}]
[{"$f":"+A73","v":"Grava (Agregado 3/4\")"},{"$f":"+E73","v":0.67},{"$f":"+C87","v":20},{"$f":"+B88*C88","v":13.4},{"$f":"+TRANSPORTE","v":1945},{"$f":"+D88*E88","v":26063}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F87:F88),0)","v":52126}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial",1,{"$f":"+Cuadrillas!$G$7","v":95915},{"$f":"+B93*C93","v":95915},{"$f":"+$E$55","v":10},{"$f":"+D93/E93","v":9591.5}]
["Ayudantes (6)",6,{"$f":"+Cuadrillas!$G$5","v":65506},{"$f":"+B94*C94","v":393036},{"$f":"+$E$55","v":10},{"$f":"+D94/E94","v":39303.599999999999}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F93:F95),0)","v":48895}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G83+G76+G89+G96,0)","v":569357}]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
[{"$f":"+'Datos generales'!$B$5","v":"Municipio:"},{"$f":"+'Datos generales'!$C$5","v":"Apartadó"},null,{"$f":"+'Datos generales'!$B$6","v":"Departamento:"},null,{"$f":"+'Datos generales'!$C$6","v":"Antioquia"}]
["ACTIVIDAD:","Concreto de 3000psi (210kg/cm^2)"]
["ITEM:","Morteros y Concretos",null,null,null,"UNIDAD","M3"]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["Cemento ",null,"kg",{"$f":"+D5","v":750},350,{"$f":"+D109*E109","v":262500}]
["Arena Lavada de Rio",null,"m3",{"$f":"+D7","v":62272.100000000006},0.56000000000000005,{"$f":"+D110*E110","v":34872.376000000004}]
["Grava (Agregado 3/4\")",null,"m3",{"$f":"+D8","v":81438},0.84,{"$f":"+D111*E111","v":68407.92}]
["Agua",null,"lt",{"$f":"+D9","v":90},180,{"$f":"+D112*E112","v":16200}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F109:F113),0)","v":381980}]
[]
["II. EQUIPO"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
["Concretadora",null,null,{"$f":"+D80","v":81500},{"$f":"+$E$55","v":10},{"$f":"+D118/E118","v":8150}]
[]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F118:F120),0)","v":8150}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[{"$f":"+A110","v":"Arena Lavada de Rio"},{"$f":"+E110","v":0.56000000000000005},{"$f":"+AGREGADOS","v":20},{"$f":"+B125*C125","v":11.200000000000001},{"$f":"+TRANSPORTE","v":1945},{"$f":"+D125*E125","v":21784.000000000004}]
[{"$f":"+A111","v":"Grava (Agregado 3/4\")"},{"$f":"+E111","v":0.84},{"$f":"+C125","v":20},{"$f":"+B126*C126","v":16.8},{"$f":"+TRANSPORTE","v":1945},{"$f":"+D126*E126","v":32676}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F125:F126),0)","v":54460}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial",1,{"$f":"+Cuadrillas!$G$7","v":95915},{"$f":"+B131*C131","v":95915},{"$f":"+$E$55","v":10},{"$f":"+D131/E131","v":9591.5}]
["Ayudantes (6)",6,{"$f":"+Cuadrillas!$G$5","v":65506},{"$f":"+B132*C132","v":393036},{"$f":"+E131","v":10},{"$f":"+D132/E132","v":39303.599999999999}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F131:F133),0)","v":48895}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G121+G114+G127+G134,0)","v":493485}]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
[{"$f":"+'Datos generales'!$B$5","v":"Municipio:"},{"$f":"+'Datos generales'!$C$5","v":"Apartadó"},null,{"$f":"+'Datos generales'!$B$6","v":"Departamento:"},null,{"$f":"+'Datos generales'!$C$6","v":"Antioquia"}]
["ACTIVIDAD:","Concreto de 2000psi (140kg/cm^2)"]
["ITEM:","Morteros y Concretos",null,null,null,"UNIDAD","M3"]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["Cemento ",null,"kg",{"$f":"+D5","v":750},230,{"$f":"+D147*E147","v":172500}]
["Arena Lavada de Rio",null,"m3",{"$f":"+D7","v":62272.100000000006},0.55000000000000004,{"$f":"+D148*E148","v":34249.655000000006}]
["Grava (Agregado 3/4\")",null,"m3",{"$f":"+D8","v":81438},0.92,{"$f":"+D149*E149","v":74922.960000000006}]
["Agua",null,"lt",{"$f":"+D9","v":90},170,{"$f":"+D150*E150","v":15300}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F147:F151),0)","v":296973}]
[]
["II. EQUIPO"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
["Concretadora",null,null,{"$f":"+D118","v":81500},{"$f":"+$E$55","v":10},{"$f":"+D156/E156","v":8150}]
[]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F156:F158),0)","v":8150}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[{"$f":"+A148","v":"Arena Lavada de Rio"},{"$f":"+E148","v":0.55000000000000004},{"$f":"+AGREGADOS","v":20},{"$f":"+B163*C163","v":11},{"$f":"+TRANSPORTE","v":1945},{"$f":"+D163*E163","v":21395}]
[{"$f":"+A149","v":"Grava (Agregado 3/4\")"},{"$f":"+E149","v":0.92},{"$f":"+C163","v":20},{"$f":"+B164*C164","v":18.400000000000002},{"$f":"+TRANSPORTE","v":1945},{"$f":"+D164*E164","v":35788.000000000007}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F163:F164),0)","v":57183}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial",1,{"$f":"+Cuadrillas!$G$7","v":95915},{"$f":"+B169*C169","v":95915},{"$f":"+$E$55","v":10},{"$f":"+D169/E169","v":9591.5}]
["Ayudantes (6)",6,{"$f":"+Cuadrillas!$G$5","v":65506},{"$f":"+B170*C170","v":393036},{"$f":"+$E$55","v":10},{"$f":"+D170/E170","v":39303.599999999999}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F169:F171),0)","v":48895}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G159+G152+G165+G172,0)","v":411201}]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
[{"$f":"+'Datos generales'!$B$5","v":"Municipio:"},{"$f":"+'Datos generales'!$C$5","v":"Apartadó"},null,{"$f":"+'Datos generales'!$B$6","v":"Departamento:"},null,{"$f":"+'Datos generales'!$C$6","v":"Antioquia"}]
["ACTIVIDAD:","Concreto de 17,5 Mpa en obra"]
["ITEM:","Morteros y Concretos",null,null,null,"UNIDAD","M3"]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["Cemento ",null,"kg",{"$f":"+D5","v":750},280,{"$f":"+D185*E185","v":210000}]
["Arena Lavada de Rio",null,"m3",{"$f":"+D7","v":62272.100000000006},0.55000000000000004,{"$f":"+D186*E186","v":34249.655000000006}]
["Grava (Agregado 3/4\")",null,"m3",{"$f":"+D8","v":81438},0.88,{"$f":"+D187*E187","v":71665.440000000002}]
["Agua",null,"lt",{"$f":"+D9","v":90},175,{"$f":"+D188*E188","v":15750}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F185:F189),0)","v":331665}]
[]
["II. EQUIPO"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
["Concretadora",null,null,{"$f":"+D156","v":81500},{"$f":"+$E$55","v":10},{"$f":"+D194/E194","v":8150}]
[]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F194:F196),0)","v":8150}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[{"$f":"+A186","v":"Arena Lavada de Rio"},{"$f":"+E186","v":0.55000000000000004},{"$f":"+AGREGADOS","v":20},{"$f":"+B201*C201","v":11},{"$f":"+TRANSPORTE","v":1945},{"$f":"+D201*E201","v":21395}]
[{"$f":"+A187","v":"Grava (Agregado 3/4\")"},{"$f":"+E187","v":0.88},{"$f":"+C201","v":20},{"$f":"+B202*C202","v":17.600000000000001},{"$f":"+TRANSPORTE","v":1945},{"$f":"+D202*E202","v":34232}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F201:F202),0)","v":55627}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial",1,{"$f":"+Cuadrillas!$G$7","v":95915},{"$f":"+B207*C207","v":95915},{"$f":"+$E$55","v":10},{"$f":"+D207/E207","v":9591.5}]
["Ayudantes (6)",6,{"$f":"+Cuadrillas!$G$5","v":65506},{"$f":"+B208*C208","v":393036},{"$f":"+$E$55","v":10},{"$f":"+D208/E208","v":39303.599999999999}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F207:F209),0)","v":48895}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G197+G190+G203+G210,0)","v":444337}]

{"sheet":"Caracterización vial","index":19,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[[5,1,5,9],[7,1,8,1],[7,2,8,2],[7,5,7,6],[8,5,8,6],[6,1,6,2],[6,3,6,9],[21,3,21,4],[22,3,22,4],[21,5,21,6],[22,5,22,6],[15,2,15,8],[16,2,16,8],[19,3,19,4],[19,5,19,6],[22,7,22,8],[37,2,37,6],[38,2,38,6],[30,1,30,2],[30,3,30,7],[28,1,28,8],[3,1,3,9],[36,2,36,3],[35,2,35,7],[21,7,21,8],[19,7,19,8],[24,2,24,8],[25,2,25,8],[26,2,26,8],[27,1,27,9],[31,1,31,7],[32,1,32,6],[33,2,33,3],[34,2,34,3],[23,3,23,4],[23,5,23,6],[23,7,23,8]]}
[]
[]
[]
[null,"CARACTERIZACIÓN VIAL"]
[]
[null,"CÁLCULO DETALLADO DEL VALOR DE LA CARACTERIZACIÓN VIAL POR KILOMETRO"]
[null,"PROYECTO",null,{"$f":"+'Datos generales'!B4","v":"Optimización del proceso de cálculo de cantidades y presupuesto de obras de pavimento rígido y flexible en la empresa Grupo Tecmedic S.A.S"}]
[null,"N°","CONCEPTO","A","B","C",null,"D","F","G"]
[null,null,null,"SUELDO MES BÁSICO","CANTIDAD","% DE DEDICACIÓN",null,"VALOR MES\n(A * B * C*E)","N° DE MESES","TOTAL PARCIAL\n(D * E)"]
[null,"1.0","COSTO DE PERSONAL"]
[null,1.1000000000000001,"PERSONAL TÉCNICO"]
[null,"1.1.1","Ingeniero SIG",{"$f":"+Cuadrillas!C25","v":4060000},1,1,1,{"$f":"+D12*E12*F12*G12","v":4060000},{"$f":"2/104","v":1.9230769230769232E-2},{"$f":"ROUND(H12*I12,0)","v":78077}]
[null,"1.2","PERSONAL OPERATIVO"]
[null,"1.2.1","Topografo",{"$f":"+Cuadrillas!C12","v":2552000},1,1,1,{"$f":"+D14*E14*F14*G14","v":2552000},{"$f":"+I12","v":1.9230769230769232E-2},{"$f":"ROUND(H14*I14,0)","v":49077}]
[null,"1.2.2","Cadenero",{"$f":"+Cuadrillas!C13","v":1392000},1,1,1,{"$f":"+D15*E15*F15*G15","v":1392000},{"$f":"+I14","v":1.9230769230769232E-2},{"$f":"ROUND(H15*I15,0)","v":26769}]
[null,null,"TOTAL COSTOS DE PERSONAL",null,null,null,null,null,null,{"$f":"SUM(J12:J15)","v":153923}]
[null,null,"FACTOR MULTIPLICADOR ",null,null,null,null,null,null,1.82]
[null,null,null,null,null,null,null,null,null,{"$f":"+J17*J16","v":280139.86}]
[]
[null,null,"DESCRIPCIÓN","UNIDAD",null,"CANTIDAD",null,"VALOR UNITARIO",null,"VALOR TOTAL"]
[null,"2.0","COSTOS DIRECTOS"]
[null,"2.1","Alquiler de Camioneta o Campero 4x4 modelo 2015 en adelante, incluye conductor, comustible y mantenimiento","mes",null,{"$f":"+I12","v":1.9230769230769232E-2},null,{"$f":"+'Equipos y transporte'!E11","v":4000000},null,{"$f":"(F22*H22)","v":76923.076923076922}]
[null,"2.2","Alquiler de gps de precision menor a 5 mts, receptor GPS doble frecuencia GNSS (incluye mecanismo de sorte y Colectara de datos)","mes",null,{"$f":"+F22","v":1.9230769230769232E-2},null,{"$f":"+'Equipos y transporte'!E5","v":4250000},null,{"$f":"(F23*H23)","v":81730.769230769234}]
[null,"2.3","Alquiler de equipos de computo con software SIG.","mes",null,{"$f":"+F23","v":1.9230769230769232E-2},null,{"$f":"+'Equipos y transporte'!E4","v":2600000},null,{"$f":"(F24*H24)","v":50000}]
[null,null,"TOTAL COSTOS DIRECTOS",null,null,null,null,null,null,{"$f":"SUM(J22:J24)","v":208653.84615384616}]
[null,null,"SUBTOTAL COSTOS DE PERSONAL + COSTOS DIRECTOS",null,null,null,null,null,null,{"$f":"+J25+J18","v":488793.70615384611}]
[null,null,"IVA (19%)",null,null,null,null,null,null,{"$f":"0.19*J26","v":92870.80416923076}]
[]
[null,"TOTAL COSTOS",null,null,null,null,null,null,null,{"$f":"SUM(J26:J28)","v":581664.51032307686}]
[]
[null,"PROYECTO",null,{"$f":"+'Datos generales'!B4","v":"Optimización del proceso de cálculo de cantidades y presupuesto de obras de pavimento rígido y flexible en la empresa Grupo Tecmedic S.A.S"}]
[null,"CARACTERIZACION VIAL POR MUNICIPIO"]
[null,"LONGITUD TOTAL DEL PROYECTO A CARACTERIZAR EN KM",null,null,null,null,null,{"$f":"+ROUND(SUM(F36:F37),2)","v":20}]
[null,"Ítem","Descripción",null,"Unidad","Cantidad","Precio Unitario","Valor parcial"]
[null,"1.0","Caracterización vial ",null,"km"]
[null,"1.9","Caracterización vial"]
[null,"1.9.1","Vía a caracterizar",null,"km",{"$f":"+'Datos generales'!C17","v":20},{"$f":"+J29","v":581664.51032307686},{"$f":"+ROUND(F37*G37,0)","v":11633290}]
[null,null,"VALOR TOTAL CARACTERIZACIÓN",null,null,null,null,{"$f":"+H37","v":11633290}]
[null,null,{"$f":"+_xlfn.CONCAT(\"CARACTERIZACIÓN VIAL DE \",H33,\" Km ( Resolución 1860 de 2013 y 1067 de 2015 del Ministerio de Transporte)\")","v":"CARACTERIZACIÓN VIAL DE 20 Km ( Resolución 1860 de 2013 y 1067 de 2015 del Ministerio de Transporte)"}]

{"sheet":"Factor Prest. AIU","index":20,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"merged":[[22,1,22,3],[4,1,4,2],[21,1,21,3],[2,1,2,3],[8,1,9,1],[10,1,10,3],[16,1,16,3],[11,1,11,3],[17,1,17,3]]}
[]
[]
[null,"CÁLCULO FACTOR PRESTACIONAL AIU"]
[]
[null,"ANÁLISIS MANO DE OBRA"]
[null,"Salario Mínimo Mensual Legal Vigente año 2023",1160000]
[null,"Subsidio de Transporte (Salario<=2 SMML)",{"$f":"140606","v":140606}]
[]
[null,"DESCRIPCIÓN","SALARIO <=2 SMMLV","SALARIO >2 SMMLV"]
[null,null,"PERSONAL TECNICO, OPERATIVO Riesgo Clase V","PERSONAL TECNICO, OPERATIVO Riesgo Clase V"]
[]
[null,"PRESTACIONES SOCIALES"]
[null,"Cesantías",8.3299999999999999E-2,8.3299999999999999E-2]
[null,"Intereses de Cesantías",0.01,0.01]
[null,"Vacaciones",{"$f":"+((15/360))","v":4.1666666666666664E-2},{"$f":"+((15/360))","v":4.1666666666666664E-2}]
[null,"Primas",8.3299999999999999E-2,8.3299999999999999E-2]
[]
[null,"SEGURIDAD SOCIAL"]
[null,"Aporte régimen general de pensiones (I.V.M)",0.12,0.12]
[null,"Aportes riesgos profesionales A.R.P.",6.9599999999999995E-2,6.9599999999999995E-2]
[null,"Aportes régimen contributivo de salud",8.5000000000000006E-2,8.5000000000000006E-2]
[]
[null,"OTROS APORTES"]
[null,"Subsidio de transporte"]
[null,"Otros (Auxilios varios, prestaciones extralegales, Incapacidades no cubiertas)",0.02,0.01]
[null,"Examenes medicos de ingreso y egreso",0.02,0.01]
[null,"Dotación",0.04,0.02]
[null,"FACTOR PRESTACIONAL",{"$f":"ROUND(SUM(C13:C27)+1,4)","v":1.5729},{"$f":"ROUND(SUM(D13:D27)+1,4)","v":1.5328999999999999}]

{"sheet":"AIU","index":21,"n_rows":58,"n_cols":9,"rows_kept":58,"cut":false,"hidden":false,"merged":[[1,0,1,8],[5,4,5,7],[44,5,44,7],[45,5,45,7],[46,5,46,7],[42,0,42,7],[41,0,41,7],[3,0,3,1],[3,2,3,8],[4,4,4,7],[37,2,37,3],[37,6,37,7],[38,1,38,6],[39,1,39,6],[40,1,40,6],[43,1,43,6],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[47,5,47,7],[48,2,48,3],[48,6,48,7],[57,0,57,6],[49,2,49,3],[49,6,49,7],[50,2,50,3],[50,6,50,7],[51,2,51,3],[51,6,51,7],[56,0,56,6],[62,6,62,7],[52,2,52,3],[52,6,52,7],[53,2,53,3],[53,6,53,7],[55,2,55,3],[55,5,55,6],[35,1,35,7],[7,1,7,7],[16,1,16,7],[21,1,21,7],[26,1,26,7],[33,1,33,7]]}
[]
[" CÁLCULO DE LA ADMINISTRACION, IMPREVISTOS Y UTILIDADES"]
[]
["PROYECTO",null,{"$f":"+'Datos generales'!B4","v":"Optimización del proceso de cálculo de cantidades y presupuesto de obras de pavimento rígido y flexible en la empresa Grupo Tecmedic S.A.S"}]
[null,null,null,null,"Costos Directos + PAGA + PMT + Caracterización",null,null,null,{"$f":"+'Presupuesto General'!H19+'Presupuesto General'!H25+'Presupuesto General'!H26+'Presupuesto General'!H27","v":5677838930}]
[null,null,null,null,"Costos Directos ",null,null,null,{"$f":"+'Presupuesto General'!H19","v":5608381060}]
["ITEM","DESCRIPCIÓN","UNIDAD","Cantidad","V.M./BASE","FACT PREST.","DEDICACIÓN","DURACIÓN OBRA (Meses)","V.PARCIAL"]
[1,"PERSONAL PROFESIONAL TÉCNICO",null,null,null,null,null,null,{"$f":"SUM(I9:I15)","v":139874059}]
[{"$f":"+IF(B9<>\"-\",A8+0.1,\" \")","v":1.1000000000000001},"Director de obra",{"$f":"+IF(B9=\"-\",\" \",\"und\")","v":"und"},1,{"$f":"+IF(B9=\" \",\" \",VLOOKUP(B9,Tabla3[],2,FALSE))","v":5800000},{"$f":"IF(B9=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":1.5328999999999999},0.5,{"$f":"IF(B9=\"-\",\" \",duracion)","v":6},{"$f":"IF(B9=\"-\",\" \",ROUND(D9*E9*F9*G9*H9,0))","v":26672460}]
[{"$f":"+IF(B10<>\"-\",A9+0.1,\" \")","v":1.2000000000000002},"Ingeniero residente de obra","und",1,{"$f":"+IF(B10=\" \",\" \",VLOOKUP(B10,Tabla3[],2,FALSE))","v":4060000},{"$f":"IF(B10=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":1.5328999999999999},1,6,{"$f":"IF(B10=\"-\",\" \",ROUND(D10*E10*F10*G10*H10,0))","v":37341444}]
[1.3000000000000003,"Trabajador social","und",2,{"$f":"+IF(B11=\" \",\" \",VLOOKUP(B11,Tabla3[],2,FALSE))","v":2500000},{"$f":"IF(B11=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":1.5328999999999999},1,6,45987000]
[1.4000000000000004,"Profesional SISO","und",1,{"$f":"+IF(B12=\" \",\" \",VLOOKUP(B12,Tabla3[],2,FALSE))","v":3248000},{"$f":"IF(B12=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":1.5328999999999999},1,6,29873155]
[" ","-"," ",null,{"$f":"+IF(B13=\" \",\" \",VLOOKUP(B13,Tabla3[],2,FALSE))","v":"-"},{"$f":"IF(B13=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":" "},null," "," "]
[" ","-"," ",null,{"$f":"+IF(B14=\" \",\" \",VLOOKUP(B14,Tabla3[],2,FALSE))","v":"-"},{"$f":"IF(B14=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":" "},null," "," "]
[" ","-",{"$f":"+IF(B15=\"-\",\" \",\"und\")","v":" "},null,{"$f":"+IF(B15=\" \",\" \",VLOOKUP(B15,Tabla3[],2,FALSE))","v":"-"},{"$f":"IF(B15=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":" "},null," "," "]
[]
[2,"PERSONAL OPERATIVO Y ACTIVO",null,null,null,null,null,null,{"$f":"SUM(I18:I21)","v":70063257}]
[{"$f":"+IF(B18<>\"-\",A17+0.1,\" \")","v":2.1},"Maestro de Obra",{"$f":"+IF(B18=\"-\",\" \",\"und\")","v":"und"},1,{"$f":"+IF(B18=\" \",\" \",VLOOKUP(B18,Tabla3[],2,FALSE))","v":2436000},{"$f":"IF(B18=\"-\",\" \",'Factor Prest. AIU'!$C$28)","v":1.5729},1,{"$f":"IF(B18=\"-\",\" \",duracion)","v":6},{"$f":"+ROUND(D18*E18*F18*G18*H18,0)","v":22989506}]
[{"$f":"+IF(B19<>\"-\",A18+0.1,\" \")","v":2.2000000000000002},"Almacenista","und",1,{"$f":"+IF(B19=\" \",\" \",VLOOKUP(B19,Tabla3[],2,FALSE))","v":1160000},{"$f":"IF(B19=\"-\",\" \",'Factor Prest. AIU'!$C$28)","v":1.5729},1,{"$f":"IF(B19=\"-\",\" \",duracion)","v":6},{"$f":"+ROUND(D19*E19*F19*G19*H19,0)","v":10947384}]
[2.3000000000000003,"Cadenero 1°","und",1,{"$f":"+IF(B20=\" \",\" \",VLOOKUP(B20,Tabla3[],2,FALSE))","v":1392000},{"$f":"IF(B20=\"-\",\" \",'Factor Prest. AIU'!$C$28)","v":1.5729},1,{"$f":"IF(B20=\"-\",\" \",duracion)","v":6},{"$f":"+ROUND(D20*E20*F20*G20*H20,0)","v":13136861}]
[2.4000000000000004,"Delineante arquitectura","und",1,{"$f":"+IF(B21=\" \",\" \",VLOOKUP(B21,Tabla3[],2,FALSE))","v":2436000},{"$f":"IF(B21=\"-\",\" \",'Factor Prest. AIU'!$C$28)","v":1.5729},1,{"$f":"IF(B21=\"-\",\" \",duracion)","v":6},{"$f":"+ROUND(D21*E21*F21*G21*H21,0)","v":22989506}]
[3,"GASTOS OPERACIONALES",null,null,null,null,null,null,{"$f":"SUM(I23:I26)","v":72000000}]
[3.1,"Instalacion de oficina y otras instalaciones provisionales en la obra(Incluye muebles, enseres , equipo de oficina, servicios publicos y telecomunicaciones)","Un",1,{"$f":"1.2*3950000","v":4740000},null,null,{"$f":"+duracion","v":6},{"$f":"+D23*E23*H23","v":28440000}]
[3.2,"Papeleria, Tinta, Fotocopias, Planos y otros","Un",1,{"$f":"1.2*250000","v":300000},null,null,{"$f":"+duracion","v":6},{"$f":"+D24*E24*H24","v":1800000}]
[3.3,"Alquiler de Bodegas Provisionales (incluye servicios publicos) o Construccion de campamento auxiliar","Un",4,{"$f":"1.2*1450000","v":1740000},null,null,{"$f":"+duracion","v":6},{"$f":"+D25*E25*H25","v":41760000}]
[3.4,"Alquiler de Equipo de Topografia","Un",{"$f":"+D14","v":0},{"$f":"1.2*80000*30","v":2880000},null,null,{"$f":"+duracion","v":6},{"$f":"+D26*E26*H26","v":0}]
[4,"CONTROL DE CALIDAD",null,null,null,null,null,null,{"$f":"SUM(I28:I33)","v":8472000}]
[4.0999999999999996,"Ensayo de densidad de Base in situ (1) uno por cada 50 m por capa no mayores de 15 cm","Un",{"$f":"+ROUNDUP('Datos generales'!C27/50,0)*2","v":88},{"$f":"1.2*45000","v":54000},null,null,null,{"$f":"+D28*E28","v":4752000}]
[4.2,"Ensayo de laboratorio Proctor modificado para material de Base uno (3) por cada cantera utilizada","Un",3,{"$f":"1.2*28000","v":33600},null,null,null,100800]
[4.3,"Ensayo de laboratorio Granulometria de material para Base uno (1) por cada cantera","Un",2,{"$f":"1.2*28000","v":33600},null,null,null,67200]
[4.5999999999999996,"Diseño de mezcla de concreto MR=3.8 MPA uno (1) por cada cantera","Un",2,{"$f":"1.2*650000","v":780000},null,null,null,1560000]
[4.7,"Diseño de mezcla de concreto f'c=21 MPA uno (1) por cada cantera","Un",2,{"$f":"1.2*650000","v":780000},null,null,null,1560000]
[4.8,"Ensayo de laboratorio de Resistencia del concreto","Un",{"$f":"+ROUNDUP('Datos generales'!C27/90,0)","v":24},{"$f":"1.2*15000","v":18000},null,null,null,432000]
["6.0","VEHICULOS",null,null,null,null,null,null,{"$f":"+I35","v":120000000}]
["6.1","Alquiler de Camioneta o Campero 4x4 modelo 2015 en adelante, incluye conductor, combustible y mantenimiento","Un",4,{"$f":"5000000","v":5000000},null,null,{"$f":"duracion","v":6},{"$f":"+D35*Vehiculo__Tipo_pickup*H35","v":120000000}]
["7.0","IMPACTO COMUNITARIO - VALLA",null,null,null,null,null,null,{"$f":"+I37","v":3571976.4}]
["7.1","Suministro, transporte e instalación de valla informativa ( según Circular 006 de 2014 del SGR) (3mx 2m, incluye todo lo necesario para su correcta instalacion)(Acorde con diseño incluido en el proyecto)","Un",1,3571976.4,null,null,null,{"$f":"+D37*E37","v":3571976.4}]
[]
[null," Administración (Costo Administración/Costos Directos) antes de impuestos y Polizas",null,null,null,null,null,0.21648184846917734,{"$f":"+I8+I17+I22+I27+I34+I36","v":413981292.39999998}]
[null,"Porcentaje de Imprevistos (Estimado por Obra)",null,null,null,null,null,0.01,{"$f":"+ROUND($I$6*H40,0)","v":56083811}]
[null,"Porcentaje de Utilidad",null,null,null,null,null,0.05,{"$f":"+ROUND($I$6*H41,0)","v":280419053}]
["TOTAL A.U.I. antes de impuestos",null,null,null,null,null,null,null,{"$f":"+SUM(I39:I41)","v":750484156.39999998}]
["GASTOS DE LEGALIZACIÓN"]
[null,"% Gastos de Legalizacíon y Perfeccionamiento",null,null,null,null,null,{"$f":"+(I44/I6)","v":0.16235197024932538},{"$f":"ROUND(+SUM(F45:G48,G50:H54),0)","v":910531715}]
[9.1,"Estampilla Unicordoba",{"$f":"+($I$42+$I$5)/(1-(SUM($E$45:$E$48,$F$50:$F$54)))","v":7338854801.6394005},null,0.01,{"$f":"+C45*E45","v":73388548.016394004}]
[9.1999999999999993,"Estampilla Procultura",{"$f":"+($I$42+$I$5)/(1-(SUM($E$45:$E$48,$F$50:$F$54)))","v":7338854801.6394005},null,0.02,{"$f":"+C46*E46","v":146777096.03278801}]
[9.3000000000000007,"Estampilla Adulto Mayòr",{"$f":"+($I$42+$I$5)/(1-(SUM($E$45:$E$48,$F$50:$F$54)))","v":7338854801.6394005},null,0.04,{"$f":"+C47*E47","v":293554192.06557602}]
[9.4,"Fondo Seguridad",{"$f":"+($I$42+$I$5)/(1-(SUM($E$45:$E$48,$F$50:$F$54)))","v":7338854801.6394005},null,0.05,{"$f":"+C48*E48","v":366942740.08197004}]
[8.1,"Polizas","% Asegurado",null,"Base asegurada","% Costo Poliza","V. Parcial",null,{"$f":"+SUM(G50:H54)","v":29869139.042672362}]
["8.1.1","Cumplimiento",0.1,null,{"$f":"+($I$42+$I$5)/(1-(SUM($E$45:$E$48,$F$50:$F$54)))","v":7338854801.6394005},4.0000000000000002E-4,{"$f":"+F50*E50","v":2935541.9206557604}]
["8.1.2","Estabilidad y Calidad de la Obras",0.1,null,{"$f":"+($I$42+$I$5)/(1-(SUM($E$45:$E$48,$F$50:$F$54)))","v":7338854801.6394005},1E-3,{"$f":"+F51*E51","v":7338854.8016394004}]
["8.1.3","Salarios y Prestaciones Sociales",0.1,null,{"$f":"+($I$42+$I$5)/(1-(SUM($E$45:$E$48,$F$50:$F$54)))","v":7338854801.6394005},6.7000000000000002E-4,{"$f":"+F52*E52","v":4917032.7170983981}]
["8.1.4","Buen Manejo y Correcta Inversión del Anticipo",1,null,{"$f":"+($I$42+$I$5)/(1-(SUM($E$45:$E$48,$F$50:$F$54)))","v":7338854801.6394005},1.1000000000000001E-3,{"$f":"+F53*E53","v":8072740.2818033407}]
["8.1.5","DECRETO 1082 SMMLV\nResponsabilidad Civil","5% Total de contrato",null,{"$f":"+($I$42+$I$5)/(1-(SUM($E$45:$E$48,$F$50:$F$54)))","v":7338854801.6394005},8.9999999999999998E-4,{"$f":"+F54*E54","v":6604969.3214754602}]
[]
[]
["Porcentaje Administración (Costo Administración/Costos Directos) despues de impuestos",null,null,null,null,null,null,{"$f":"+I57/I6","v":0.23616672854964674},{"$f":"+ROUND(I39+I44,4)","v":1324513007.4000001}]
["TOTAL A.U.I.",null,null,null,null,null,null,{"$f":"+I58/I6","v":0.29616672854964671},{"$f":"ROUND(+I40+I41+I57,0)","v":1661015871}]

{"sheet":"Ambiental","index":22,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":false,"merged":[[10,2,10,5],[5,2,5,5],[6,2,6,5],[3,2,3,6],[1,1,1,6],[36,1,36,5],[14,2,14,5],[18,2,18,5],[25,2,25,5],[35,2,35,5],[26,2,26,5],[30,2,30,5],[27,2,27,5],[28,2,28,5],[22,2,22,5],[19,2,19,5],[20,2,20,5],[15,2,15,5],[16,2,16,5]]}
[]
[null,"PRESUPUESTO AMBIENTAL"]
[]
[null,"PROYECTO",{"$f":"+'Datos generales'!B4","v":"Optimización del proceso de cálculo de cantidades y presupuesto de obras de pavimento rígido y flexible en la empresa Grupo Tecmedic S.A.S"}]
[null,"ITEM","DESCRIPCIÓN","UNIDAD","CANTIDAD","PRECIO UNITARIO","VALOR PARCIAL"]
[null,1,"ACTIVIDADES CONSTRUCTIVAS"]
[null,1.1000000000000001,"Manejo Integral de Materiales de Construcción, pétreos, concretos, prefabricados"]
[null,"1.1.1","Plástico negro, calibre 6 y ancho de 2m u otros elementos para la protección del suelo durante el almacenamiento o preparación de materiales de construcción","ROLLO",4,846000,{"$f":"+E8*F8","v":3384000}]
[null,"1.1.2","Kit de 6 señalización en zonas de acopio, sitios de disposición temporal de residuos, rótulos de pimpinas (la señalización debe estar laminada o plastificada letra visible 0,25x0.4m) ","UND",1,80000,{"$f":"+E9*F9","v":80000}]
[null,"1.1.3","Cinta para cerramiento (rollo 500m de longitud)","UND",2,34000,68000]
[null,1.2," Manejo de  Residuos Sólidos Convencionales y Especiales"]
[null,"1.2.1","Punto ecológico 3 colores de 100 litros con tapa debidamente rotulados ","UND",2,315000,630000]
[null,"1.2.2","Paquete de Bolsas de Colores (4) Biodegradegradables para puntos ecológicos  100x120cm x100 Unidades","UND",5,98000,490000]
[null,"1.2.3","Herramientas y equipos para el aseo y limpieza en la obra ","UND",4,89564,358256]
[null,null,"TOTAL ACTIVIDADES CONSTRUCTIVAS ",null,null,null,{"$f":"+SUM(G8:G14)","v":5010256}]
[null,2,"BIODIVERSIDAD Y SERVICIOS ECOSISTÉMICOS"]
[null,2.1,"Gestión para la Protección  Fauna y flora"]
[null,"2.1.1","Malla tipo polisombra negra al 35% de 4 x 100 mt el rollo para delimitación y protección de zonas verdes","UND",5,400000,2000000]
[null,null,"TOTAL BIODIVERSIDAD Y SERVICIOS ECOSISTÉMICOS ",null,null,null,{"$f":"+SUM(G18)","v":2000000}]
[null,"3.0","MANEJO DE CAMPAMENTO E INSTALACIONES TEMPORALES"]
[null,"3.1","Cerramiento"]
[null,"3.1.1","Cinta para cerramiento (rollo 500m de longitud) ","UND",4,34000,136000]
[null,3.2,"Manejo de Residuos líquidos"]
[null,"3.2.1","Kit ambiental antiderrames ","UND",1,160000,160000]
[null,"3.2.2","Alquiler de 1 Baño portátil (unidad por cada 15 personas)  para los servicios sanitarios con todo lo requerido conforme la resolución para su adecuadofuncionamiento en los sitios de trabajo por el tiempo de duración del proyecto,incluyendo su transporte y mantenimiento. ","ALQUILER/MES",6,1047000,6282000]
[null,null,"TOTAL MANEJO DE CAMPAMENTO E INSTALACIONES TEMPORALES",null,null,null,{"$f":"+SUM(G22:G25)","v":6578000}]
[null,null," TOTAL GESTIÓN AMBIENTAL ",null,null,null,{"$f":"+G15+G19+G26","v":13588256}]
[null,4,"GESTIÓN SOCIAL"]
[null,4.0999999999999996,"Participación"]
[null,"4.1.1","Logística de reuniones de inicio y finalización(2) por municipio ","UND",2,200000,400000]
[null,4.2,"Comunicación y Divulgación"]
[null,"4.2.1","Vallas informativas  en lona 3,10 x 2,10","UND",1,800000,800000]
[null,"4.2.2","Buzón de sugerencias en acrílico de 30cmx30cmx30cm ","UND",1,145000,145000]
[null,"4.2.3","Cartelera informativa de 1.0mx0.8m en madera con fondo de corcho","UND",2,310000,620000]
[null,"4.2.4","Elaboración de volantes informativos ","UND",1000,950,950000]
[null,null,"TOTAL GESTIÓN SOCIAL ",null,null,null,{"$f":"+SUM(G30:G35)","v":2915000}]
[null,"COSTO TOTAL DE LA IMPLEMENTACIÓN DEL PLAN DE MANEJO AMBIENTAL (PMA)",null,null,null,null,{"$f":"+G36+G27","v":16503256}]

{"sheet":"Interventoría","index":23,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[28,1,28,7],[30,1,30,7],[39,6,39,7],[35,0,35,6],[33,0,33,7],[34,0,34,6],[32,2,32,3],[32,6,32,7],[16,1,16,7],[21,1,21,7],[25,1,25,7],[1,0,1,8],[3,0,3,1],[3,2,3,8],[7,1,7,7],[4,0,4,7],[5,0,5,7]]}
[]
[" CÁLCULO DETALLADO DEL VALOR DE LA INTERVENTORÍA "]
[]
["PROYECTO",null,{"$f":"+'Datos generales'!B4","v":"Optimización del proceso de cálculo de cantidades y presupuesto de obras de pavimento rígido y flexible en la empresa Grupo Tecmedic S.A.S"}]
["Costos Directos + PAGA + PMT + Caracterización",null,null,null,null,null,null,null,{"$f":"+'Presupuesto General'!H19+'Presupuesto General'!H25+'Presupuesto General'!H26+'Presupuesto General'!H27","v":5677838930}]
["Costos Directos ",null,null,null,null,null,null,null,{"$f":"+'Presupuesto General'!H19","v":5608381060}]
["ÍTEM","DESCRIPCIÓN","UNIDAD","CANTIDAD","V.M./BASE","FACT PREST.","DEDICACIÓN","DURACIÓN OBRA (Meses)","V.PARCIAL"]
[1,"PERSONAL PROFESIONAL TÉCNICO",null,null,null,null,null,null,{"$f":"SUM(I9:I15)","v":204366228}]
[{"$f":"+IF(B9<>\"-\",A8+0.1,\" \")","v":1.1000000000000001},"Director de obra",{"$f":"+IF(B9=\"-\",\" \",\"und\")","v":"und"},1,{"$f":"+IF(B9=\" \",\" \",VLOOKUP(B9,Tabla3[],2,FALSE))","v":5800000},{"$f":"IF(B9=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":1.5328999999999999},1,{"$f":"IF(B9=\"-\",\" \",duracion)","v":6},{"$f":"IF(B9=\"-\",\" \",ROUND(D9*E9*F9*G9*H9,0))","v":53344920}]
[{"$f":"+IF(B10<>\"-\",A9+0.1,\" \")","v":1.2000000000000002},"Ingeniero residente de obra","und",1,{"$f":"+IF(B10=\" \",\" \",VLOOKUP(B10,Tabla3[],2,FALSE))","v":4060000},{"$f":"IF(B10=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":1.5328999999999999},1,6,{"$f":"IF(B10=\"-\",\" \",ROUND(D10*E10*F10*G10*H10,0))","v":37341444}]
[1.3000000000000003,"Trabajador social","und",1,{"$f":"+IF(B11=\" \",\" \",VLOOKUP(B11,Tabla3[],2,FALSE))","v":2500000},{"$f":"IF(B11=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":1.5328999999999999},1,6,22993500]
[1.4000000000000004,"Profesional SISO","und",1,{"$f":"+IF(B12=\" \",\" \",VLOOKUP(B12,Tabla3[],2,FALSE))","v":3248000},{"$f":"IF(B12=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":1.5328999999999999},1,6,29873155]
[1.5000000000000004,"Topógrafo","und",1,{"$f":"+IF(B13=\" \",\" \",VLOOKUP(B13,Tabla3[],2,FALSE))","v":2552000},{"$f":"IF(B13=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":1.5328999999999999},1,6,23471765]
[1.6000000000000005,"Ingeniero ambiental","und",1,{"$f":"+IF(B14=\" \",\" \",VLOOKUP(B14,Tabla3[],2,FALSE))","v":4060000},{"$f":"IF(B14=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":1.5328999999999999},1,6,37341444]
[" ","-",{"$f":"+IF(B15=\"-\",\" \",\"und\")","v":" "},null,{"$f":"+IF(B15=\" \",\" \",VLOOKUP(B15,Tabla3[],2,FALSE))","v":"-"},{"$f":"IF(B15=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":" "},null," "," "]
[]
[2,"PERSONAL DE APOYO",null,null,null,null,null,null,{"$f":"SUM(I18:I21)","v":13003646}]
[{"$f":"+IF(B18<>\"-\",A17+0.1,\" \")","v":2.1},"Secretaria",{"$f":"+IF(B18=\"-\",\" \",\"und\")","v":"und"},1,{"$f":"+IF(B18=\" \",\" \",VLOOKUP(B18,Tabla3[],2,FALSE))","v":1413839.2967999999},{"$f":"IF(B18=\"-\",\" \",'Factor Prest. AIU'!$D$28)","v":1.5328999999999999},1,{"$f":"IF(B18=\"-\",\" \",duracion)","v":6},{"$f":"+ROUND(D18*E18*F18*G18*H18,0)","v":13003646}]
[{"$f":"+IF(B19<>\"-\",A18+0.1,\" \")","v":" "},"-"," ",null,{"$f":"+IF(B19=\" \",\" \",VLOOKUP(B19,Tabla3[],2,FALSE))","v":"-"},{"$f":"IF(B19=\"-\",\" \",'Factor Prest. AIU'!$C$28)","v":" "},null,{"$f":"IF(B19=\"-\",\" \",duracion)","v":" "},{"$f":"IF(B19=\"-\",\" \",ROUND(D19*E19*F19*G19*H19,0))","v":" "}]
[" ","-"," ",null,{"$f":"+IF(B20=\" \",\" \",VLOOKUP(B20,Tabla3[],2,FALSE))","v":"-"},{"$f":"IF(B20=\"-\",\" \",'Factor Prest. AIU'!$C$28)","v":" "},null,{"$f":"IF(B20=\"-\",\" \",duracion)","v":" "},{"$f":"IF(B20=\"-\",\" \",ROUND(D20*E20*F20*G20*H20,0))","v":" "}]
[" ","-"," ",null,{"$f":"+IF(B21=\" \",\" \",VLOOKUP(B21,Tabla3[],2,FALSE))","v":"-"},{"$f":"IF(B21=\"-\",\" \",'Factor Prest. AIU'!$C$28)","v":" "},null,{"$f":"IF(B21=\"-\",\" \",duracion)","v":" "}," "]
[3,"GASTOS OPERACIONALES",null,null,null,null,null,null,{"$f":"SUM(I23:I25)","v":47520000}]
[3.1,"Instalacion de oficina y otras instalaciones provisionales en la obra(Incluye muebles, enseres , equipo de oficina, servicios publicos y telecomunicaciones)","Un",1,{"$f":"1.2*3950000","v":4740000},null,null,{"$f":"+duracion","v":6},{"$f":"+D23*E23*H23","v":28440000}]
[3.2,"Papeleria, Tinta, Fotocopias, Planos y otros","Un",1,{"$f":"1.2*250000","v":300000},null,null,{"$f":"+duracion","v":6},{"$f":"+D24*E24*H24","v":1800000}]
[3.3,"Alquiler de Equipo de Topografia","Un",{"$f":"+D14","v":1},{"$f":"1.2*80000*30","v":2880000},null,null,{"$f":"+duracion","v":6},{"$f":"+D25*E25*H25","v":17280000}]
[4,"LABORATORIOS",null,null,null,null,null,null,{"$f":"SUM(I27:I28)","v":3060000}]
[4.0999999999999996,"Ensayo de densidad de Base in situ (1) uno por cada 50 m por capa no mayores de 15 cm","Un",40,{"$f":"1.2*45000","v":54000},null,null,null,{"$f":"+D27*E27","v":2160000}]
[4.2,"Ensayo de laboratorio de Resistencia del concreto","Un",50,{"$f":"1.2*15000","v":18000},null,null,null,900000]
[6,"VEHICULOS",null,null,null,null,null,null,{"$f":"+I30","v":120000000}]
["6.1","Alquiler de Camioneta o Campero 4x4 modelo 2015 en adelante, incluye conductor, combustible y mantenimiento","Un",4,{"$f":"5000000","v":5000000},null,null,{"$f":"duracion","v":6},{"$f":"+D30*Vehiculo__Tipo_pickup*H30","v":120000000}]
[7,"IMPACTO COMUNITARIO - VALLA",null,null,null,null,null,null,{"$f":"+I32","v":3571976.4}]
["7.1","Suministro, transporte e instalación de valla informativa ( según Circular 006 de 2014 del SGR) (3mx 2m, incluye todo lo necesario para su correcta instalacion)(Acorde con diseño incluido en el proyecto)","Un",1,3571976.4,null,null,null,{"$f":"+D32*E32","v":3571976.4}]
[]
["TOTAL COSTOS PERSONAL + OTRTOS COSTOS",null,null,null,null,null,null,null,{"$f":"+ROUND(I8+I17+I22+I26+I29+I31,4)","v":391521850.39999998}]
["IVA (19%)",null,null,null,null,null,null,0.19,{"$f":"+ROUND(I34*H35,0)","v":74389152}]
["TOTAL COSTOS INTERVENTORÍA",null,null,null,null,null,null,{"$f":"+I36/I6","v":8.3074063159324626E-2},{"$f":"+I34+I35","v":465911002.39999998}]

{"sheet":"Supervisión contrato","index":24,"n_rows":15,"n_cols":9,"rows_kept":15,"cut":false,"hidden":false,"merged":[[14,0,14,7],[12,1,12,7],[13,0,13,8],[1,0,1,8],[3,2,3,8],[3,0,3,1],[4,0,4,8],[8,0,8,7],[9,0,9,8],[10,2,10,7]]}
[]
["CÁLCULO  PARA CONTRATO DE APOYO A LA SUPERVISIÓN"]
[]
["PROYECTO",null,{"$f":"+'Datos generales'!$B$4","v":"Optimización del proceso de cálculo de cantidades y presupuesto de obras de pavimento rígido y flexible en la empresa Grupo Tecmedic S.A.S"}]
["Presupuesto oficial de apoyo a la Supervisión del Contrato"]
["ÍTEM","DESCRIPCIÓN","UNIDAD","CANTIDAD","V.M./Base (incluye Factor Prestacional)","FACTOR PRESTACIONAL","DEDICACIÓN","DURACIÓN OBRA (Meses)","V.PARCIAL"]
["1.0","Personal Profesional Técnico",null,null,null,null,null,null,{"$f":"SUM(I8:I8)","v":36000000}]
["1.1","Especialista en vías y transporte o diseño geométrico.","Un",1,{"$f":"+IF(B8=\" \",\" \",VLOOKUP(B8,Tabla3[],2,FALSE))","v":6000000},null,1,{"$f":"+duracion","v":6},{"$f":"+E8*H8","v":36000000}]
["TOTAL COSTOS DE PERSONAL",null,null,null,null,null,null,null,{"$f":"+I7","v":36000000}]
[]
[2,"OTROS COSTOS ",null,null,null,null,null,null,{"$f":"SUM(I12:I12)","v":12000000}]
[2.1,"Alquiler de transporte para visitas a campo con frecuencia 2 visita por municipio mensual + Viaticos de supervisor","Día/Mes",2,1000000,null,null,{"$f":"+duracion","v":6},{"$f":"+D12*E12*H12","v":12000000}]
[null,"TOTAL OTROS COSTOS ",null,null,null,null,null,null,{"$f":"+I11","v":12000000}]
[]
["COSTO TOTAL DE  SUPERVISIÓN",null,null,null,null,null,null,null,{"$f":"+I13+I9","v":48000000}]

{"sheet":"Revisión estudios","index":25,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":false,"merged":[[4,0,4,3],[1,0,1,5],[22,0,22,4],[23,0,23,4],[24,0,24,4],[21,0,21,4],[12,0,12,4],[13,0,13,4],[5,0,6,0],[11,0,11,4],[3,0,3,5]]}
[]
["REVISIÓN DE ESTUDIOS Y DISEÑOS"]
[]
[{"$f":"+'Datos generales'!$B$4","v":"Optimización del proceso de cálculo de cantidades y presupuesto de obras de pavimento rígido y flexible en la empresa Grupo Tecmedic S.A.S"}]
["VALOR DE LA PROPUESTA",null,null,null,"PLAZO TOTAL",{"$f":"+CONCATENATE(\"UN (\",E8,\") MES\")","v":"UN (1) MES"}]
["CARGO / OFICIO","CANT.","SUELDO Y/O JORNAL MENSUAL","PRIMA REGIONAL","PARTICIPACIÓN TOTAL (mes)","VALOR PARCIAL"]
[null,"(1)","(2)","(3)","(4)","(1)*((2)+(3))*(4) = (5)"]
["Especialista en geotecnia y/o pavimentos",1,{"$f":"+IF(A8=\" \",\" \",VLOOKUP(A8,Tabla3[],2,FALSE))","v":7000000},null,1,{"$f":"(C8+D8)*E8","v":7000000}]
["Especialista estructural",1,{"$f":"+IF(A9=\" \",\" \",VLOOKUP(A9,Tabla3[],2,FALSE))","v":6500000},null,1,{"$f":"(C9+D9)*E9","v":6500000}]
["Especialista en vías y transporte o diseño geométrico.",1,{"$f":"+IF(A10=\" \",\" \",VLOOKUP(A10,Tabla3[],2,FALSE))","v":6000000},null,1,{"$f":"(C10+D10)*E10","v":6000000}]
["Especialista en Hidráulica e Hidrología",1,{"$f":"+IF(A11=\" \",\" \",VLOOKUP(A11,Tabla3[],2,FALSE))","v":6000000},null,1,{"$f":"(C11+D11)*E11","v":6000000}]
["SUBTOTAL COSTO DE PERSONAL",null,null,null,null,{"$f":"SUM(F8:F11)","v":25500000}]
["FACTOR MULTIPLICADOR",null,null,null,null,2.34]
["TOTAL COSTOS DE PERSONAL",null,null,null,null,{"$f":"+(F12*F13)","v":59670000}]
[]
["CONCEPTO","CANT.","UNIDAD","COSTOS","TIEMPO TOTAL","VALOR TOTAL"]
["Adquisición de Cartografía (Imágenes de satélite y fotos aéreas existentes), información hidrológiva  e Información Secundaria. S/Comprobante Pago",1,"Gl",3000000,1,{"$f":"D17*E17","v":3000000}]
["Levantamiento Topográfico (Incluye personal, equipos, transporte, desplazamientos y viáticos)",1,"Día",800000,8,{"$f":"D18*E18","v":6400000}]
["Edición de Informes Finales (Incluye impresión, ploteo de planchas originales en papel de seguridad, una copia en papel bond y dos copias en archivos magnéticos) S/Comprobante Pago",1,"Gl",2000000,1,{"$f":"D19*E19","v":2000000}]
["Consideraciones de transito y cargas de diseño (aforos de transito). S/Comprobante Pago",1,"Gl",1000000,1,{"$f":"D20*E20","v":1000000}]
["Ensayos de Laboratorio. S/Comprobante Pago",1,"Gl",7000000,1,{"$f":"D21*E21","v":7000000}]
["TOTAL COSTOS DIRECTOS",null,null,null,null,{"$f":"SUM(F17:F21)","v":19400000}]
["VALOR TOTAL BÁSICO",null,null,null,null,{"$f":"ROUND((F14+F22),0)","v":79070000}]
["IVA ",null,null,null,null,{"$f":"ROUND(F23*19%,0)","v":15023300}]
["VALOR CONTRATO CONSULTORÍA",null,null,null,null,{"$f":"F23+F24","v":94093300}]

{"sheet":"APU PMT","index":26,"n_rows":421,"n_cols":7,"rows_kept":421,"cut":false,"hidden":false,"merged":[[4,0,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,5],[8,1,8,4],[14,0,14,4],[16,0,16,6],[17,0,17,1],[17,6,20,6],[19,0,19,1],[20,0,20,1],[9,0,9,6],[10,0,10,6],[11,0,11,1],[11,6,13,6],[12,0,12,1],[13,0,13,1],[15,0,15,6],[28,0,28,6],[29,6,31,6],[32,0,32,4],[33,0,33,6],[34,0,34,5],[40,0,40,6],[21,0,21,4],[22,0,22,6],[23,0,23,6],[24,6,25,6],[26,0,26,4],[27,0,27,6],[47,0,47,1],[47,6,49,6],[48,0,48,1],[49,0,49,1],[50,0,50,4],[52,0,52,6],[41,1,41,6],[42,1,42,6],[43,1,43,5],[44,1,44,4],[45,0,45,6],[46,0,46,6],[51,0,51,6],[58,0,58,6],[59,6,60,6],[61,0,61,4],[62,0,62,6],[63,0,63,6],[64,6,66,6],[53,0,53,1],[53,6,55,6],[54,0,54,1],[55,0,55,1],[56,0,56,4],[57,0,57,6],[78,1,78,5],[79,1,79,4],[80,0,80,6],[81,0,81,6],[82,0,82,1],[82,6,84,6],[83,0,83,1],[84,0,84,1],[67,0,67,4],[68,0,68,6],[69,0,69,5],[75,0,75,6],[76,1,76,6],[77,1,77,6],[91,0,91,4],[92,0,92,6],[93,0,93,6],[94,6,95,6],[96,0,96,4],[97,0,97,6],[85,0,85,4],[87,0,87,6],[88,0,88,1],[88,6,90,6],[89,0,89,1],[90,0,90,1],[86,0,86,6],[111,1,111,6],[112,1,112,6],[113,1,113,5],[114,1,114,4],[115,0,115,6],[116,0,116,6],[98,0,98,6],[99,6,101,6],[102,0,102,4],[103,0,103,6],[104,0,104,5],[110,0,110,6],[123,0,123,1],[123,6,125,6],[124,0,124,1],[125,0,125,1],[126,0,126,4],[127,0,127,6],[117,0,117,1],[117,6,119,6],[118,0,118,1],[119,0,119,1],[120,0,120,4],[122,0,122,6],[121,0,121,6],[137,0,137,4],[138,0,138,6],[139,0,139,5],[145,0,145,6],[146,1,146,6],[147,1,147,6],[128,0,128,6],[129,6,130,6],[131,0,131,4],[132,0,132,6],[133,0,133,6],[134,6,136,6],[155,0,155,4],[157,0,157,6],[158,0,158,1],[158,6,160,6],[159,0,159,1],[160,0,160,1],[148,1,148,5],[149,1,149,4],[150,0,150,6],[151,0,151,6],[152,0,152,1],[152,6,154,6],[153,0,153,1],[154,0,154,1],[156,0,156,6],[168,0,168,6],[169,6,171,6],[172,0,172,4],[173,0,173,6],[174,0,174,5],[180,0,180,6],[161,0,161,4],[162,0,162,6],[163,0,163,6],[164,6,165,6],[166,0,166,4],[167,0,167,6],[187,0,187,1],[187,6,189,6],[188,0,188,1],[189,0,189,1],[190,0,190,4],[192,0,192,6],[181,1,181,6],[182,1,182,6],[183,1,183,5],[184,1,184,4],[185,0,185,6],[186,0,186,6],[191,0,191,6],[198,0,198,6],[199,6,200,6],[201,0,201,4],[202,0,202,6],[203,0,203,6],[204,6,206,6],[193,0,193,1],[193,6,195,6],[194,0,194,1],[195,0,195,1],[196,0,196,4],[197,0,197,6],[218,1,218,5],[219,1,219,4],[220,0,220,6],[221,0,221,6],[222,0,222,1],[222,6,224,6],[223,0,223,1],[224,0,224,1],[207,0,207,4],[208,0,208,6],[209,0,209,5],[215,0,215,6],[216,1,216,6],[217,1,217,6],[231,0,231,4],[232,0,232,6],[233,0,233,6],[234,6,235,6],[236,0,236,4],[237,0,237,6],[225,0,225,4],[227,0,227,6],[228,0,228,1],[228,6,230,6],[229,0,229,1],[230,0,230,1],[226,0,226,6],[252,1,252,6],[253,1,253,6],[254,1,254,5],[255,1,255,4],[256,0,256,6],[257,0,257,6],[238,0,238,6],[239,6,241,6],[242,0,242,4],[243,0,243,6],[244,0,244,5],[251,0,251,6],[264,0,264,1],[264,6,266,6],[265,0,265,1],[266,0,266,1],[267,0,267,4],[268,0,268,6],[258,0,258,1],[258,6,260,6],[259,0,259,1],[260,0,260,1],[261,0,261,4],[263,0,263,6],[262,0,262,6],[278,0,278,4],[279,0,279,6],[280,0,280,5],[286,0,286,6],[287,1,287,6],[288,1,288,6],[269,0,269,6],[270,6,271,6],[272,0,272,4],[273,0,273,6],[274,0,274,6],[275,6,277,6],[296,0,296,4],[298,0,298,6],[299,0,299,1],[299,6,301,6],[300,0,300,1],[301,0,301,1],[289,1,289,5],[290,1,290,4],[291,0,291,6],[292,0,292,6],[293,0,293,1],[293,6,295,6],[294,0,294,1],[295,0,295,1],[297,0,297,6],[309,0,309,6],[310,6,312,6],[313,0,313,4],[314,0,314,6],[315,0,315,5],[322,0,322,6],[302,0,302,4],[303,0,303,6],[304,0,304,6],[305,6,306,6],[307,0,307,4],[308,0,308,6],[329,0,329,1],[329,6,331,6],[330,0,330,1],[331,0,331,1],[332,0,332,4],[334,0,334,6],[323,1,323,6],[324,1,324,6],[325,1,325,5],[326,1,326,4],[327,0,327,6],[328,0,328,6],[333,0,333,6],[340,0,340,6],[341,6,342,6],[343,0,343,4],[344,0,344,6],[345,0,345,6],[346,6,348,6],[335,0,335,1],[335,6,337,6],[336,0,336,1],[337,0,337,1],[338,0,338,4],[339,0,339,6],[360,1,360,5],[361,1,361,4],[362,0,362,6],[363,0,363,6],[364,0,364,1],[364,6,366,6],[365,0,365,1],[366,0,366,1],[349,0,349,4],[350,0,350,6],[351,0,351,5],[357,0,357,6],[358,1,358,6],[359,1,359,6],[373,0,373,4],[374,0,374,6],[375,0,375,6],[376,6,377,6],[378,0,378,4],[379,0,379,6],[367,0,367,4],[369,0,369,6],[370,0,370,1],[370,6,372,6],[371,0,371,1],[372,0,372,1],[368,0,368,6],[392,1,392,6],[393,1,393,6],[394,1,394,5],[395,1,395,4],[396,0,396,6],[397,0,397,6],[380,0,380,6],[381,6,383,6],[384,0,384,4],[385,0,385,6],[386,0,386,5],[391,0,391,6],[402,0,402,6],[418,0,418,4],[419,0,419,6],[420,0,420,5],[2,0,2,6],[18,0,18,1],[409,0,409,6],[410,6,411,6],[412,0,412,4],[413,0,413,6],[414,0,414,6],[415,6,417,6],[404,0,404,1],[404,6,406,6],[405,0,405,1],[406,0,406,1],[407,0,407,4],[408,0,408,6],[398,0,398,1],[398,6,400,6],[399,0,399,1],[400,0,400,1],[401,0,401,4],[403,0,403,6]]}
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS, PLAN DE MANEJO DE TRÁNSITO"]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$10","v":"Delineadores tubulares (Colombinas)"}]
["ITEM:",{"$f":"+PMT!$A$10","v":"1.1.1"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$10","v":"Un"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["Delineadores tubulares (Colombinas)",null,{"$f":"IF(A13=\"\",\"\",VLOOKUP(A13,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(A13=\"\",\"\",VLOOKUP(A13,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":66000},1,{"$f":"+D13*E13","v":66000}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F13:F14),0)","v":66000}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[{"$f":"CONCATENATE(\"Herramientas menores \",E19*100,\"%M.O\")","v":"Herramientas menores 5%M.O"},null,null,null,0.05,{"$f":"E19*G33","v":93.600000000000009}]
["Camioneta D-300",null,{"$f":"IF(A20=\"\",\"\",VLOOKUP(A20,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(A20=\"\",\"\",VLOOKUP(A20,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":66000},30,{"$f":"+D20/E20","v":2200}]
["-",null,{"$f":"IF(A21=\"\",\"\",VLOOKUP(A21,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(A21=\"\",\"\",VLOOKUP(A21,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":"-"}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F19:F21),0)","v":2294}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F26:F26),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Ayudante de construccion",2,{"$f":"VLOOKUP(A31,Tabla3[],6,FALSE)","v":65506},{"$f":"+B31*C31","v":131012},70,{"$f":"+D31/E31","v":1871.6}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F31:F32),0)","v":1872}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G22+G15+G27+G33,0)","v":70166}]
[]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$11","v":"Barreras plasticas de Aproximación (Maletines  o similar)"}]
["ITEM:",{"$f":"+PMT!$A$11","v":"1.1.2"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$11","v":"Un"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["Barreras plasticas de Aproximación (Maletines tipo Newjersy  o similar)",null,{"$f":"IF(A49=\"\",\"\",VLOOKUP(A49,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(A49=\"\",\"\",VLOOKUP(A49,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":561600},1,{"$f":"+D49*E49","v":561600}]
["Arena lavada de rio",null,{"$f":"IF(A50=\"\",\"\",VLOOKUP(A50,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m³            "},{"$f":"IF(A50=\"\",\"\",VLOOKUP(A50,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":62272.100000000006},0.2,{"$f":"+D50*E50","v":12454.420000000002}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F49:F50),0)","v":574054}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[{"$f":"CONCATENATE(\"Herramientas menores \",E55*100,\"%M.O\")","v":"Herramientas menores 10%M.O"},null,null,null,0.1,{"$f":"E55*G68","v":1637.7}]
["Camioneta D-300",null,{"$f":"IF(A56=\"\",\"\",VLOOKUP(A56,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(A56=\"\",\"\",VLOOKUP(A56,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":66000},30,{"$f":"+D56/E56","v":2200}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F55:F56),0)","v":3838}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F61:F61),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Ayudante de construccion",2,{"$f":"VLOOKUP(A66,Tabla3[],6,FALSE)","v":65506},{"$f":"+B66*C66","v":131012},8,{"$f":"+D66/E66","v":16376.5}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F66:F67),0)","v":16377}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G57+G51+G62+G68,0)","v":594269}]
[]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$12","v":"Cinta Plastica \"PELIGRO NO PASE\""}]
["ITEM:",{"$f":"+PMT!$A$12","v":"1.1.3"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$12","v":"M"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["Cinta Plastica \"PELIGRO NO PASE\"",null,{"$f":"IF(A84=\"\",\"\",VLOOKUP(A84,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"m"},{"$f":"IF(A84=\"\",\"\",VLOOKUP(A84,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":229},1.05,{"$f":"+D84*E84","v":240.45000000000002}]
["-",null,{"$f":"IF(A85=\"\",\"\",VLOOKUP(A85,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(A85=\"\",\"\",VLOOKUP(A85,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F84:F85),0)","v":240}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F90:F91),0)","v":0}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F96:F96),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Ayudante de construccion",2,{"$f":"VLOOKUP(A101,Tabla3[],6,FALSE)","v":65506},{"$f":"+B101*C101","v":131012},1800,{"$f":"+D101/E101","v":72.784444444444446}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F101:F102),0)","v":73}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G92+G86+G97+G103,0)","v":313}]
[]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$13","v":"Flasher luminoso para barricadas"}]
["ITEM:",{"$f":"+PMT!$A$13","v":"1.1.4"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$13","v":"Un"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["Flasher luminoso para barricadas",null,{"$f":"IF(A119=\"\",\"\",VLOOKUP(A119,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(A119=\"\",\"\",VLOOKUP(A119,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":85000},1,{"$f":"+D119*E119","v":85000}]
["-",null,{"$f":"IF(A120=\"\",\"\",VLOOKUP(A120,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(A120=\"\",\"\",VLOOKUP(A120,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F119:F120),0)","v":85000}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F125:F126),0)","v":0}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F131:F131),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Ayudante de construccion",2,{"$f":"VLOOKUP(A136,Tabla3[],6,FALSE)","v":65506},{"$f":"+B136*C136","v":131012},26,{"$f":"+D136/E136","v":5038.9230769230771}]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F136:F137),0)","v":5039}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G127+G121+G132+G138,0)","v":90039}]
[]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$14","v":"SPO-01 Trabajadores en la via "}]
["ITEM:",{"$f":"+PMT!$A$14","v":"1.1.5"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$14","v":"Un"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["SPO-01 Trabajadores en la via ",null,{"$f":"IF(A154=\"\",\"\",VLOOKUP(A154,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(A154=\"\",\"\",VLOOKUP(A154,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":341650},1,{"$f":"+D154*E154","v":341650}]
["-",null,{"$f":"IF(A155=\"\",\"\",VLOOKUP(A155,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(A155=\"\",\"\",VLOOKUP(A155,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F154:F155),0)","v":341650}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[{"$f":"CONCATENATE(\"Herramientas menores \",E160*100,\"%M.O\")","v":"Herramientas menores 10%M.O"},null,null,null,0.1,{"$f":"E160*G173","v":2269.3000000000002}]
["Camioneta D-300",null,{"$f":"IF(A161=\"\",\"\",VLOOKUP(A161,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(A161=\"\",\"\",VLOOKUP(A161,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":66000},2.5,{"$f":"+D161/E161","v":26400}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F160:F161),0)","v":28669}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F166:F166),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial de construccion",1,{"$f":"VLOOKUP(A171,Tabla3[],6,FALSE)","v":95915},{"$f":"+B171*C171","v":95915},10,{"$f":"+D171/E171","v":9591.5}]
["Ayudante de construccion",2,{"$f":"VLOOKUP(A172,Tabla3[],6,FALSE)","v":65506},{"$f":"+B172*C172","v":131012},{"$f":"+E171","v":10},{"$f":"+D172/E172","v":13101.2}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F171:F172),0)","v":22693}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G162+G156+G167+G173,0)","v":393012}]
[]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$15","v":"SPO-02 Maquinaria en la via"}]
["ITEM:",{"$f":"+PMT!$A$15","v":"1.1.6"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$15","v":"Un"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["SPO-02 Maquinaria en la via",null,{"$f":"IF(A189=\"\",\"\",VLOOKUP(A189,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(A189=\"\",\"\",VLOOKUP(A189,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":341650},1,{"$f":"+D189*E189","v":341650}]
["-",null,{"$f":"IF(A190=\"\",\"\",VLOOKUP(A190,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(A190=\"\",\"\",VLOOKUP(A190,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F189:F190),0)","v":341650}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[{"$f":"CONCATENATE(\"Herramientas menores \",E195*100,\"%M.O\")","v":"Herramientas menores 10%M.O"},null,null,null,0.1,{"$f":"E195*G208","v":2269.3000000000002}]
["Camioneta D-300",null,{"$f":"IF(A196=\"\",\"\",VLOOKUP(A196,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(A196=\"\",\"\",VLOOKUP(A196,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":66000},2.5,{"$f":"+D196/E196","v":26400}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F195:F196),0)","v":28669}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F201:F201),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial de construccion",1,{"$f":"VLOOKUP(A206,Tabla3[],6,FALSE)","v":95915},{"$f":"+B206*C206","v":95915},10,{"$f":"+D206/E206","v":9591.5}]
["Ayudante de construccion",2,{"$f":"VLOOKUP(A207,Tabla3[],6,FALSE)","v":65506},{"$f":"+B207*C207","v":131012},{"$f":"+E206","v":10},{"$f":"+D207/E207","v":13101.2}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F206:F207),0)","v":22693}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G197+G191+G202+G208,0)","v":393012}]
[]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$16","v":"SPO-03 Auxiliar de Transito"}]
["ITEM:",{"$f":"+PMT!$A$16","v":"1.1.7"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$16","v":"Un"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["SPO-03 Auxiliar de Transito",null,{"$f":"IF(A224=\"\",\"\",VLOOKUP(A224,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(A224=\"\",\"\",VLOOKUP(A224,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":341650},1,{"$f":"+D224*E224","v":341650}]
["-",null,{"$f":"IF(A225=\"\",\"\",VLOOKUP(A225,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(A225=\"\",\"\",VLOOKUP(A225,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F224:F225),0)","v":341650}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[{"$f":"CONCATENATE(\"Herramientas menores \",E230*100,\"%M.O\")","v":"Herramientas menores 10%M.O"},null,null,null,0.1,{"$f":"E230*G243","v":2269.3000000000002}]
["Camioneta D-300",null,{"$f":"IF(A231=\"\",\"\",VLOOKUP(A231,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(A231=\"\",\"\",VLOOKUP(A231,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":66000},2.5,{"$f":"+D231/E231","v":26400}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F230:F231),0)","v":28669}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F236:F236),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial de construccion",1,{"$f":"VLOOKUP(A241,Tabla3[],6,FALSE)","v":95915},{"$f":"+B241*C241","v":95915},10,{"$f":"+D241/E241","v":9591.5}]
["Ayudante de construccion",2,{"$f":"VLOOKUP(A242,Tabla3[],6,FALSE)","v":65506},{"$f":"+B242*C242","v":131012},{"$f":"+E241","v":10},{"$f":"+D242/E242","v":13101.2}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F241:F242),0)","v":22693}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G232+G226+G237+G243,0)","v":393012}]
[]
[]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$17","v":"SRO-0 Cierre de Via"}]
["ITEM:",{"$f":"+PMT!$A$17","v":"1.1.8"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$17","v":"Un"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["SRO-0 Cierre de vía",null,{"$f":"IF(A260=\"\",\"\",VLOOKUP(A260,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(A260=\"\",\"\",VLOOKUP(A260,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":341649},1,{"$f":"+D260*E260","v":341649}]
["-",null,{"$f":"IF(A261=\"\",\"\",VLOOKUP(A261,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(A261=\"\",\"\",VLOOKUP(A261,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F260:F261),0)","v":341649}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[{"$f":"CONCATENATE(\"Herramientas menores \",E266*100,\"%M.O\")","v":"Herramientas menores 10%M.O"},null,null,null,0.1,{"$f":"E266*G279","v":2269.3000000000002}]
["Camioneta D-300",null,{"$f":"IF(A267=\"\",\"\",VLOOKUP(A267,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(A267=\"\",\"\",VLOOKUP(A267,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":66000},2.5,{"$f":"+D267/E267","v":26400}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F266:F267),0)","v":28669}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F272:F272),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial de construccion",1,{"$f":"VLOOKUP(A277,Tabla3[],6,FALSE)","v":95915},{"$f":"+B277*C277","v":95915},10,{"$f":"+D277/E277","v":9591.5}]
["Ayudante de construccion",2,{"$f":"VLOOKUP(A278,Tabla3[],6,FALSE)","v":65506},{"$f":"+B278*C278","v":131012},{"$f":"+E277","v":10},{"$f":"+D278/E278","v":13101.2}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F277:F278),0)","v":22693}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G268+G262+G273+G279,0)","v":393011}]
[]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$18","v":"SRO-04 Pare/Siga"}]
["ITEM:",{"$f":"+PMT!$A$18","v":"1.1.9"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$18","v":"Un"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["SRO-04 Pare/Siga",null,{"$f":"IF(A295=\"\",\"\",VLOOKUP(A295,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(A295=\"\",\"\",VLOOKUP(A295,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":341650},1,{"$f":"+D295*E295","v":341650}]
["-",null,{"$f":"IF(A296=\"\",\"\",VLOOKUP(A296,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(A296=\"\",\"\",VLOOKUP(A296,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F295:F296),0)","v":341650}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[{"$f":"CONCATENATE(\"Herramientas menores \",E301*100,\"%M.O\")","v":"Herramientas menores 5%M.O"},null,null,null,0.05,{"$f":"E301*G314","v":0}]
["Camioneta D-300",null,{"$f":"IF(A302=\"\",\"\",VLOOKUP(A302,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(A302=\"\",\"\",VLOOKUP(A302,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":66000},40,{"$f":"+D302/E302","v":1650}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F301:F302),0)","v":1650}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F307:F307),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
[]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F312:F313),0)","v":0}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G303+G297+G308+G314,0)","v":343300}]
[]
[]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$19","v":"SPO-30 Reduccion Asimetrica de Calzada Izquierda"}]
["ITEM:",{"$f":"+PMT!$A$19","v":"1.1.10"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$19","v":"Un"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["SPO-30 Reducción asimétrica de calzada izquierda",null,{"$f":"IF(A331=\"\",\"\",VLOOKUP(A331,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(A331=\"\",\"\",VLOOKUP(A331,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":341651},1,{"$f":"+D331*E331","v":341651}]
["-",null,{"$f":"IF(A332=\"\",\"\",VLOOKUP(A332,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(A332=\"\",\"\",VLOOKUP(A332,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F331:F332),0)","v":341651}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[{"$f":"CONCATENATE(\"Herramientas menores \",E337*100,\"%M.O\")","v":"Herramientas menores 10%M.O"},null,null,null,0.1,{"$f":"E337*G350","v":2269.3000000000002}]
["Camioneta D-300",null,{"$f":"IF(A338=\"\",\"\",VLOOKUP(A338,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(A338=\"\",\"\",VLOOKUP(A338,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":66000},2.5,{"$f":"+D338/E338","v":26400}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F337:F338),0)","v":28669}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F343:F343),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial de construccion",1,{"$f":"VLOOKUP(A348,Tabla3[],6,FALSE)","v":95915},{"$f":"+B348*C348","v":95915},10,{"$f":"+D348/E348","v":9591.5}]
["Ayudante de construccion",2,{"$f":"VLOOKUP(A349,Tabla3[],6,FALSE)","v":65506},{"$f":"+B349*C349","v":131012},{"$f":"+E348","v":10},{"$f":"+D349/E349","v":13101.2}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F348:F349),0)","v":22693}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G339+G333+G344+G350,0)","v":393013}]
[]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$21","v":"SIO-03 Fin de Obra"}]
["ITEM:",{"$f":"+PMT!$A$21","v":"1.1.11"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$21","v":"Un"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["SIO-03 Fin de Obra",null,{"$f":"IF(A366=\"\",\"\",VLOOKUP(A366,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(A366=\"\",\"\",VLOOKUP(A366,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":341650},1,{"$f":"+D366*E366","v":341650}]
["-",null,{"$f":"IF(A367=\"\",\"\",VLOOKUP(A367,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(A367=\"\",\"\",VLOOKUP(A367,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F366:F367),0)","v":341650}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[{"$f":"CONCATENATE(\"Herramientas menores \",E372*100,\"%M.O\")","v":"Herramientas menores 10%M.O"},null,null,null,0.1,{"$f":"E372*G385","v":2269.3000000000002}]
["Camioneta D-300",null,{"$f":"IF(A373=\"\",\"\",VLOOKUP(A373,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(A373=\"\",\"\",VLOOKUP(A373,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":66000},2.5,{"$f":"+D373/E373","v":26400}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F372:F373),0)","v":28669}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F378:F378),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial de construccion",1,{"$f":"VLOOKUP(A383,Tabla3[],6,FALSE)","v":95915},{"$f":"+B383*C383","v":95915},10,{"$f":"+D383/E383","v":9591.5}]
["Ayudante de construccion",2,{"$f":"VLOOKUP(A384,Tabla3[],6,FALSE)","v":65506},{"$f":"+B384*C384","v":131012},{"$f":"+E383","v":10},{"$f":"+D384/E384","v":13101.2}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F383:F384),0)","v":22693}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G374+G368+G379+G385,0)","v":393012}]
[]
[]
[]
[]
["ANÁLISIS DE PRECIOS UNITARIOS"]
["CAPITULO: 1"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS"]
["ACTIVIDAD GENERAL:","DISPOSITIVOS DE CONTROL "]
["ACTIVIDAD:",{"$f":"+PMT!$B$22","v":"SIO-24 Peatones"}]
["ITEM:",{"$f":"+PMT!$A$22","v":"1.1.12"},null,null,null,"UNIDAD",{"$f":"+PMT!$F$22","v":"Un"}]
[]
["I. MATERIALES EN OBRA"]
["Descripción",null,"Unidad","Precio-Unit.","Cantidad","Valor Unitario"]
["SIO-24 Peatones",null,{"$f":"IF(A400=\"\",\"\",VLOOKUP(A400,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"un"},{"$f":"IF(A400=\"\",\"\",VLOOKUP(A400,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":341650},1,{"$f":"+D400*E400","v":341650}]
["-",null,{"$f":"IF(A401=\"\",\"\",VLOOKUP(A401,Tabla1[[INSUMO]:[PRECIO]],2,FALSE))","v":"-"},{"$f":"IF(A401=\"\",\"\",VLOOKUP(A401,Tabla1[[INSUMO]:[PRECIO]],3,FALSE))","v":"-"}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F400:F401),0)","v":341650}]
[]
["II. EQUIPO Y HERRAMIENTAS"]
["Descripción",null,"Unidad","Tarifa/Unidad","Rendimiento","Valor Unitario"]
[{"$f":"CONCATENATE(\"Herramientas menores \",E406*100,\"%M.O\")","v":"Herramientas menores 10%M.O"},null,null,null,0.1,{"$f":"E406*G419","v":2269.3000000000002}]
["Camioneta D-300",null,{"$f":"IF(A407=\"\",\"\",VLOOKUP(A407,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],2,FALSE))","v":"h"},{"$f":"IF(A407=\"\",\"\",VLOOKUP(A407,Tabla2[[EQUIPOS Y TRANSPORTE]:[PRECIO]],3,FALSE))","v":66000},2.5,{"$f":"+D407/E407","v":26400}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F406:F407),0)","v":28669}]
[]
["III. TRANSPORTES"]
["Materiales","Vol-Peso ","Distancia","m³/km","Tarifa","Valor Unitario"]
[]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F412:F412),0)","v":0}]
[]
["IV. MANO DE OBRA"]
["Trabajador o Cuadrilla","Cantidad","Jornal/und*","Jornal total","Rendimiento","Valor Unitario"]
["Oficial de construccion",1,{"$f":"VLOOKUP(A417,Tabla3[],6,FALSE)","v":95915},{"$f":"+B417*C417","v":95915},10,{"$f":"+D417/E417","v":9591.5}]
["Ayudante de construccion",2,{"$f":"VLOOKUP(A418,Tabla3[],6,FALSE)","v":65506},{"$f":"+B418*C418","v":131012},{"$f":"+E417","v":10},{"$f":"+D418/E418","v":13101.2}]
[null,null,null,null,null,"Sub-Total",{"$f":"+ROUND(SUM(F417:F418),0)","v":22693}]
[]
["Precio Unitario Total Aproximado al Peso",null,null,null,null,null,{"$f":"+ROUND(G408+G402+G413+G419,0)","v":393012}]

{"sheet":"PMT","index":27,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[[30,0,30,7],[31,0,31,7],[32,0,32,7],[1,0,1,8],[3,0,3,8],[4,0,4,8],[5,0,5,8],[23,1,23,7],[6,1,6,4],[7,1,7,4],[8,1,8,4],[9,1,9,4],[10,1,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,1,14,4],[15,1,15,4],[21,1,21,4],[24,1,24,4],[28,1,28,8],[16,1,16,4],[17,1,17,4],[18,1,18,4],[19,1,19,4],[20,1,20,4],[25,0,25,7]]}
[]
["PLAN DE MANEJO DE TRÁNSITO"]
[]
["PRESUPUESTO PLAN GENERAL DE MANEJO DE TRÁFICO SEÑALIZACION Y DESVIOS "]
[]
[{"$f":"+'Datos generales'!B4","v":"Optimización del proceso de cálculo de cantidades y presupuesto de obras de pavimento rígido y flexible en la empresa Grupo Tecmedic S.A.S"}]
["ÍTEM","DESCRIPCIÓN",null,null,null,"UND","CANT.","VR. UNIT","VR. TOTAL"]
[]
["1.0"," DISPOSITIVOS, SEÑALIZACION Y EQUIPOS",null,null,null,null,null,null,{"$f":"SUM(I10:I22)","v":18373940}]
["1.1.1","Delineadores tubulares (Colombinas)",null,null,null,"Un",30,{"$f":"+'APU PMT'!G35","v":70166},{"$f":"+ROUND(G10*H10,0)","v":2104980}]
["1.1.2","Barreras plasticas de Aproximación (Maletines  o similar)",null,null,null,"Un",8,{"$f":"+'APU PMT'!G70","v":594269},4754152]
["1.1.3","Cinta Plastica \"PELIGRO NO PASE\"",null,null,null,"M",2500,{"$f":"+'APU PMT'!G105","v":313},782500]
["1.1.4","Flasher luminoso para barricadas",null,null,null,"Un",3,{"$f":"+'APU PMT'!G140","v":90039},270117]
["1.1.5","SPO-01 Trabajadores en la via ",null,null,null,"Un",3,{"$f":"+'APU PMT'!G175","v":393012},1179036]
["1.1.6","SPO-02 Maquinaria en la via",null,null,null,"Un",3,{"$f":"+'APU PMT'!G210","v":393012},1179036]
["1.1.7","SPO-03 Auxiliar de Transito",null,null,null,"Un",3,{"$f":"+'APU PMT'!G245","v":393012},1179036]
["1.1.8","SRO-0 Cierre de Via",null,null,null,"Un",3,{"$f":"+'APU PMT'!G281","v":393011},1179033]
["1.1.9","SRO-04 Pare/Siga",null,null,null,"Un",3,{"$f":"+'APU PMT'!G316","v":343300},1029900]
["1.1.10","SPO-30 Reduccion Asimetrica de Calzada Izquierda",null,null,null,"Un",3,{"$f":"+'APU PMT'!G352","v":393013},1179039]
["1.1.10","SPO-31 Reduccion Asimetrica de Calzada Derecha",null,null,null,"Un",3,{"$f":"+'APU PMT'!G352","v":393013},1179039]
["1.1.11","SIO-03 Fin de Obra",null,null,null,"Un",3,{"$f":"+'APU PMT'!G387","v":393012},1179036]
["1.1.12","SIO-24 Peatones",null,null,null,"Un",3,{"$f":"+'APU PMT'!G421","v":393012},1179036]
[]
["2.0","IMPLEMENTACIÓN PLAN DE CONTINGENCIA",null,null,null,null,null,null,{"$f":"SUM(I25:I25)","v":12000000}]
[2.1,"Alquiler de Alquiler de Camioneta o Campero 4x4 modelo 2015 en adelante, incluye conductor, comustible y mantenimiento. Para transporte de población afectada por cierre temporal (50% DEDISPONIBILIDAD)",null,null,null,"Mes",{"$f":"+duracion/2","v":3},{"$f":"+'Equipos y transporte'!E11","v":4000000},{"$f":"+ROUND(G25*H25,0)","v":12000000}]
["SUBTOTAL  PLAN DE MANEJO DE TRÁFICO DISPOSITIVOS, SEÑALIZACION Y PLAN DE CONTIGENCIA",null,null,null,null,null,null,null,{"$f":"ROUND(I9+I24,0)","v":30373940}]
[]
["ÍTEM","DESCRIPCIÓN","UNIDAD","CANT.","V.M./Base","Fact Prest.","Dedicación","Duración de la obra (Meses)","Valor parcial"]
["3.0","PERSONAL PROFESIONAL, AUXILIARES DE TRÁNSITO Y BRIGADAS ( B )"]
["3.1.2","Auxiliar de Transito","MES",1,{"$f":"+smmlv","v":1160000},1.5729,1,{"$f":"+duracion","v":6},{"$f":"+ROUND(D30*E30*F30*G30*H30,0)","v":10947384}]
["SUBTOTAL IMPLEMENTACIÓN PLAN DE MANEJO DE TRAFICO ( PERSONAL )  ",null,null,null,null,null,null,null,{"$f":"+I30","v":10947384}]
[]
["VALOR TOTAL IMPLEMTACIÓN PLAN DE MANEJO DE TRÁNSITO",null,null,null,null,null,null,null,{"$f":"+I26+I31","v":41321324}]