{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["PLANTILLA"],"not_rendered":{"images":1,"external_links":75,"defined_names":4597},"read":"whole","date_system":"1900"}

{"sheet":"PLANTILLA","index":0,"n_rows":361,"n_cols":8,"rows_kept":361,"merged":[[0,1,0,7],[1,1,1,7],[2,1,2,7],[3,1,3,7],[4,1,4,7],[17,3,17,4],[31,1,31,6],[34,1,34,3],[34,5,34,7],[35,1,35,3],[35,5,35,7],[38,1,38,2],[38,3,38,4],[39,2,39,4]]}
[]
[]
[]
[null,"PRESUPUESTO GENERAL POR PARTIDAS"]
[null,"PRESUPUESTO Sector Simon Bolivar"]
[]
[{"$nulls":7},"Fecha: Junio 2024"]
[null,"I.-","COSTOS DIRECTOS",{"$nulls":4},"Santo Domingo, D.N., Rep. Dominicana"]
[null,"NO","PARTIDAS","CANT.","UNIDAD","PU","VALOR","SUBTOTAL"]
[]
[null,{"v":1,"d":"1.00"},"TRABAJOS PRELIMINARES"]
[null,{"$f":"+B11+0.01","v":1.01},"Lamparas SOLAR LED 200 W (Inc. Brazo y M.O)",{"v":57,"d":"57.00"},"UND",null,{"$f":"+ROUND((D12*F12),2)","v":{"v":0,"d":"RD$0.00"}},{"$f":"SUM(G12:G12)","v":{"v":0,"d":"RD$0.00"}}]
[]
[null,{"v":2,"d":"2.00"},"MISCELANEOS"]
[null,{"$f":"B14+0.01","v":2.01},"Carpa 6mts x 3mts",{"v":1,"d":"1.00"},"UND",null,{"$f":"D15*F15","v":{"v":0,"d":"RD$0.00"}}]
[null,{"$f":"+B15+0.01","v":{"v":2.0199999999999996,"d":"2.02"}},"Sillas blancas Plasticas",{"v":110,"d":"110.00"},"UND",null,{"$f":"+ROUND((D16*F16),2)","v":{"v":0,"d":"RD$0.00"}},{"$f":"SUM(G15:G16)","v":{"v":0,"d":"RD$0.00"}}]
[]
[{"$nulls":3},"SUB-TOTAL ",null,null,{"$f":"SUM(G11:G13)","v":{"v":0,"d":"RD$0.00"}},{"$f":"SUM(H12:H16)","v":{"v":0,"d":"RD$0.00"}}]
[]
[null,"II.-","COSTOS INDIRECTOS"]
[null,{"v":1,"d":"1.00"},"Dirección técnica y responsabilidad",{"v":10,"d":"10.00"},"%",null,null,{"$f":"+(D21/100)*$H$18","v":{"v":0,"d":"RD$0.00"}}]
[null,{"v":2,"d":"2.00"},"Gastos administrativos",{"v":3,"d":"3.00"},"%",null,null,{"$f":"+(D22/100)*$H$18","v":{"v":0,"d":"RD$0.00"}}]
[null,{"v":3,"d":"3.00"},"Transporte",{"v":3,"d":"3.00"},"%",null,null,{"v":0,"d":"RD$0.00"}]
[null,{"v":4,"d":"4.00"},"Seguros y Fianzas",{"v":3.5,"d":"3.50"},"%",null,null,{"v":0,"d":"RD$0.00"}]
[null,{"v":5,"d":"5.00"},"Fondo de Pensión y Jubilación",{"v":1,"d":"1.00"},"%",null,null,{"v":0,"d":"RD$0.00"}]
[null,{"v":6,"d":"6.00"},"CODIA",{"v":0.1,"d":"0.10"},"%",null,null,{"v":0,"d":"RD$0.00"}]
[null,{"v":7,"d":"7.00"},"Imprevistos",{"v":5,"d":"5.00"},"%",null,null,{"v":0,"d":"RD$0.00"}]
[null,{"v":8,"d":"8.00"},"ITBIS Norma ley 7-2007",{"v":18,"d":"18.00"},"%",null,null,{"$f":"+(D28/100)*H21","v":{"v":0,"d":"RD$0.00"}}]
[]
[null,null,"SUB-TOTAL GASTOS  INDIRECTOS",{"$nulls":4},{"$f":"SUM(H21:H28)","v":{"v":0,"d":"RD$0.00"}}]
[]
[null,"TOTAL ",{"$nulls":5},{"$f":"H18+H30","v":{"v":0,"d":"RD$0.00"}}]
[]
[]
[null,"ELABORADO POR:",{"$nulls":3},"REVISADO POR:"]
[null,"Ing. Felipe Herrera",{"$nulls":3},"Arq. Kelvin Uribe"]
[]
[]
[{"$nulls":3},"Aprobado por: "]
[null,null,"Arq. Juan Pablo Sànchez  "]
{"$rows_empty":155}
[{"$nulls":5},145]
{"$rows_empty":137}
[null,null,"ELECTRIFICACION PLAY"]
[null,null,"Suministro y colocacion de Poste de hormigon 500 HAV  de 40 pies , incluye transporte, hoyo, base  e izado de poste",null,null,"28912*1.3"]
[null,null,"Suministro y colocacion Cruceta galvanizada de 6\"",10,null,{"$f":"3050.25*1.3","v":3965.3250000000003}]
[null,null,"Suministro y colocacion de fleje galvanizado ",20,null,"334.66*1.3"]
[null,null,"Suministro y colocacion tornillos 1/2x10",10,null,{"$f":"81.57*1.3","v":106.041}]
[null,null,"Suministro y colocacion de lamparas led reflectiva de 400 watts",28,null,{"$f":"11370.48*1.3","v":14781.624}]
[null,null,"Suministro y colocacion de tubo IMC 3/4''",20,null,"875.73*1.3"]
[null,null,"Suministro y colocacion de coupling 3/4'' IMC",10,null,"47.86*1.3"]
[null,null,"Suministro y colocacion de abarzadera IMC 3/4''",40,null,"6.97*1.3"]
[null,null,"Suministro y colocacion de tarugo mamey",40,null,"1.9*1.3"]
[null,null,"Suministro y colocacion de tornillo mamey",40,null,"1.9*1.4"]
[null,null,"Suministro y colocacion de condulet 3/4''",10,null,"101.24*1.3"]
[null,null,"Suministro y colocacion de caja 2x4 (americana) ",10,null,"63.72*1.3"]
[null,null,"Suministro y colocacion de tapa ciega 2x4 (metal) ",10,null,"32*1.3"]
[null,null,"Suministro y colocacion de caja de breaker (4-8) circuito",2,null,"2950*1.3"]
[null,null,"Suministro y colocacion de breaker de 100 A",3,null,"1800*1.3"]
[null,null,"Suministro y colocacion de cable goma 12/2",800,null,"29.5*1.3"]
[null,null,"Suministro y colocacion de alambre THW #2 ",1200,"pies","129.8*1.3"]
[null,null,"Suministro y colocacion de alambre THW #4",1200,"pies","82.6*1.3"]
[null,null,"Suministro y colocacion de transformador 25 Kva tipo poste ",1,"ud ","57584*1.3"]
[null,null,"Suministro y colocacion de cut-out 100 A",1,"ud","6892.97*1.3"]
[null,null,"Suministro y colocacion de pararrayo 9 Kv",1,"ud","2566.5*1.3"]
[null,null,"Suministro y colocacion de base cut-out pararrayo",1,"ud","810.94*1.3"]
[null,null,"Suministro y colocacion de base transformador de 1 pulg de diametro ",2,"ud","4960.2*1.3"]
[null,null,"Suministro y colocacion de varilla tierra ",1,"ud","820.1*1.3"]
[null,null,"Suministro y colocacion de poste de 35' Hav 500 ",35,"pies ","94.4*1.3"]
[null,null,"Suministro y colocacion de alambre HDB cobre #2 desnudo ",2,"ud","23578*1.3"]
[null,null,"Zanja  ( 0.50 x 0.40 X 331.63 )mts.",66.33,{"$nulls":3},{"$f":"SUM(G335:G361)","v":0}]