{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["FICHA TÉCNICA","BASE","CONDICIONES ESTANDAR","ESTUDIOS BÁSICOS","CRITERIOS CONFINAMIENTO","CRITERIOS MANEJO LIXIVIADOS","CRITERIOS MANEJO GASES","CRITERIOS GESTIÓN TÉCNICA","CRITERIO PRÁCTICAS POBLACIÓN","PRESUPUESTO MODELO","INVERSIÓN","O&M","VAC","VOLUMEN RRSS"],"not_rendered":{"charts":0,"images":43,"macros":1,"external_links":1,"defined_names":7,"comments":1,"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":"FICHA TÉCNICA","index":0,"n_rows":493,"n_cols":50,"rows_kept":493,"cut":false,"hidden":false,"merged":[[381,39,381,41],[443,7,445,17],[434,2,438,6],[59,2,59,18],[43,2,43,18],[337,24,337,25],[480,29,480,40],[135,7,135,20],[381,2,381,11],[377,2,377,11],[378,2,378,11],[379,2,379,11],[380,2,380,11],[379,27,379,29],[379,30,379,32],[377,27,377,29],[377,30,377,32],[378,27,378,29],[378,30,378,32],[380,15,380,17],[380,18,380,20],[380,27,380,29],[380,30,380,32],[381,27,381,29],[381,30,381,32],[381,33,381,35],[381,36,381,38],[363,28,363,29],[363,30,363,31],[363,32,363,33],[353,27,353,29],[353,18,353,20],[354,18,354,20],[350,18,350,20],[365,30,365,31],[351,24,351,26],[353,21,353,23],[353,24,353,26],[359,20,360,21],[381,42,381,44],[364,48,364,51],[365,48,365,51],[368,48,368,51],[367,36,367,37],[365,38,365,39],[4,16,4,34],[353,48,353,51],[354,48,354,51],[362,48,362,51],[179,26,179,29],[180,26,180,29],[351,27,351,29],[351,30,351,32],[348,15,348,17],[358,20,358,23],[362,42,362,43],[359,17,361,19],[354,42,354,44],[355,45,355,47],[362,44,362,45],[361,46,361,47],[361,40,361,41],[355,42,355,44],[378,45,378,47],[377,33,377,35],[377,36,377,38],[380,39,380,41],[370,44,370,45],[370,46,370,47],[370,36,370,37],[378,39,378,41],[370,42,370,43],[370,38,370,39],[370,32,370,33],[370,34,370,35],[376,42,376,44],[376,45,376,47],[379,42,379,44],[379,45,379,47],[379,33,379,35],[379,36,379,38],[379,39,379,41],[380,33,380,35],[378,33,378,35],[378,36,378,38],[380,36,380,38],[456,7,456,17],[434,7,434,17],[443,42,444,51],[451,19,451,30],[446,19,446,30],[456,31,456,41],[440,31,449,41],[451,42,451,51],[452,42,452,51],[456,18,456,30],[444,19,444,30],[449,19,449,30],[450,42,450,51],[450,18,450,30],[450,31,450,41],[445,19,445,30],[445,42,449,51],[438,7,438,17],[434,31,436,41],[436,7,436,17],[440,19,440,30],[450,7,450,17],[439,7,439,17],[436,19,436,30],[393,44,393,47],[391,36,391,39],[389,36,389,39],[460,7,460,17],[368,44,368,45],[389,48,389,51],[359,48,361,51],[367,48,367,51],[439,31,439,41],[376,33,376,35],[376,36,376,38],[376,39,376,41],[370,30,370,31],[369,48,369,51],[370,48,370,51],[362,40,362,41],[370,40,370,41],[362,36,362,37],[362,38,362,39],[359,24,359,47],[362,46,362,47],[368,24,368,25],[361,28,361,29],[446,7,446,17],[432,31,432,41],[399,16,399,19],[400,16,400,19],[401,16,401,19],[402,16,402,19],[435,19,435,30],[434,19,434,30],[391,28,391,31],[435,7,435,17],[428,31,429,41],[430,19,430,30],[415,29,415,32],[369,36,369,37],[388,12,388,51],[379,15,379,17],[379,18,379,20],[379,21,379,23],[379,24,379,26],[380,21,380,23],[380,24,380,26],[377,39,377,41],[377,42,377,44],[377,45,377,47],[378,15,378,17],[378,18,378,20],[378,21,378,23],[378,24,378,26],[381,45,381,47],[381,48,381,51],[381,15,381,17],[381,18,381,20],[381,21,381,23],[381,24,381,26],[378,42,378,44],[380,42,380,44],[380,45,380,47],[363,44,363,45],[351,45,351,47],[363,42,363,43],[350,39,350,41],[349,42,349,44],[334,42,334,43],[352,36,352,38],[355,36,355,38],[355,39,355,41],[352,39,352,41],[336,38,336,39],[334,44,334,45],[334,46,334,47],[336,44,336,45],[349,45,349,47],[338,42,338,43],[361,44,361,45],[361,42,361,43],[352,42,352,44],[350,45,350,47],[361,36,361,37],[337,40,337,41],[354,36,354,38],[354,39,354,41],[353,42,353,44],[353,45,353,47],[337,46,337,47],[337,44,337,45],[350,42,350,44],[349,39,349,41],[351,39,351,41],[348,39,348,41],[338,40,338,41],[337,42,337,43],[337,38,337,39],[353,36,353,38],[353,39,353,41],[338,44,338,45],[338,36,338,37],[326,48,328,51],[330,46,330,47],[331,40,331,41],[331,44,331,45],[331,46,331,47],[330,42,330,43],[329,46,329,47],[332,40,332,41],[333,46,333,47],[331,42,331,43],[328,40,328,41],[331,48,331,51],[329,44,329,45],[328,46,328,47],[329,42,329,43],[328,42,328,43],[332,42,332,43],[330,48,330,51],[328,44,328,45],[332,48,332,51],[415,46,415,51],[440,7,440,17],[432,19,432,30],[439,18,439,30],[389,44,389,47],[439,42,439,51],[430,42,430,51],[428,42,429,51],[389,20,389,23],[428,18,429,30],[391,12,391,15],[392,36,392,39],[392,28,392,31],[392,32,392,35],[391,32,391,35],[391,16,391,19],[440,42,442,51],[389,40,389,43],[393,28,393,31],[435,42,435,51],[436,42,436,51],[437,7,437,17],[389,24,389,27],[389,28,389,31],[466,42,466,51],[280,2,281,6],[326,19,328,23],[326,2,328,3],[460,42,460,51],[456,42,456,51],[457,31,458,41],[457,42,457,51],[458,42,458,51],[453,42,454,51],[401,12,401,15],[402,12,402,15],[432,42,432,51],[389,12,389,15],[461,42,461,51],[462,42,462,51],[464,31,464,41],[465,31,465,41],[448,19,448,30],[390,20,390,23],[390,24,390,27],[393,36,393,39],[391,20,391,23],[391,24,391,27],[428,2,429,6],[399,2,399,5],[399,6,399,11],[399,12,399,15],[392,12,392,15],[392,16,392,19],[392,20,392,23],[392,24,392,27],[393,24,393,27],[392,2,393,6],[393,20,393,23],[400,12,400,15],[393,12,393,15],[393,16,393,19],[415,25,415,28],[389,32,389,35],[366,26,366,27],[366,17,366,19],[355,15,355,17],[359,2,361,3],[365,24,365,25],[365,26,365,27],[355,24,355,26],[366,28,366,29],[362,28,362,29],[363,34,363,35],[362,24,362,25],[362,2,362,3],[365,2,365,3],[376,12,376,14],[376,15,376,17],[365,17,365,19],[375,2,376,9],[367,2,367,3],[362,30,362,31],[362,32,362,33],[376,21,376,23],[376,24,376,26],[365,28,365,29],[390,2,391,6],[326,4,328,18],[322,11,322,14],[388,2,389,11],[354,21,354,23],[389,16,389,19],[390,16,390,19],[349,12,349,14],[350,12,350,14],[351,12,351,14],[362,17,362,19],[351,18,351,20],[349,18,349,20],[359,22,360,23],[351,15,351,17],[350,15,350,17],[352,15,352,17],[349,21,349,23],[350,21,350,23],[330,2,330,3],[329,2,329,3],[322,15,322,16],[352,12,352,14],[348,12,348,14],[291,33,291,35],[292,33,292,35],[283,33,283,35],[361,24,361,25],[364,26,364,27],[364,24,364,25],[363,17,363,19],[361,20,361,21],[361,22,361,23],[307,33,307,35],[308,33,308,35],[302,33,302,35],[328,30,328,31],[298,31,298,32],[299,31,299,32],[290,33,290,35],[289,33,289,35],[288,31,288,32],[288,33,288,35],[291,31,291,32],[335,34,335,35],[350,33,350,35],[348,30,348,32],[352,27,352,29],[1,49,1,52],[281,36,281,39],[281,40,281,43],[280,36,280,43],[281,44,281,47],[281,48,281,51],[280,44,280,51],[5,17,5,33],[41,2,41,18],[42,2,42,18],[19,22,19,27],[19,28,19,33],[39,2,39,18],[56,19,56,34],[57,19,57,34],[58,19,58,34],[59,19,59,34],[19,40,19,51],[20,40,20,51],[69,2,69,14],[70,2,70,14],[258,19,262,22],[252,19,255,22],[39,19,39,34],[68,15,68,34],[31,18,31,23],[274,2,276,2],[256,9,257,14],[274,9,276,14],[268,15,270,18],[271,15,273,18],[274,15,276,18],[274,3,276,8],[271,2,273,2],[268,3,270,8],[268,2,270,2],[271,3,273,8],[263,15,267,18],[271,9,273,14],[268,9,270,14],[69,15,69,34],[70,15,70,34],[256,19,257,22],[263,19,267,22],[35,18,35,23],[249,19,251,22],[242,16,242,19],[58,2,58,18],[166,41,166,51],[165,18,165,25],[170,12,170,17],[179,23,179,25],[19,34,19,39],[165,2,165,9],[168,2,168,9],[168,10,168,11],[168,12,168,17],[18,12,19,21],[18,2,19,11],[20,22,20,27],[20,28,20,33],[20,34,20,39],[20,12,20,21],[20,2,20,11],[72,15,72,34],[40,2,40,18],[56,2,56,18],[57,2,57,18],[18,22,18,51],[72,2,72,14],[63,30,63,32],[63,19,63,24],[249,15,251,18],[282,33,282,35],[284,33,284,35],[285,33,285,35],[48,2,48,18],[67,2,67,14],[68,2,68,14],[47,2,47,18],[165,10,165,11],[166,10,166,11],[181,23,181,25],[165,12,165,17],[166,12,166,17],[167,12,167,17],[174,7,174,51],[169,2,169,9],[169,10,169,11],[169,12,169,17],[167,10,167,11],[167,2,167,9],[170,2,170,9],[170,10,170,11],[166,2,166,9],[167,41,167,51],[194,48,194,51],[180,23,180,25],[248,23,248,29],[242,32,242,35],[241,36,241,39],[247,23,247,51],[236,36,236,40],[241,40,241,43],[241,44,241,47],[241,48,241,51],[241,32,241,35],[241,24,241,27],[241,28,241,31],[242,20,242,23],[242,24,242,27],[181,26,181,29],[390,12,390,15],[465,42,465,51],[268,19,270,22],[281,33,281,35],[286,33,286,35],[281,31,281,32],[284,31,284,32],[280,31,280,35],[287,31,287,32],[283,31,283,32],[271,19,273,22],[287,33,287,35],[287,8,289,12],[280,7,281,12],[330,26,330,27],[280,13,281,30],[330,28,330,29],[330,30,330,31],[364,17,364,19],[352,18,352,20],[296,31,296,32],[297,31,297,32],[295,31,295,32],[320,21,320,25],[368,42,368,43],[368,46,368,47],[480,8,480,20],[479,9,479,20],[479,30,479,39],[430,31,430,41],[390,36,390,39],[390,40,390,43],[466,31,466,41],[466,19,466,30],[465,19,465,30],[447,7,449,17],[428,7,429,17],[392,40,392,43],[393,32,393,35],[393,40,393,43],[441,7,442,17],[399,23,399,25],[437,42,437,51],[437,19,437,30],[438,19,438,30],[393,48,393,51],[392,44,392,47],[390,32,390,35],[351,48,351,51],[352,48,352,51],[347,48,348,51],[338,48,338,51],[336,46,336,47],[335,44,335,45],[362,34,362,35],[333,40,333,41],[335,40,335,41],[335,48,335,51],[355,48,355,51],[349,48,349,51],[350,48,350,51],[336,48,336,51],[335,42,335,43],[348,42,348,44],[337,48,337,51],[338,46,338,47],[349,33,349,35],[348,36,348,38],[349,36,349,38],[350,36,350,38],[351,36,351,38],[352,45,352,47],[335,38,335,39],[336,36,336,37],[369,40,369,41],[364,36,364,37],[364,38,364,39],[366,30,366,31],[366,32,366,33],[367,32,367,33],[367,34,367,35],[366,34,366,35],[366,36,366,37],[364,40,364,41],[365,34,365,35],[369,30,369,31],[369,32,369,33],[369,38,369,39],[364,30,364,31],[364,32,364,33],[365,40,365,41],[366,40,366,41],[368,32,368,33],[368,34,368,35],[366,38,366,39],[369,34,369,35],[368,36,368,37],[368,38,368,39],[363,36,363,37],[363,38,363,39],[363,40,363,41],[338,38,338,39],[336,32,336,33],[336,30,336,31],[350,30,350,32],[349,30,349,32],[355,33,355,35],[354,33,354,35],[352,33,352,35],[337,30,337,31],[352,30,352,32],[338,32,338,33],[338,30,338,31],[365,32,365,33],[336,40,336,41],[361,32,361,33],[361,34,361,35],[353,30,353,32],[361,38,361,39],[353,33,353,35],[355,30,355,32],[367,40,367,41],[365,36,365,37],[367,38,367,39],[370,28,370,29],[368,28,368,29],[369,26,369,27],[369,28,369,29],[332,26,332,27],[335,26,335,27],[336,26,336,27],[362,26,362,27],[367,26,367,27],[367,28,367,29],[364,28,364,29],[349,24,349,26],[338,26,338,27],[338,28,338,29],[335,28,335,29],[332,28,332,29],[336,28,336,29],[352,24,352,26],[354,24,354,26],[354,27,354,29],[361,26,361,27],[337,28,337,29],[336,24,336,25],[350,24,350,26],[316,31,316,32],[313,33,313,35],[338,34,338,35],[355,27,355,29],[354,30,354,32],[348,27,348,29],[328,36,328,37],[329,30,329,31],[334,26,334,27],[331,26,331,27],[333,30,333,31],[333,32,333,33],[335,30,335,31],[334,32,334,33],[335,32,335,33],[350,27,350,29],[337,26,337,27],[349,27,349,29],[334,34,334,35],[331,32,331,33],[326,24,326,47],[330,38,330,39],[334,28,334,29],[334,30,334,31],[330,40,330,41],[332,46,332,47],[332,44,332,45],[333,42,333,43],[333,44,333,45],[334,36,334,37],[334,38,334,39],[329,24,329,25],[328,24,328,25],[331,24,331,25],[332,34,332,35],[464,42,464,51],[377,48,377,51],[378,48,378,51],[335,46,335,47],[329,40,329,41],[364,34,364,35],[335,36,335,37],[379,48,379,51],[334,48,334,51],[333,48,333,51],[336,42,336,43],[354,45,354,47],[351,42,351,44],[363,46,363,47],[363,48,363,51],[369,44,369,45],[348,45,348,47],[329,48,329,51],[337,34,337,35],[337,36,337,37],[332,38,332,39],[333,36,333,37],[331,38,331,39],[438,42,438,51],[434,42,434,51],[390,44,390,47],[390,48,390,51],[364,42,364,43],[364,44,364,45],[364,46,364,47],[367,42,367,43],[392,48,392,51],[391,40,391,43],[391,44,391,47],[391,48,391,51],[368,40,368,41],[375,48,376,51],[365,42,365,43],[365,44,365,45],[365,46,365,47],[366,42,366,43],[366,44,366,45],[366,46,366,47],[369,42,369,43],[369,46,369,47],[367,46,367,47],[367,44,367,45],[462,31,462,41],[437,31,437,41],[438,31,438,41],[390,28,390,31],[376,30,376,32],[380,48,380,51],[366,48,366,51],[376,27,376,29],[370,26,370,27],[368,26,368,27],[368,30,368,31],[457,19,457,30],[453,19,453,30],[454,19,454,30],[452,19,452,30],[367,30,367,31],[376,18,376,20],[377,24,377,26],[377,21,377,23],[370,24,370,25],[367,24,367,25],[369,24,369,25],[462,19,462,30],[460,31,460,41],[246,19,246,22],[330,32,330,33],[330,34,330,35],[330,44,330,45],[330,36,330,37],[331,36,331,37],[334,40,334,41],[332,32,332,33],[332,36,332,37],[333,28,333,29],[286,31,286,32],[289,31,289,32],[293,31,293,32],[293,33,293,35],[333,38,333,39],[314,31,314,32],[329,32,329,33],[328,32,328,33],[329,34,329,35],[328,38,328,39],[294,31,294,32],[285,31,285,32],[282,31,282,32],[274,19,276,22],[300,31,300,32],[315,31,315,32],[309,33,309,35],[294,33,294,35],[295,33,295,35],[300,33,300,35],[301,33,301,35],[303,31,303,32],[312,33,312,35],[310,33,310,35],[312,31,312,32],[311,31,311,32],[313,31,313,32],[299,33,299,35],[309,31,309,32],[303,33,303,35],[304,33,304,35],[305,33,305,35],[306,33,306,35],[297,33,297,35],[298,33,298,35],[306,31,306,32],[301,31,301,32],[331,34,331,35],[164,12,164,17],[168,26,168,40],[167,18,167,25],[252,9,255,14],[249,9,251,14],[242,28,242,31],[246,23,246,51],[242,48,242,51],[247,19,248,22],[242,36,242,39],[242,40,242,43],[242,44,242,47],[236,22,236,25],[240,12,240,51],[168,41,168,51],[169,41,169,51],[169,26,169,40],[170,26,170,40],[242,12,242,15],[241,16,241,19],[241,20,241,23],[307,31,307,32],[310,31,310,32],[221,2,221,6],[246,15,246,18],[256,15,257,18],[246,9,246,14],[52,40,52,42],[167,26,167,40],[166,26,166,40],[165,26,165,40],[52,30,52,32],[73,21,73,24],[73,25,73,29],[73,30,73,34],[163,41,164,51],[165,41,165,51],[163,18,163,25],[163,26,164,40],[164,18,164,25],[166,18,166,25],[142,8,143,20],[74,2,74,14],[95,2,98,6],[152,7,154,7],[99,2,103,6],[146,8,151,20],[329,28,329,29],[331,30,331,31],[336,34,336,35],[348,33,348,35],[128,24,128,27],[108,2,113,6],[163,2,164,9],[63,40,63,42],[159,7,159,51],[250,23,250,29],[251,23,251,29],[290,31,290,32],[305,31,305,32],[302,31,302,32],[304,31,304,32],[292,31,292,32],[296,33,296,35],[170,41,170,51],[227,3,227,15],[228,3,228,15],[247,3,262,8],[247,2,262,2],[219,2,219,15],[220,2,220,15],[40,19,40,34],[41,19,41,34],[42,19,42,34],[43,19,43,34],[47,19,47,34],[48,19,48,34],[52,19,52,24],[155,8,157,20],[163,10,164,11],[73,2,73,14],[81,2,94,6],[104,2,107,6],[114,2,114,6],[73,16,73,19],[140,8,141,20],[133,7,133,51],[127,24,127,27],[126,24,126,27],[129,24,129,27],[146,7,151,7],[136,8,139,20],[152,8,154,20],[163,12,163,17],[67,15,67,34],[330,24,330,25],[328,26,328,27],[329,26,329,27],[355,21,355,23],[363,24,363,25],[363,26,363,27],[366,24,366,25],[334,24,334,25],[347,2,348,9],[332,24,332,25],[352,21,352,23],[348,18,348,20],[351,21,351,23],[348,21,348,23],[338,24,338,25],[335,24,335,25],[361,30,361,31],[351,33,351,35],[332,30,332,31],[348,24,348,26],[216,2,218,6],[380,12,380,14],[381,12,381,14],[377,15,377,17],[355,18,355,20],[377,18,377,20],[368,17,368,19],[369,17,369,19],[370,17,370,19],[367,17,367,19],[349,15,349,17],[353,15,353,17],[354,15,354,17],[320,15,320,18],[335,2,335,3],[336,2,336,3],[337,2,337,3],[332,2,332,3],[333,2,333,3],[334,2,334,3],[379,12,379,14],[359,4,361,16],[226,3,226,15],[236,8,236,11],[241,12,241,15],[263,9,267,14],[247,9,248,14],[242,2,242,9],[242,10,242,11],[240,2,241,9],[240,10,241,11],[247,15,248,18],[263,3,267,8],[263,2,267,2],[353,12,353,14],[354,12,354,14],[355,12,355,14],[364,2,364,3],[363,2,363,3],[366,2,366,3],[246,3,246,8],[252,15,255,18],[258,9,262,14],[258,15,262,18],[1,44,1,48],[467,31,467,41],[461,7,463,17],[457,7,459,17],[451,7,455,17],[430,7,431,17],[430,2,431,6],[432,2,433,6],[432,7,433,17],[439,2,467,6],[465,7,467,17],[464,7,464,17],[461,19,461,30],[442,19,442,30],[441,19,441,30],[464,18,464,30],[443,19,443,30],[447,19,447,30],[458,19,458,30],[216,7,216,15],[217,7,217,15],[218,7,218,15],[224,3,224,15],[225,3,225,15],[451,31,454,41],[461,31,461,41],[460,18,460,30],[298,3,300,6],[370,2,370,3],[331,2,331,3],[368,2,368,3],[369,2,369,3],[333,34,333,35],[333,24,333,25],[333,26,333,27],[314,33,314,35],[315,33,315,35],[316,33,316,35],[311,33,311,35],[308,31,308,32],[329,36,329,37],[329,38,329,39],[328,34,328,35],[337,32,337,33],[331,28,331,29],[328,28,328,29],[377,12,377,14],[378,12,378,14]]}
[]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE REGISTRO:",null,null,null,null,{"$f":"+NOW()","v":"2018-02-14T18:03:49.570"}]
[]
[null,null,null,null,null,"FICHA TÉCNICA DE PROYECTOS DE INVERSIÓN ESTÁNDAR Y/O SIMPLIFICADOS - RECUPERACIÓN DE ÁREAS DEGRADADAS POR RESIDUOS SÓLIDOS "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(La información registrada tiene carácter de Declaración Jurada - D.S. N° 027-2017-EF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ficha Técnica aplicable a proyectos estándar y montos de inversión <=15,000 UIT "]
[]
[]
[null,"I.","DATOS GENERALES"]
[]
[null,"1.1","ARTICULACIÓN CON EL PROGRAMA MULTIANUAL DE INVERSIONES (PMI)"]
[]
[null,null,"1.1.1",null,"BIEN PÚBLICO CON BRECHA IDENTIFICADA Y PRIORIZADA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ÁREAS DEGRADADAS POR RESIDUOS SÓLIDOS"]
[]
[null,null,"1.1.2",null,"INDICADOR DE PRODUCTO ASOCIADO A LA BRECHA DEL BIEN PÚBLICO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORCENTAJE DE HECTÁREAS DE ÁREAS DEGRADADAS POR RESIDUOS SÓLIDOS"]
[]
[null,"1.2","NOMBRE DEL PROYECTO ",null,null,null,null,null,null,null,null,{"$f":"+C21&\" DEL \"&M21&\" EN LA LOCALIDAD DE \"&AO21&\" - DISTRITO DE \"&AI21&\" - PROVINCIA DE \"&AC21&\" - DEPARTAMENTO DE \"&W21","v":"RECUPERACIÓN DEL ÁREA DEGRADADA POR RESIDUOS SÓLIDOS EN LA LOCALIDAD DE  - DISTRITO DE  - PROVINCIA DE  - DEPARTAMENTO DE "}]
[]
[null,null," NATURALEZA DE INTERVENCIÓN",null,null,null,null,null,null,null,null,null,"OBJETO",null,null,null,null,null,null,null,null,null,"LOCALIZACIÓN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEPARTAMENTO",null,null,null,null,null,"PROVINCIA",null,null,null,null,null,"DISTRITO",null,null,null,null,null,"LOCALIDAD"]
[null,null,"RECUPERACIÓN",null,null,null,null,null,null,null,null,null,"ÁREA DEGRADADA POR RESIDUOS SÓLIDOS"]
[]
[null,"1.3","RESPONSABILIDAD FUNCIONAL"]
[]
[null,null,"FUNCIÓN:",null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"17:  Ambiente\")","v":"17:  AMBIENTE"}]
[null,null,"DIVISIÓN FUNCIONAL:",null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"055: Gestión Integral de la Calidad Ambiental\")","v":"055: GESTIÓN INTEGRAL DE LA CALIDAD AMBIENTAL"}]
[null,null,"GRUPO FUNCIONAL:",null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"0126: Vigilancia y control integral de la contaminación y remediación ambiental\")","v":"0126: VIGILANCIA Y CONTROL INTEGRAL DE LA CONTAMINACIÓN Y REMEDIACIÓN AMBIENTAL"}]
[null,null,"SECTOR RESPONSABLE:",null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Ambiente\")","v":"AMBIENTE"}]
[]
[null,null,"¿EL PROYECTO PERTENECE A UN PROGRAMA DE INVERSIÓN ?"]
[]
[null,null,"EN CASO AFIRMATIVO, INDIQUE CÓDIGO DEL PROGRAMA DE INVERSIÓN:"]
[]
[null,null,"¿EL PROYECTO PERTENECE A UN CONGLOMERADO AUTORIZADO ?"]
[]
[null,null,"EN CASO AFIRMATIVO, INDIQUE EL CÓDIGO DEL CONGLOMERADO:"]
[]
[null,"1.4","UNIDAD FORMULADORA (UF) DEL PROYECTO"]
[]
[null,null,"SECTOR: "]
[null,null,"PLIEGO: "]
[null,null,"NOMBRE (UF DESIGNADA POR EL ÓRGANO RESOLUTIVO)"]
[null,null,"PERSONA RESPONSABLE DE LA UNIDAD FORMULADORA"]
[null,null,"PERSONA RESPONSABLE DE LA FORMULACIÓN:"]
[]
[null,null,"SI LA FICHA TÉCNICA ESTANDAR HA SIDO DESARROLLADA POR ADMINISTRACIÓN INDIRECTA (CONSULTORÍA), INDICAR:"]
[]
[null,null,"AUTOR DE LA ELABORACIÓN DE LA FICHA TÉCNICA "]
[null,null,"COSTO DE ELABORACIÓN DE LA FICHA TÉCNICA (S/)"]
[]
[null,null,"SI LA UF ES UN GOBIERNO REGIONAL O SECTOR DETALLAR: "]
[]
[null,null,"N° DE CONVENIO SUSCRITO CON EL GOBIERNO LOCAL COMPETENTE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE INICIO:",null,null,null,null,null,null,null,null,"FECHA DE TÉRMINO:"]
[]
[null,"1.5","UNIDAD EJECUTORA DE INVERSIONES (UEI) RECOMENDADA DEL PROYECTO"]
[]
[null,null,"SECTOR: "]
[null,null,"PLIEGO: "]
[null,null,"NOMBRE (UEI DESIGNADA POR EL ÓRGANO RESOLUTIVO)"]
[null,null,"PERSONA RESPONSABLE DE LA UNIDAD EJECUTORA DE INVERSIONES"]
[]
[null,null,"SI LA UEI ES UN GOBIERNO REGIONAL O SECTOR DETALLAR: "]
[]
[null,null,"N° DE CONVENIO SUSCRITO CON EL GOBIERNO LOCAL COMPETENTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA DE INICIO:",null,null,null,null,null,null,null,null,"FECHA DE TÉRMINO:"]
[]
[null,"1.6","LOCALIZACIÓN GEOGRÁFICA DEL PROYECTO"]
[]
[null,null,"DEPARTAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W21","v":0}]
[null,null,"PROVINCIA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC21","v":0}]
[null,null,"DISTRITO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AI21","v":0}]
[null,null,"LOCALIDAD",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO21","v":0}]
[]
[null,null,"UBIGEO"]
[null,null,"COORDENADAS UTM - WGS84 Y ALTITUD",null,null,null,null,null,null,null,null,null,null,null,null,"(X):",null,null,null,null,"(Y):",null,null,null,null,"ALTITUD (msnm):"]
[null,null,"REGIÓN"]
[]
[null,"II.","IDENTIFICACIÓN"]
[]
[null,"2.1","DESCRIPCIÓN DE LA SITUACIÓN ACTUAL"]
[]
[null,null,null,"CONDICIONES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DESCRIPCIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI","NO"]
[null,null,"CONDICIONES INTERNAS EN EL ÁREA DEGRADADA",null,null,null,null,"■ LOS RESIDUOS SÓLIDOS ESTÁN DISPUESTOS COMO MONTÍCULOS (APILADOS) Y ESTÁN DISPERSOS POR TODO EL ÁREA DEGRADADA"]
[null,null,null,null,null,null,null,"■ LOS RESIDUOS SÓLIDOS ESTÁN DISPUESTOS EN TODO EL ÁREA DEGRADADA (NO SE ENCUENTRAN APILADOS)"]
[null,null,null,null,null,null,null,"■ LOS RESIDUOS SÓLIDOS FUERON DISPUESTOS EN TRINCHERAS"]
[null,null,null,null,null,null,null,"■ LOS RESIDUOS SÓLIDOS ESTAN DISPUESTOS A CIELO ABIERTO"]
[null,null,null,null,null,null,null,"■ LOS RESIDUOS SÓLIDOS SON CUBIERTOS CON ALGÚN TIPO DE MATERIAL"]
[null,null,null,null,null,null,null,"■ LOS RESIDUOS SÓLIDOS FUERON COMPACTADOS  A LO LARGO DEL TIEMPO EN QUE SE HA ESTADO DEPOSITANDO EN EL TERRENO"]
[null,null,null,null,null,null,null,"■ LOS RESIDUOS SÓLIDOS SON QUEMADOS PERMANENTEMENTE"]
[null,null,null,null,null,null,null,"■ EL ÁREA DEGRADADA POR RESIDUOS SÓLIDOS PRESENTA INFRAESTRUCTURAS PARA EL MANEJO DE LIXIVIADOS"]
[null,null,null,null,null,null,null,"■ EL ÁREA DEGRADADA POR RESIDUOS SÓLIDOS PRESENTA INFRAESTRUCTURAS PARA EL MANEJO DE GASES"]
[null,null,null,null,null,null,null,"■ EXISTE LA PRESENCIA DE RESIDUOS SÓLIDOS HUMEDECIDOS"]
[null,null,null,null,null,null,null,"■ LOS RESIDUOS SÓLIDOS DEPOSITADOS TIENEN UN ALTO CONTENIDO DE MATERIA ORGÁNICA"]
[null,null,null,null,null,null,null,"■ LOS LODOS GENERADOS EN PLANTAS DE TRATAMIENTO DE AGUAS RESIDUALES SON DISPUESTOS EN EL ÁREA DEGRADADA"]
[null,null,null,null,null,null,null,"■ SE ENCUENTRA PRESENCIA DE ANIMALES DE CRIANZA (GANADO PORCINO, AVES, ENTRE OTROS) EN EL ÁREA DEGRADADA."]
[null,null,null,null,null,null,null,"■ SE ENCUENTRA PRESENCIA DE ROEDORES, MOSCAS U OTRO EN EL ÁREA DEGRADADA"]
[null,null,"CONDICIONES DE LA GESTIÓN MUNICIPAL EN EL ÁREA DEGRADADA",null,null,null,null,"■ EXISTE PERSONAL MUNICIPAL QUE REALIZA  ALGUNA LABOR DE MANTENIMIENTO Y FUNCIONAMIENTO DEL ÁREA DEGRADADA"]
[null,null,null,null,null,null,null,"■ SE CUENTA CON MATERIAL INFORMATIVO (MANUAL U OTRO) PARA REALIZAR LABORES DE CONSERVACIÓN Y FUNCIONAMIENTO DEL ÁREA DEGRADADA"]
[null,null,null,null,null,null,null,"■ SE CUENTA CON MATERIAL INFORMATIVO (MANUAL U OTRO) SOBRE SEGURIDAD Y SALUD OCUPACIONAL PARA EL PERSONAL EN EL ÁREA DEGRADADA"]
[null,null,null,null,null,null,null,"■ SE REALIZA  MONITOREO AMBIENTAL EN EL ÁREA DEGRADADA POR RR.SS (SUELO, AIRE, ETC)"]
[null,null,"CONDICIONES DE LA POBLACIÓN INVOLUCRADA EN EL ÁREA DEGRADADA",null,null,null,null,"■ LA POBLACIÓN SE ENCUENTRA A MENOS DE 500 METROS DE DISTANCIA DEL ÁREA DEGRADADA"]
[null,null,null,null,null,null,null,"■ LA POBLACIÓN CIRCUNDANTE PERCIBE OLORES DESAGRADABLES DEL ÁREA DEGRADADA POR RR.SS"]
[null,null,null,null,null,null,null,"■ LA POBLACIÓN TIENE CONOCIMIENTO DEL IMPACTO A LA SALUD Y AL AMBIENTE QUE OCASIONA LA PRESENCIA DE UN ÁREA DEGRADADA POR RR.SS"]
[null,null,null,null,null,null,null,"■ EXISTEN RECICLADORES EN EL ÁREA DEGRADADA"]
[null,null,null,null,null,null,null,"■ EXISTE POBLACIÓN ASENTADA EN EL ÁREA DEGRADADA"]
[null,null,"CONDICIONES DEL ENTORNO DEL \nÁREA DEGRADADA",null,null,null,null,"■ EXISTE PRESENCIA DE GRANJAS DE PORCINO, AVÍCOLAS U OTROS  A MENOS DE 500 METROS DEL ÁREA DEGRADADA."]
[null,null,null,null,null,null,null,"■ EXISTE PRESENCIA DE TERRENOS AGRÍCOLAS  A MENOS DE 500 METROS DEL ÁREA DEGRADADA."]
[null,null,null,null,null,null,null,"■ ENTORNO QUE RODEA EL ÁREA DEGRADADA PRESENTA COBERTURA VEGETAL"]
[null,null,null,null,null,null,null,"■ PRESENCIA DE CANTERAS EN LA ZONA (GRAVA, ARCILLA,ETC)"]
[null,null,"CONDICIONES GENERALES QUE AFECTAN EL MANEJO DEL ÁREA DEGRADADA",null,null,null,null,"■ EL RELIEVE DONDE SE DEPOSITAN LOS RR.SS ES PLANO"]
[null,null,null,null,null,null,null,"■ EL RELIEVE DONDE SE DEPOSITAN LOS RR.SS PRESENTA UNA LEVE PENDIENTE"]
[null,null,null,null,null,null,null,"■ EN LA ZONA EXISTE PRESENCIA DE VIENTOS QUE DISPERSAN LOS RESIDUOS LIVIANOS (BOLSAS, PAPELES, ETC)"]
[null,null,null,null,null,null,null,"■ EL SUBSUELO DONDE SE DISPONEN LOS RESIDUOS SÓLIDOS ES PERMEABLE"]
[null,null,null,null,null,null,null,"■ LA PRECIPITACIÓN MEDIA ANUAL EN LA ZONA ES MENOR A 200 MM/AÑO"]
[null,null,null,null,null,null,null,"■ LA PRECIPITACIÓN MEDIA ANUAL EN LA ZONA ES MAYOR A 200 MM/AÑO"]
[]
[null,null,"A PARTIR DE LA INFORMACIÓN ANTERIOR, LAS CONDICIONES ACTUALES DE OPERACIÓN DEL ÁREA DEGRADADA POR RESIDUOS SÓLIDOS SON:"]
[]
[null,null,null,null,null,null,null,null,"ACTUALES CONDICIONES DE OPERACIÓN ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI","NO",null,null,null,null,"ESPECIFICAR DE SER EL CASO"]
[null,null,"■ EXISTE ALGUNA FORMA DE CONFINAMIENTO DE LOS RESIDUOS SÓLIDOS EN EL ÁREA DEGRADADA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejemplo: indicar el material de cobertura utilizado."]
[null,null,"■ EXISTE UN SISTEMA DE MANEJO DE LIXIVIADOS EN EL ÁREA DEGRADADA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejemplo: indicar qué infraestructuras existen."]
[null,null,"■ EXISTE UN SISTEMA DE MANEJO DE GASES EN EL ÁREA DEGRADADA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejemplo: indicar qué infraestructuras existen."]
[null,null,"■ EXISTE UNA GESTIÓN MUNICIPAL EN EL ÁREA DEGRADADA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejemplo: indicar si personal está capacitado y/o existe un manual de O&M"]
[null,null,"■ EXISTE CONOCIMIENTO DE LA POBLACIÓN INVOLUCRADA SOBRE LOS RIESGOS DEL ÁREA DEGRADADA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejemplo: indicar los talleres realizados por la municipalidad u otra entidad."]
[]
[null,null,"INDICADORES DE LA SITUACIÓN ACTUAL"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"INDICADORES",null,null,null,null,null,null,null,null,null,null,null,null,"VALOR ACTUAL"]
[null,null,"1.","ÁREA DEGRADADA POR DISPOSICIÓN DE RESIDUOS SÓLIDOS"]
[null,null,"2.","LIMITADA GESTIÓN MUNICIPAL EN EL ÁREA DEGRADADA"]
[null,null,"3.","DESCONOCIMIENTO DE LA POBLACIÓN INVOLUCRADA SOBRE LOS RIESGOS DE UN ÁREA DEGRADADA POR RR.SS"]
[]
[null,"2.2","PROBLEMA CENTRAL, CAUSAS Y EFECTOS"]
[]
[null,null,"PROBLEMA CENTRAL",null,null,null,null,{"$f":"\"DEGRADACIÓN DEL ÁREA UTILIZADA PARA LA DISPOSICIÓN FINAL DE RESIDUOS SÓLIDOS EN LA LOCALIDAD DE \"&AO21&\" - DISTRITO DE \"&AI21&\" - PROVINCIA DE \"&AC21&\" - DEPARTAMENTO DE \"&W21","v":"DEGRADACIÓN DEL ÁREA UTILIZADA PARA LA DISPOSICIÓN FINAL DE RESIDUOS SÓLIDOS EN LA LOCALIDAD DE  - DISTRITO DE  - PROVINCIA DE  - DEPARTAMENTO DE "}]
[]
[null,null,null,null,null,null,null,"DIRECTAS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDIRECTAS"]
[null,null,null,null,null,null,null,null,"INADECUADO MANEJO DE RESIDUOS SÓLIDOS EN ÁREA DEGRADADA",null,null,null,null,null,null,null,null,null,null,null,null,null,"INAPROPIADAS TÉCNICAS DE CONFINAMIENTO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INAPROPIADO MANEJO DE LIXIVIADOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INAPROPIADO MANEJO DE GASES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTRA CAUSA INDIRECTA (ESPECIFICAR)"]
[null,null,null,"CAUSAS",null,null,null,null,"DEFICIENTE GESTIÓN MUNICIPAL EN EL ÁREA DEGRADADA",null,null,null,null,null,null,null,null,null,null,null,null,null,"INAPROPIADO SISTEMA DE MONITOREO AMBIENTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERSONAL MUNICIPAL INSUFICIENTEMENTE CAPACITADO"]
[null,null,null,null,null,null,null,null,"INAPROPIADAS PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA ",null,null,null,null,null,null,null,null,null,null,null,null,null,"DESCONOCIMIENTO DE LOS RIESGOS E IMPACTOS A LA SALUD Y AL AMBIENTE DEL ÁREA DEGRADADA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INAPROPIADAS PRÁCTICAS DE LOS RECICLADORES EN EL ÁREA DEGRADADA POR RR.SS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"DIRECTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDIRECTOS "]
[null,null,null,null,null,null,null,null,"CONTAMINACIÓN AMBIENTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,"AFECTACIÓN DEL SUELO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFECTACIÓN DEL AIRE "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFECTACIÓN DEL AGUA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFECTACIÓN DE LA FLORA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFECTACIÓN DE LA FAUNA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTRO EFECTO INDIRECTO (ESPECIFICAR) "]
[null,null,null,"EFECTOS",null,null,null,null,"PROLIFERACIÓN DE VECTORES, ROEDORES, AVES Y OTROS",null,null,null,null,null,null,null,null,null,null,null,null,null,"RIESGOS A LA SALUD DE LAS PERSONAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AFECTACIÓN DE ANIMALES DE GRANJAS "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTRO EFECTO INDIRECTO (ESPECIFICAR) "]
[null,null,null,null,null,null,null,null,"PERSONAS EXPUESTAS A CONTRAER ENFERMEDADES",null,null,null,null,null,null,null,null,null,null,null,null,null,"RIESGOS A LA SALUD DE LA POBLACIÓN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIESGOS A LA SALUD DE LOS RECICLADORES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OTRO EFECTO INDIRECTO (ESPECIFICAR) "]
[]
[null,null,"EFECTO FINAL",null,null,null,null,{"$f":"\"DETERIORO DE LAS CONDICIONES AMBIENTALES EN EL ÁREA DE INFLUENCIA DE LA LOCALIDAD DE \"&AO47&\" - DISTRITO DE \"&AI47&\" - PROVINCIA DE \"&AC47&\" - DEPARTAMENTO DE \"&W47","v":"DETERIORO DE LAS CONDICIONES AMBIENTALES EN EL ÁREA DE INFLUENCIA DE LA LOCALIDAD DE  - DISTRITO DE  - PROVINCIA DE  - DEPARTAMENTO DE "}]
[]
[null,"2.3","ANÁLISIS DE INVOLUCRADOS"]
[]
[null,null,"INVOLUCRADO",null,null,null,null,null,null,null,"NÚMERO",null,"ÁMBITO DEL PARTICIPANTE",null,null,null,null,null,"POSICIÓN ",null,null,null,null,null,null,null,"INTERESES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMPROMISO"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(NACIONAL, REGIONAL, LOCAL, OTROS)",null,null,null,null,null,"(BENEFICIARIO, OPONENTE, PERJUDICADO, COOPERANTE)"]
[]
[]
[]
[]
[]
[]
[]
[null,"2.4","OBJETIVO DEL PROYECTO"]
[]
[null,null,"OBJETIVO CENTRAL",null,null,null,null,{"$f":"\"RECUPERACIÓN DEL ÁREA DEGRADADA POR LA DISPOSICIÓN INADECUADA DE RESIDUOS SÓLIDOS EN LA LOCALIDAD DE \"&AO21&\" - DISTRITO DE \"&AI21&\" - PROVINCIA DE \"&AC21&\" - DEPARTAMENTO DE \"&W21","v":"RECUPERACIÓN DEL ÁREA DEGRADADA POR LA DISPOSICIÓN INADECUADA DE RESIDUOS SÓLIDOS EN LA LOCALIDAD DE  - DISTRITO DE  - PROVINCIA DE  - DEPARTAMENTO DE "}]
[]
[null,null,"INDICADORES DE OBJETIVO"]
[]
[null,null,null,"INDICADORES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM",null,null,"META",null,null,null,null,null,null,null,null,"FUENTE DE VERIFICACIÓN"]
[null,null,"1.","ÁREA RECUPERADA POR DISPOSICIÓN DE RESIDUOS SÓLIDOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HECTÁREA",null,null,{"$f":"+Y128","v":0},null,null,null,"INFORME DEL ÁREA RESPONSABLE DE EJECUCIÓN"]
[null,null,"2.","IMPLEMENTACIÓN DE GESTIÓN MUNICIPAL EN EL ÁREA DEGRADADA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GLOBAL",null,null,null,null,null,null,"INFORME DEL ÁREA RESPONSABLE DE RECUPERACIÓN DEL ÁREA DEGRADADA"]
[null,null,"3.","CONOCIMIENTO DE LA POBLACIÓN INVOLUCRADA SOBRE LOS RIESGOS DE UN ÁREA DEGRADADA POR RR.SS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GLOBAL",null,null,null,null,null,null,"INFORMES DE EJECUCIÓN DE LOS TALLERES DE CAPACITACIÓN"]
[]
[null,null,"MEDIOS FUNDAMENTALES"]
[]
[null,null,"MEDIO FUNDAMENTAL 01: APROPIADAS TÉCNICAS DE  CONFINAMIENTO DE RESIDUOS SÓLIDOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,"MEDIO FUNDAMENTAL 02: APROPIADO MANEJO DE LIXIVIADOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,"MEDIO FUNDAMENTAL 03: APROPIADO MANEJO DE GASES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,"MEDIO FUNDAMENTAL 04: ADECUADA GESTIÓN TÉCNICA MUNICIPAL ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,"MEDIO FUNDAMENTAL 05: APROPIADAS PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[null,"2.5","DESCRIPCIÓN DE LAS ALTERNATIVAS DE SOLUCIÓN AL PROBLEMA"]
[null,null,"Incluir las acciones y/o medidas a considerar en la(s) alternativa(s)"]
[]
[null,null,null,null,"COMPONENTES",null,null,null,null,null,null,null,null,null,null,null,"DESCRIPCIÓN ALTERNATIVA N° 01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DESCRIPCIÓN ALTERNATIVA N° 02",null,null,null,null,null,null,null,null,null,null,null,null,null,"VER CRITERIOS"]
[null,null,{"$f":"+IF(T186=TRUE,\"CONFINAMIENTO DE RESIDUOS SÓLIDOS\",\"\")","v":"CONFINAMIENTO DE RESIDUOS SÓLIDOS"}]
[null,null,{"$f":"+IF(C196=\"CONFINAMIENTO DE RESIDUOS SÓLIDOS\",\"■  ACONDICIONAMIENTO DE RR.SS\",\"\")","v":"■  ACONDICIONAMIENTO DE RR.SS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"+IF(C196=\"CONFINAMIENTO DE RESIDUOS SÓLIDOS\",\"■  COLOCACIÓN DE COBERTURA FINAL\",\"\")","v":"■  COLOCACIÓN DE COBERTURA FINAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"+IF(C196=\"CONFINAMIENTO DE RESIDUOS SÓLIDOS\",\"■  COLOCACIÓN DE COBERTURA INTERMEDIA\",\"\")","v":"■  COLOCACIÓN DE COBERTURA INTERMEDIA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"+IF(C196=\"CONFINAMIENTO DE RESIDUOS SÓLIDOS\",\"■  COLOCACIÓN DE COBERTURA BASE\",\"\")","v":"■  COLOCACIÓN DE COBERTURA BASE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"+IF(C196=\"CONFINAMIENTO DE RESIDUOS SÓLIDOS\",\"■  CONSTRUCCIÓN DE INFRAESTRUCTURAS COMPLEMENTARIAS\",\"\")","v":"■  CONSTRUCCIÓN DE INFRAESTRUCTURAS COMPLEMENTARIAS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"+IF(T187=TRUE,\"MANEJO DE LIXIVIADOS\",\"\")","v":"MANEJO DE LIXIVIADOS"}]
[null,null,{"$f":"+IF(C202=\"MANEJO DE LIXIVIADOS\",\"■  CONSTRUCCIÓN DE INFRAESTRUCTURA\",\"\")","v":"■  CONSTRUCCIÓN DE INFRAESTRUCTURA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"+IF(T188=TRUE,\"MANEJO DE GASES\",\"\")","v":"MANEJO DE GASES"}]
[null,null,{"$f":"+IF(C204=\"MANEJO DE GASES\",\"■  CONSTRUCCIÓN DE INFRAESTRUCTURA\",\"\")","v":"■  CONSTRUCCIÓN DE INFRAESTRUCTURA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"+IF(T189=TRUE,\"GESTIÓN TÉCNICA MUNICIPAL\",\"\")","v":"GESTIÓN TÉCNICA MUNICIPAL"}]
[null,null,{"$f":"+IF(C206=\"GESTIÓN TÉCNICA MUNICIPAL\",\"■  DESARROLLO DE CAPACIDADES\",\"\")","v":"■  DESARROLLO DE CAPACIDADES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"+IF(T190=TRUE,\"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA\",\"\")","v":"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA"}]
[null,null,{"$f":"+IF(C208=\"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA\",\"■  CAPACITACIÓN\",\"\")","v":"■  CAPACITACIÓN"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,null,"¿EL PROYECTO PRESENTA ALTERNATIVA ÚNICA?",null,null,null,null,null,null,null,null,null,null,2]
[]
[null,"2.6","REQUERIMIENTOS INSTITUCIONALES, NORMATIVOS Y TÉCNICOS"]
[null,null,"(Referido a los aspectos técnicos y regulatorios que el proyecto deberá cumplir)"]
[]
[null,null,null,null,null,null,"REQUERIMIENTOS INSTITUCIONALES Y NORMATIVOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FASE FORMULACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FASE DE EJECUCIÓN"]
[null,null,"SANEAMIENTO FÍSICO LEGAL",null,null,null,null,"TERRENO DE PRIVADO O COMUNIDAD CAMPESINA",null,null,null,null,null,null,null,null,false,{"$f":"+IF(Q217=FALSE,\"\",\"CARGO DE INICIO DE TRÁMITE DE INSCRIPCIÓN ANTE SUNARP (COMPRA-VENTA, CESIÓN EN USO, DONACIÓN, TRANSFERENCIA U OTRO MECANISMO LEGAL)\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R217=\"\",\"\",\"TERRENO REGISTRADO EN SUNARP A FAVOR DEL MUNICIPIO\")","v":""}]
[null,null,null,null,null,null,null,"TERRENO DE ENTIDAD PÚBLICA (SBN, MINISTERIO, ETC)",null,null,null,null,null,null,null,null,false,{"$f":"+IF(Q218=FALSE,\"\",\"PARTIDA REGISTRAL ACTUALIZADA Y SOLICITUD DE TRANSFERENCIA DEL TERRENO A FAVOR DE LA MUNICIPALIDAD\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R218=\"\",\"\",\"PARTIDA REGISTRAL ACTUALIZADA (INCLUYE TRANSFERENCIA)\")","v":""}]
[null,null,null,null,null,null,null,"TERRENO DE PROPIEDAD DE LA MUNICIPALIDAD",null,null,null,null,null,null,null,null,false,{"$f":"+IF(Q219=FALSE,\"\",\"PARTIDA REGISTRAL ACTUALIZADA\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R219=\"\",\"\",\"PARTIDA REGISTRAL ACTUALIZADA\")","v":""}]
[null,null,"CONVENIO ENTRE GOBIERNO LOCAL COMPETENTE CON GOB. NACIONAL O REGIONAL",null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+IF(Q220=FALSE,\"\",\"CONVENIO DE FORMULACIÓN SUSCRITO ENTRE EL GL COMPETENTE Y GN O GR\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R220=\"\",\"\",\"CONVENIO DE EJECUCIÓN ENTRE GL COMPETENTE Y GN O GR\")","v":""}]
[null,null,"ORDENANZA MUNICIPAL CUMPLIMIENTO DE ART. 19 Y 90 DEL REGLAMENTO DE LGRS",null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"+IF(Q221=FALSE,\"\",\"PROPUESTA DE ORDENANZA MUNICIPAL\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(R221=\"\",\"\",\"ORDENANZA MUNICIPAL\")","v":""}]
[null,null,"OTRO (ESPECIFICAR):"]
[]
[null,null,"N°",null,null,null,"REQUERIMIENTOS TÉCNICOS PARA LA FASE DE FORMULACIÓN"]
[null,null,1,"PROSPECCIÓN A CIELO ABIERTO (CALICATA)"]
[null,null,2,"SONDAJE ELECTRICO VERTICAL"]
[null,null,3,"TOMOGRAFÍA ELÉCTRICA"]
[null,null,4,"ESTUDIO DE CANTERAS Y/O MATERIAL PARA EL CONFINAMIENTO"]
[null,null,5,"ESTUDIO TOPOGRÁFICO"]
[]
[null,"III.","FORMULACIÓN Y EVALUACIÓN"]
[]
[null,null,"Si en el proyecto se presenta más de una alternativa de solución (ver 2.5), se deberá realizar el análisis y la evaluación social de ambas alternativas (ir a pestañas Inversión y VAC). Para el presente capítulo III la información deberá corresponder únicamente a la alternativa seleccionada. "]
[]
[null,"3.1","HORIZONTE DE EVALUACIÓN "]
[]
[null,null,"PERIODO DE EJECUCIÓN: ",null,null,null,null,null,null,null,null,null,null,null,null,"PERIODO DE FUNCIONAMIENTO:",null,null,null,null,null,null,10,null,null,null,null,null,null,"HORIZONTE DE EVALUACIÓN:",null,null,null,null,null,null,{"$f":"IF(I237>=12,(I237/12+W237),(\"\"&W237&\"AÑOS + \"&I237&\" MESES\"))","v":"10AÑOS +  MESES"}]
[]
[null,null,"CONTRIBUCIÓN DEL PROYECTO DE INVERSIÓN AL CIERRE DE BRECHA"]
[]
[null,null,"BIEN CON BRECHA",null,null,null,null,null,null,null,"U.M.",null,"AÑOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,2,null,null,null,3,null,null,null,4,null,null,null,5,null,null,null,6,null,null,null,7,null,null,null,8,null,null,null,9,null,null,null,10]
[null,null,"ÁREAS DEGRADADAS POR RESIDUOS SÓLIDOS",null,null,null,null,null,null,null,"HA",null,{"$f":"+AA180","v":0},null,null,null,{"$f":"+M243","v":0},null,null,null,{"$f":"+Q243","v":0},null,null,null,{"$f":"+U243","v":0},null,null,null,{"$f":"+Y243","v":0},null,null,null,{"$f":"+AC243","v":0},null,null,null,{"$f":"+AG243","v":0},null,null,null,{"$f":"+AK243","v":0},null,null,null,{"$f":"+AO243","v":0},null,null,null,{"$f":"+AS243","v":0}]
[]
[null,"3.2","ANÁLISIS TÉCNICO"]
[]
[null,null,"N°","COMPONENTE",null,null,null,null,null,"ACCIONES",null,null,null,null,null,"ANÁLISIS TÉCNICO",null,null,null,"ÍTEM",null,null,null,"DETALLE"]
[null,null,"1",{"$f":"+C196","v":"CONFINAMIENTO DE RESIDUOS SÓLIDOS"},null,null,null,null,null,{"$f":"+C197","v":"■  ACONDICIONAMIENTO DE RR.SS"},null,null,null,null,null,{"$f":"+IF(J248=\"\",\"\",\"LOCALIZACIÓN\")","v":"LOCALIZACIÓN"},null,null,null,{"$f":"+IF(P248=\"\",\"\",\"INFRAESTRUCTURA\")","v":"INFRAESTRUCTURA"},null,null,null,{"$f":"IF(T248=\"\",\"\",IF(S197=1,\"\",VLOOKUP(S197,BASE!S4:T7,2,FALSE)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(X248,1,40)","v":""},null,null,null,null,null,null,{"$f":"+IF(X249=\"\",\"\",\": MOVIMIENTO DE LOS RR.SS\")","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"+C198","v":"■  COLOCACIÓN DE COBERTURA FINAL"},null,null,null,null,null,{"$f":"+IF(J250=\"\",\"\",\"TECNOLOGÍA\")","v":"TECNOLOGÍA"},null,null,null,{"$f":"+IF(P250=\"\",\"\",\"INFRAESTRUCTURA\")","v":"INFRAESTRUCTURA"},null,null,null,{"$f":"IF(T250=\"\",\"\",IF(S198=1,\"\",VLOOKUP(S198,BASE!V4:W8,2,FALSE)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X250=\"\",\"\",IF(X250=\"CAPA DE COBERTURA\",MID(X250,1,18),IF(X250=\"CAPA DE TIERRA VEGETAL Y CAPA DE COBERTURA\",MID(X250,1,22))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X251=\"\",\"\",IF(X251=\"CAPA DE TIERRA VEGETAL\",\": INSTALACIÓN DE TIERRA DE CHACRA Y VEGETACIÓN DE LA ZONA\",\": INSTALACIÓN DE ARENA, LIMO, ARENO LIMOSO, LIMO ARCILLOSO U OTRO\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X250=\"\",\"\",IF(X250=\"CAPA DE COBERTURA\",\"\",IF(X250=\"CAPA DE TIERRA VEGETAL Y CAPA DE COBERTURA\",MID(X250,26,100))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X252=\"\",\"\",IF(X252=\"CAPA VEGETAL\",\": INSTALACIÓN DE TIERRA DE CHACRA Y VEGETACIÓN DE LA ZONA\",\": INSTALACIÓN DE ARENA, LIMO, ARENO LIMOSO, LIMO ARCILLOSO U OTRO\"))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"+C199","v":"■  COLOCACIÓN DE COBERTURA INTERMEDIA"},null,null,null,null,null,{"$f":"+IF(J253=\"\",\"\",\"TAMAÑO\")","v":"TAMAÑO"},null,null,null,{"$f":"+IF(P253=\"\",\"\",\"INFRAESTRUCTURA\")","v":"INFRAESTRUCTURA"},null,null,null,{"$f":"IF(T253=\"\",\"\",IF(S199=1,\"\",VLOOKUP(S199,BASE!Y4:Z6,2,FALSE)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X253=\"\",\"\",IF(X253=\"CAPA DRENANTE DE LLUVIA Y CAPA IMPERMEABLE\",MID(X253,1,23),IF(X253=\"CAPA DRENANTE DE LLUVIA, CAPA IMPERMEABLE Y CAPA DRENANTE DE GAS\",MID(X253,1,23))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X254=\"\",\"\",\": INSTALACIÓN DE ARENA O GRAVA\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X253=\"\",\"\",IF(X253=\"CAPA DRENANTE DE LLUVIA Y CAPA IMPERMEABLE\",MID(X253,27,16),IF(X253=\"CAPA DRENANTE DE LLUVIA, CAPA IMPERMEABLE Y CAPA DRENANTE DE GAS\",MID(X253,26,16))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X255=\"\",\"\",\": INSTALACIÓN DE ARCILLA, BENTONITA O GEOMEMBRANA\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X253=\"\",\"\",IF(X253=\"CAPA DRENANTE DE LLUVIA Y CAPA IMPERMEABLE\",\"\",IF(X253=\"CAPA DRENANTE DE LLUVIA, CAPA IMPERMEABLE Y CAPA DRENANTE DE GAS\",MID(X253,45,23))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X256=\"\",\"\",\": INSTALACIÓN DE ARENA O GRAVA\")","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"+C200","v":"■  COLOCACIÓN DE COBERTURA BASE"},null,null,null,null,null,{"$f":"+IF(J257=\"\",\"\",\"TAMAÑO\")","v":"TAMAÑO"},null,null,null,{"$f":"+IF(P257=\"\",\"\",\"INFRAESTRUCTURA\")","v":"INFRAESTRUCTURA"},null,null,null,{"$f":"IF(T257=\"\",\"\",IF(S200=1,\"\",VLOOKUP(S200,BASE!AB4:AC5,2,FALSE)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X257=\"\",\"\",MID(X257,1,23))","v":""},null,null,null,null,null,null,{"$f":"+IF(X258=\"\",\"\",\": INSTALACIÓN DE ARENA, LIMO U OTRO\")","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"+C201","v":"■  CONSTRUCCIÓN DE INFRAESTRUCTURAS COMPLEMENTARIAS"},null,null,null,null,null,{"$f":"+IF(J259=\"\",\"\",\"TAMAÑO\")","v":"TAMAÑO"},null,null,null,{"$f":"+IF(P259=\"\",\"\",\"INFRAESTRUCTURA\")","v":"INFRAESTRUCTURA"},null,null,null,{"$f":"IF(T259=\"\",\"\",IF(S201=1,\"\",VLOOKUP(S201,BASE!P4:Q19,2,FALSE)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X259=\"\",\"\",IF(X259=\"VÍAS DE ACCESO\",X259,IF(X259=\"CANAL PLUVIAL\",X259,IF(X259=\"CERCO PERIMÉTRICO\",X259,IF(X259=\"OTRA INFRAESTRUCTURA\",X259,IF(X259=\"VÍAS DE ACCESO Y CANAL PLUVIAL\",MID(X259,1,14),IF(X259=\"VÍAS DE ACCESO Y CERCO PERIMÉTRICO\",MID(X259,1,14),IF(X259=\"VÍAS DE ACCESO Y OTRA INFRAESTRUCTURA\",MID(X259,1,14),IF(X259=\"CANAL PLUVIAL Y CERCO PERIMÉTRICO\",MID(X259,1,13),IF(X259=\"CANAL PLUVIAL Y OTRA INFRAESTRUCTURA\",MID(X259,1,13),IF(X259=\"CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,1,17),IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL Y CERCO PERIMÉTRICO\",MID(X259,1,14),IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL Y OTRA INFRAESTRUCTURA\",MID(X259,1,14),IF(X259=\"VÍAS DE ACCESO, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,1,14),IF(X259=\"CANAL PLUVIAL, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,1,13),IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,1,14)))))))))))))))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X260=\"\",\"\",IF(X260=\"VÍAS DE ACCESO\",\": TERRAPLENADO, CAPA DE RODADURA, REFINE Y NIVELACIÓN\",IF(X260=\"CANAL PLUVIAL\",\": CONSTRUCCIÓN DE CUNETAS TRIANGULARES Y/O CUNETAS TRAPEZOIDALES\",IF(X260=\"CERCO PERIMÉTRICO\",\": INSTALACIÓN DE CERCO CON PALO DE LA ZONA Y ALAMBRE DE PUAS E INSTALACIÓN DE PUERTA EN CERCO\",IF(X260=\"OTRA INFRAESTRUCTURA\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X259=\"\",\"\",IF(X259=\"VÍAS DE ACCESO\",\"\",IF(X259=\"CANAL PLUVIAL\",\"\",IF(X259=\"CERCO PERIMÉTRICO\",\"\",IF(X259=\"OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"VÍAS DE ACCESO Y CANAL PLUVIAL\",MID(X259,18,15),IF(X259=\"VÍAS DE ACCESO Y CERCO PERIMÉTRICO\",MID(X259,18,21),IF(X259=\"VÍAS DE ACCESO Y OTRA INFRAESTRUCTURA\",MID(X259,18,20),IF(X259=\"CANAL PLUVIAL Y CERCO PERIMÉTRICO\",MID(X259,17,20),IF(X259=\"CANAL PLUVIAL Y OTRA INFRAESTRUCTURA\",MID(X259,17,21),IF(X259=\"CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,21,20),IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL Y CERCO PERIMÉTRICO\",MID(X259,17,13),IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL Y OTRA INFRAESTRUCTURA\",MID(X259,17,13),IF(X259=\"VÍAS DE ACCESO, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,17,17),IF(X259=\"CANAL PLUVIAL, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,16,17),IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,17,13)))))))))))))))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X261=\"\",\"\",IF(X261=\"VÍAS DE ACCESO\",\":TERRAPLENADO, CAPA DE RODADURA, REFINE Y NIVELACIÓN\",IF(X261=\"CANAL PLUVIAL\",\": CONSTRUCCIÓN DE CUNETAS TRIANGULARES Y/O CUNETAS TRAPEZOIDALES\",IF(X261=\"CERCO PERIMÉTRICO\",\": INSTALACIÓN DE CERCO CON PALO DE LA ZONA Y ALAMBRE DE PUAS E INSTALACIÓN DE PUERTA EN CERCO\",IF(X261=\"OTRA INFRAESTRUCTURA\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X259=\"\",\"\",IF(X259=\"VÍAS DE ACCESO\",\"\",IF(X259=\"CANAL PLUVIAL\",\"\",IF(X259=\"CERCO PERIMÉTRICO\",\"\",IF(X259=\"OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"VÍAS DE ACCESO Y CANAL PLUVIAL\",\"\",IF(X259=\"VÍAS DE ACCESO Y CERCO PERIMÉTRICO\",\"\",IF(X259=\"VÍAS DE ACCESO Y OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"CANAL PLUVIAL Y CERCO PERIMÉTRICO\",\"\",IF(X259=\"CANAL PLUVIAL Y OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL Y CERCO PERIMÉTRICO\",MID(X259,33,20),IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL Y OTRA INFRAESTRUCTURA\",MID(X259,33,20),IF(X259=\"VÍAS DE ACCESO, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,37,20),IF(X259=\"CANAL PLUVIAL, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,36,20),IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,32,17)))))))))))))))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X262=\"\",\"\",IF(X262=\"VÍAS DE ACCESO\",\":TERRAPLENADO, CAPA DE RODADURA, REFINE Y NIVELACIÓN\",IF(X262=\"CANAL PLUVIAL\",\"CONSTRUCCIÓN DE CUNETAS TRIANGULARES Y/O CUNETAS TRAPEZOIDALES\",IF(X262=\"CERCO PERIMÉTRICO\",\": INSTALACIÓN DE CERCO CON PALO DE LA ZONA Y ALAMBRE DE PUAS E INSTALACIÓN DE PUERTA EN CERCO\",IF(X262=\"OTRA INFRAESTRUCTURA\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X259=\"\",\"\",IF(X259=\"VÍAS DE ACCESO\",\"\",IF(X259=\"CANAL PLUVIAL\",\"\",IF(X259=\"CERCO PERIMÉTRICO\",\"\",IF(X259=\"OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"VÍAS DE ACCESO Y CANAL PLUVIAL\",\"\",IF(X259=\"VÍAS DE ACCESO Y CERCO PERIMÉTRICO\",\"\",IF(X259=\"VÍAS DE ACCESO Y OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"CANAL PLUVIAL Y CERCO PERIMÉTRICO\",\"\",IF(X259=\"CANAL PLUVIAL Y OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL Y CERCO PERIMÉTRICO\",\"\",IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL Y OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"VÍAS DE ACCESO, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"CANAL PLUVIAL, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",\"\",IF(X259=\"VÍAS DE ACCESO, CANAL PLUVIAL, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA\",MID(X259,52,20)))))))))))))))))","v":""}]
[null,null,"2",{"$f":"+C202","v":"MANEJO DE LIXIVIADOS"},null,null,null,null,null,{"$f":"+C203","v":"■  CONSTRUCCIÓN DE INFRAESTRUCTURA"},null,null,null,null,null,{"$f":"+IF(J264=\"\",\"\",\"TAMAÑO\")","v":"TAMAÑO"},null,null,null,{"$f":"+IF(P264=\"\",\"\",\"INFRAESTRUCTURA\")","v":"INFRAESTRUCTURA"},null,null,null,{"$f":"IF(T264=\"\",\"\",IF(S203=1,\"\",VLOOKUP(S203,BASE!G4:H8,2,FALSE)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X264=\"\",\"\",IF(X264=\"POZO DE MONITOREO\",MID(X264,1,18),IF(X264=\"POZO DE EXTRACCIÓN Y POZO DE MONITOREO\",MID(X264,1,18),IF(X264=\"DRENES, POZA DE ALMACENAMIENTO Y POZO DE MONITOREO\",MID(X264,1,6),IF(X264=\"DRENES, POZO DE EXTRACCIÓN, POZA DE ALMACENAMIENTO Y POZO DE MONITOREO\",MID(X264,1,6))))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X265=\"\",\"\",IF(X265=\"DRENES\",\": EXCAVACIÓN DE MATERIAL, EMPEDRADO DE DRENES (MATERIAL GRANULAR), TUBERÍA PERFORADA, GEOTEXTIL\",\": PERFORACIÓN DE POZO, RELLENO CON GRAVA, TUBERÍA PERFORADA Y LISA, BENTONITA,TAPA METÁLICA, BASE DE CONCRETO\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X264=\"\",\"\",IF(X264=\"POZO DE MONITOREO\",\"\",IF(X264=\"POZO DE EXTRACCIÓN Y POZO DE MONITOREO\",MID(X264,22,50),IF(X264=\"DRENES Y POZO DE EXTRACCIÓN\",MID(X264,10,19),IF(X264=\"DRENES Y POZA DE ALMACENAMIENTO\",MID(X264,10,24),IF(X264=\"DRENES, POZA DE ALMACENAMIENTO Y POZO DE MONITOREO\",MID(X264,9,22),IF(X264=\"DRENES, POZO DE EXTRACCIÓN, POZA DE ALMACENAMIENTO Y POZO DE MONITOREO\",MID(X264,9,18))))))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X266=\"\",\"\",IF(X266=\"DRENES\",\": EXCAVACIÓN DE MATERIAL, EMPEDRADO DE DRENES (MATERIAL GRANULAR), TUBERÍA PERFORADA, GEOTEXTIL\",IF(X266=\"POZO DE EXTRACCIÓN\",\": PERFORACIÓN DE POZO, RELLENO CON GRAVA, TUBERÍA PERFORADA Y LISA, BENTONITA,TAPA METÁLICA, BASE DE CONCRETO\",IF(X266=\"POZO DE MONITOREO\",\": PERFORACIÓN DE POZO, RELLENO CON GRAVA, TUBERÍA PERFORADA Y LISA, BENTONITA,TAPA METÁLICA, BASE DE CONCRETO\", IF(X266=\"POZA DE ALMACENAMIENTO\",\": GEOMEMBRANA, TABLONES DE MADERA, CONCRETO (EXCAVACIÓN DE POZA); O DEPÓSITO PEAD\")))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X264=\"\",\"\",IF(X264=\"POZO DE MONITOREO\",\"\",IF(X264=\"POZO DE EXTRACCIÓN Y POZO DE MONITOREO\",\"\",IF(X264=\"DRENES Y POZO DE EXTRACCIÓN\",\"\",IF(X264=\"DRENES Y POZA DE ALMACENAMIENTO\",\"\",IF(X264=\"DRENES, POZA DE ALMACENAMIENTO Y POZO DE MONITOREO\",MID(X264,34,25),IF(X264=\"DRENES, POZO DE EXTRACCIÓN, POZA DE ALMACENAMIENTO Y POZO DE MONITOREO\",MID(X264,29,22))))))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X267=\"\",\"\",IF(X267=\"DRENES\",\": EXCAVACIÓN DE MATERIAL, EMPEDRADO DE DRENES (MATERIAL GRANULAR), TUBERÍA PERFORADA, GEOTEXTIL\",IF(X267=\"POZO DE EXTRACCIÓN\",\": PERFORACIÓN DE POZO, RELLENO CON GRAVA, TUBERÍA PERFORADA Y LISA, BENTONITA,TAPA METÁLICA, BASE DE CONCRETO\",IF(X267=\"POZO DE MONITOREO\",\": PERFORACIÓN DE POZO, RELLENO CON GRAVA, TUBERÍA PERFORADA Y LISA, BENTONITA,TAPA METÁLICA, BASE DE CONCRETO\",IF(X267=\"POZA DE ALMACENAMIENTO\",\": GEOMEMBRANA, TABLONES DE MADERA, CONCRETO (EXCAVACIÓN DE POZA); O DEPÓSITO PEAD\")))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X264=\"\",\"\",IF(X264=\"POZO DE MONITOREO\",\"\",IF(X264=\"POZO DE EXTRACCIÓN Y POZO DE MONITOREO\",\"\",IF(X264=\"DRENES Y POZO DE EXTRACCIÓN\",\"\",IF(X264=\"DRENES Y POZA DE ALMACENAMIENTO\",\"\",IF(X264=\"DRENES, POZA DE ALMACENAMIENTO Y POZO DE MONITOREO\",\"\",IF(X264=\"DRENES, POZO DE EXTRACCIÓN, POZA DE ALMACENAMIENTO Y POZO DE MONITOREO\",MID(X264,54,23))))))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X268=\"\",\"\",IF(X268=\"DRENES\",\": EXCAVACIÓN DE MATERIAL, EMPEDRADO DE DRENES (MATERIAL GRANULAR), TUBERÍA PERFORADA, GEOTEXTIL\",IF(X268=\"POZO DE EXTRACCIÓN\",\": PERFORACIÓN DE POZO, RELLENO CON GRAVA, TUBERÍA PERFORADA Y LISA, BENTONITA,TAPA METÁLICA, BASE DE CONCRETO\",IF(X268=\"POZA DE ALMACENAMIENTO\",\": GEOMEMBRANA, TABLONES DE MADERA, CONCRETO (EXCAVACIÓN DE POZA); O DEPÓSITO PEAD\",IF(X268=\"POZO DE MONITOREO\",\": PERFORACIÓN DE POZO, RELLENO CON GRAVA, TUBERÍA PERFORADA Y LISA, BENTONITA, TAPA METÁLICA, BASE DE CONCRETO\")))))","v":""}]
[null,null,"3",{"$f":"+C204","v":"MANEJO DE GASES"},null,null,null,null,null,{"$f":"+C205","v":"■  CONSTRUCCIÓN DE INFRAESTRUCTURA"},null,null,null,null,null,{"$f":"+IF(J269=\"\",\"\",\"TAMAÑO\")","v":"TAMAÑO"},null,null,null,{"$f":"+IF(P269=\"\",\"\",\"INFRAESTRUCTURA\")","v":"INFRAESTRUCTURA"},null,null,null,{"$f":"IF(T269=\"\",\"\",IF(S205=1,\"\",VLOOKUP(S205,BASE!M4:N6,2,FALSE)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X269=\"\",\"\",IF(X269=\"CHIMENEA\",MID(X269,1,8),IF(X269=\"DRENES Y CHIMENEA\",MID(X269,1,6))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X270=\"\",\"\",IF(X270=\"DRENES\",\": EXCAVACIÓN DE MATERIAL, EMPEDRADO DE DRENES (MATERIAL GRANULAR), TUBERÍA, GEOTEXTIL\",\"PERFORACIÓN DE POZO, RELLENO CON GRAVA, TUBERÍA PERFORADA Y LISA,ESTRUCTURA DE MADERA. MALLA METÁLICA, QUEMADOR\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X269=\"\",\"\",IF(X269=\"CHIMENEA\",\"\",IF(X269=\"DRENES Y CHIMENEA\",MID(X269,10,11))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X271=\"\",\"\",IF(X271=\"DRENES\",\": EXCAVACIÓN DE MATERIAL, EMPEDRADO DE DRENES (MATERIAL GRANULAR), TUBERÍA, GEOTEXTIL\",\": PERFORACIÓN DE POZO, RELLENO CON GRAVA, TUBERÍA PERFORADA Y LISA,ESTRUCTURA DE MADERA, MALLA METÁLICA, QUEMADOR\"))","v":""}]
[null,null,"4",{"$f":"+C206","v":"GESTIÓN TÉCNICA MUNICIPAL"},null,null,null,null,null,{"$f":"+C207","v":"■  DESARROLLO DE CAPACIDADES"},null,null,null,null,null,{"$f":"+IF(J272=\"\",\"\",\"TAMAÑO\")","v":"TAMAÑO"},null,null,null,{"$f":"+IF(P272=\"\",\"\",\"INTANGIBLE\")","v":"INTANGIBLE"},null,null,null,{"$f":"IF(T272=\"\",\"\",IF(S207=1,\"\",VLOOKUP(S207,BASE!G12:H15,2,FALSE)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X272=\"\",\"\",IF(X272=\"ELABORACIÓN DE MANUAL OPERATIVO Y PROGRAMA DE MONITOREO AMBIENTAL\",MID(X272,1,65),IF(X272=\"CAPACITACIÓN DEL PERSONAL MUNICIPAL\",MID(X272,1,35),IF(X272=\"ELABORACIÓN DE MANUAL OPERATIVO Y PROGRAMA DE MONITOREO AMBIENTAL Y CAPACITACIÓN DEL PERSONAL MUNICIPAL\",MID(X272,1,65)))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X273=\"\",\"\",IF(X273=\"ELABORACION DE MANUAL OPERATIVO Y PROGRAMA DE MONITOREO AMBIENTAL\",\": CONTRATACIÓN DE CONSULTOR PARA ELABORAR MANUAL DE O&M Y MANUAL DE SEGURIDAD Y SALUD OCUPACIONAL\",\": CONTRATACIÓN DE CONSULTOR PARA CAPACITAR AL PERSONAL MUNICIPAL (ELABORACIÓN DE TALLERES)\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X272=\"\",\"\",IF(X272=\"ELABORACIÓN DE MANUAL OPERATIVO Y PROGRAMA DE MONITOREO AMBIENTAL\",\"\",IF(X272=\"CAPACITACIÓN DEL PERSONAL MUNICIPAL\",\"\",IF(X272=\"ELABORACIÓN DE MANUAL OPERATIVO Y PROGRAMA DE MONITOREO AMBIENTAL Y CAPACITACIÓN DEL PERSONAL MUNICIPAL\",MID(X272,69,85)))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X274=\"\",\"\",IF(X274=\"ELABORACION DE MANUAL OPERATIVO Y PROGRAMA DE MONITOREO AMBIENTAL\",\": CONTRATACIÓN DE CONSULTOR PARA ELABORAR MANUAL DE O&M Y MANUAL DE SEGURIDAD Y SALUD OCUPACIONAL\",\": CONTRATACIÓN DE CONSULTOR PARA CAPACITAR AL PERSONAL MUNICIPAL (ELABORACIÓN DE TALLERES)\"))","v":""}]
[null,null,5,{"$f":"+C208","v":"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA"},null,null,null,null,null,{"$f":"+C209","v":"■  CAPACITACIÓN"},null,null,null,null,null,{"$f":"+IF(J275=\"\",\"\",\"TAMAÑO\")","v":"TAMAÑO"},null,null,null,{"$f":"+IF(P275=\"\",\"\",\"INTANGIBLE\")","v":"INTANGIBLE"},null,null,null,{"$f":"IF(T275=\"\",\"\",IF(S209=1,\"\",VLOOKUP(S209,BASE!J12:K15,2,FALSE)))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X275=\"\",\"\",IF(X275=\"CAPACITACIÓN A LA POBLACIÓN A TRAVES DE CAMPAÑAS INFORMATIVAS\",MID(X275,1,61),IF(X275=\"CAPACITACIÓN A LOS RECICLADORES\",MID(X275,1,35),IF(X275=\"CAPACITACIÓN A LA POBLACIÓN A TRAVES DE CAMPAÑAS INFORMATIVAS Y CAPACITACIÓN A LOS RECICLADORES\",MID(X275,1,61)))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X276=\"\",\"\",IF(X276=\"CAPACITACION A LA POBLACION A TRAVES DE CAMPAÑAS INFORMATIVAS\",\": CONTRATACIÓN DE CONSULTOR PARA CAPACITAR A LA POBLACIÓN (ELABORACIÓN DE TALLERES)\",\": CONTRATACIÓN DE CONSULTOR PARA CAPACITAR A LOS RECICLADORES (ELABORACIÓN DE TALLERES)\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X275=\"\",\"\",IF(X275=\"CAPACITACIÓN A LA POBLACIÓN A TRAVES DE CAMPAÑAS INFORMATIVAS\",\"\",IF(X275=\"CAPACITACIÓN A LOS RECICLADORES\",\"\",IF(X275=\"CAPACITACIÓN A LA POBLACIÓN A TRAVES DE CAMPAÑAS INFORMATIVAS Y CAPACITACIÓN A LOS RECICLADORES\",\"CAPACITACIÓN A LOS RECICLADORES\"))))","v":""},null,null,null,null,null,null,{"$f":"+IF(X277=\"\",\"\",IF(X277=\"CAPACITACIÓN A LA POBLACIÓN A TRAVES DE CAMPAÑAS INFORMATIVAS\",\": CONTRATACIÓN DE CONSULTOR PARA ELABORAR MANUAL DE O&M Y MANUAL DE SEGURIDAD Y SALUD OCUPACIONAL\",\": CONTRATACIÓN DE CONSULTOR PARA CAPACITAR A LOS RECICLADORES (ELABORACIÓN DE TALLERES)\"))","v":""}]
[]
[null,null,"DETALLE DE LAS METAS FÍSICAS Y PLAZOS"]
[]
[null,null,"PRODUCTO GLOBAL",null,null,null,null,"PRODUCTO POR MEDIO FUNDAMENTAL",null,null,null,null,null,"DESCRIPCIÓN DE ACCIONES POR MEDIO FUNDAMENTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIDAD DE PRODUCCIÓN",null,null,null,null,"EXPEDIENTE TÉCNICO O DOCUMENTO EQUIVALENTE",null,null,null,null,null,null,null,"EJECUCIÓN FÍSICA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UM",null,"META",null,null,"FECHA INICIO",null,null,null,"FECHA TÉRMINO",null,null,null,"FECHA INICIO",null,null,null,"FECHA TÉRMINO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T186=TRUE,C186,\"\")","v":"MEDIO FUNDAMENTAL 01: APROPIADAS TÉCNICAS DE  CONFINAMIENTO DE RESIDUOS SÓLIDOS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C197","v":"■  ACONDICIONAMIENTO DE RR.SS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N284=\"\",\"\",IF(S197=1,\"\",VLOOKUP(S197,BASE!S4:T7,2,FALSE)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N285=\"\",\"\",\"m3\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C198","v":"■  COLOCACIÓN DE COBERTURA FINAL"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N286=\"\",\"\",X251)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N287=\"\",\"\",\"m3\")","v":""}]
[null,null,null,null,null,null,null,"      ",{"$f":"+IF(N283=\"\",\"\",\"HECTÁREAS CONFINADAS DE ÁREA DEGRADADAS POR  RESIDUOS SÓLIDOS\")","v":"HECTÁREAS CONFINADAS DE ÁREA DEGRADADAS POR  RESIDUOS SÓLIDOS"},null,null,null,null,{"$f":"IF(N286=\"\",\"\",X252)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N288=\"\",\"\",\"m3\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C199","v":"■  COLOCACIÓN DE COBERTURA INTERMEDIA"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N289=\"\",\"\",X254)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N290=\"\",\"\",\"ml\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N289=\"\",\"\",X255)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N291=\"\",\"\",\"m2\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N289=\"\",\"\",X256)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N292=\"\",\"\",\"ml\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C200","v":"■  COLOCACIÓN DE COBERTURA BASE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N293=\"\",\"\",X258)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N294=\"\",\"\",\"m3\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C201","v":"■  CONSTRUCCIÓN DE INFRAESTRUCTURAS COMPLEMENTARIAS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N295=\"\",\"\",X260)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N296=\"\",\"\",\"ml\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N295=\"\",\"\",X261)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N297=\"\",\"\",\"ml\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N295=\"\",\"\",X262)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N298=\"\",\"\",\"ml\")","v":""}]
[null,null,{"$f":"+M243","v":0},"HECTÁREAS DE ÁREA RECUPERADA POR LA DISPOSICIÓN INADECUADA DE RR.SS",null,null,null,null,null,null,null,null,null,{"$f":"IF(N295=\"\",\"\",X263)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T187=TRUE,C187,\"\")","v":"MEDIO FUNDAMENTAL 02: APROPIADO MANEJO DE LIXIVIADOS"}]
[null,null,null,null,null,null,null,"      ",{"$f":"+IF(N300=\"\",\"\",\"POZO DE MONITOREO\")","v":"POZO DE MONITOREO"},null,null,null,null,{"$f":"+C203","v":"■  CONSTRUCCIÓN DE INFRAESTRUCTURA"}]
[null,null,null,null,null,null,null,"      ",{"$f":"+IF(N300=\"\",\"\",\"POZO DE EXTRACCIÓN\")","v":"POZO DE EXTRACCIÓN"},null,null,null,null,{"$f":"IF(N301=\"\",\"\",X265)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N302=\"\",\"\",\"ml\")","v":""}]
[null,null,null,null,null,null,null,"      ",{"$f":"+IF(N300=\"\",\"\",\"ML DE DRENES\")","v":"ML DE DRENES"},null,null,null,null,{"$f":"IF(N301=\"\",\"\",X266)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N303=\"\",\"\",\"und\")","v":""}]
[null,null,null,null,null,null,null,"      ",{"$f":"+IF(N300=\"\",\"\",\"POZA DE ALMACENAMIENTO\")","v":"POZA DE ALMACENAMIENTO"},null,null,null,null,{"$f":"IF(N301=\"\",\"\",X267)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N304=\"\",\"\",\"und\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N301=\"\",\"\",X268)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N305=\"\",\"\",\"und\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T188=TRUE,C188,\"\")","v":"MEDIO FUNDAMENTAL 03: APROPIADO MANEJO DE GASES"}]
[null,null,null,null,null,null,null,"      ",{"$f":"+IF(N306=\"\",\"\",\"ML DE CHIMENEAS\")","v":"ML DE CHIMENEAS"},null,null,null,null,{"$f":"+C205","v":"■  CONSTRUCCIÓN DE INFRAESTRUCTURA"}]
[null,null,null,null,null,null,null,"      ",{"$f":"+IF(N306=\"\",\"\",\"POZO DE MONITOREO\")","v":"POZO DE MONITOREO"},null,null,null,null,{"$f":"IF(N307=\"\",\"\",X270)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N308=\"\",\"\",\"ml\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N307=\"\",\"\",X271)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N309=\"\",\"\",\"und\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T189=TRUE,C189,\"\")","v":"MEDIO FUNDAMENTAL 04: ADECUADA GESTIÓN TÉCNICA MUNICIPAL "}]
[null,null,null,null,null,null,null,"      ",{"$f":"+IF(N310=\"\",\"\",\"FUNCIONARIOS CAPACITADOS\")","v":"FUNCIONARIOS CAPACITADOS"},null,null,null,null,{"$f":"+C207","v":"■  DESARROLLO DE CAPACIDADES"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N311=\"\",\"\",X273)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N312=\"\",\"\",\"consultoría\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N311=\"\",\"\",X274)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N313=\"\",\"\",\"consultoría\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T190=TRUE,C190,\"\")","v":"MEDIO FUNDAMENTAL 05: APROPIADAS PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA"}]
[null,null,null,null,null,null,null,"      ",{"$f":"+IF(N314=\"\",\"\",\"PERSONAS CAPACITADAS\")","v":"PERSONAS CAPACITADAS"},null,null,null,null,{"$f":"+C209","v":"■  CAPACITACIÓN"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N315=\"\",\"\",X276)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N316=\"\",\"\",\"consultoría\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N315=\"\",\"\",X277)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N317=\"\",\"\",\"consultoría\")","v":""}]
[]
[null,3.3,"COSTOS DEL PROYECTO"]
[]
[null,null,"FECHA PREVISTA DE INICIO DE EJECUCIÓN (MES/AÑO):",null,null,null,null,null,null,null,null,null,null,null,"MES:",null,null,null,null,null,"AÑO:"]
[]
[null,null,"PERÍODO",null,null,null,3,null,null,null,null,"Nº DE PERÍODOS"]
[]
[null,null,"3.3.1",null,"CRONOGRAMA DE INVERSIÓN POR COMPONENTES"]
[]
[null,null,"ITEM",null,"COMPONENTES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIPO DE ÍTEM",null,null,null,null,"AÑO 20_____",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL INVERSIÓN POR COMPONENTE (S/)"]
[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,null,null,null,null,null,null,null,null,null,{"$f":"+IF(G323=1,\"\",IF(G323=2,\"MES\",IF(G323=3,\"BIMESTRE\",IF(G323=4,\"TRIMESTRE\",\"SEMESTRE\"))))","v":"BIMESTRE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10,null,11,null,12]
[null,null,"1.",null,{"$f":"+D248","v":"CONFINAMIENTO DE RESIDUOS SÓLIDOS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(E330=\"\",\"\",\"INFRAESTRUCTURA\")","v":"INFRAESTRUCTURA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+INVERSIÓN!H17+INVERSIÓN!H18+INVERSIÓN!H19","v":0}]
[null,null,"2.",null,{"$f":"+D264","v":"MANEJO DE LIXIVIADOS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(E331=\"\",\"\",\"INFRAESTRUCTURA\")","v":"INFRAESTRUCTURA"},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,null,{"$f":"+INVERSIÓN!R17+INVERSIÓN!R18+INVERSIÓN!R19","v":0}]
[null,null,"3.",null,{"$f":"+D269","v":"MANEJO DE GASES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(E332=\"\",\"\",\"INFRAESTRUCTURA\")","v":"INFRAESTRUCTURA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+INVERSIÓN!AB17+INVERSIÓN!AB18+INVERSIÓN!AB19","v":0}]
[null,null,"4.",null,{"$f":"+D272","v":"GESTIÓN TÉCNICA MUNICIPAL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(E333=\"\",\"\",\"INTANGIBLE\")","v":"INTANGIBLE"},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,null,{"$f":"+INVERSIÓN!AK16","v":0}]
[null,null,"5.",null,{"$f":"+D275","v":"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(E334=\"\",\"\",\"INTANGIBLE\")","v":"INTANGIBLE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+INVERSIÓN!AK33","v":0}]
[null,null,"6.",null,{"$f":"+IF(E330=\"\",\"\",IF(E331=\"\",\"\",IF(E332=\"\",\"\",\"GESTIÓN DEL PROYECTO\")))","v":"GESTIÓN DEL PROYECTO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(E335=\"\",\"\",\"GESTIÓN\")","v":"GESTIÓN"},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,null,{"$f":"+VAC!P18","v":0}]
[null,null,"7.",null,{"$f":"+IF(E330=\"\",\"\",IF(E331=\"\",\"\",IF(E332=\"\",\"\",\"ESTUDIO DEFINITIVO\")))","v":"ESTUDIO DEFINITIVO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(E336=\"\",\"\",\"GESTIÓN\")","v":"GESTIÓN"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VAC!P19","v":0}]
[null,null,"8.",null,{"$f":"+IF(E330=\"\",\"\",IF(E331=\"\",\"\",IF(E332=\"\",\"\",\"SUPERVISIÓN DE ESTUDIO DEFINITIVO\")))","v":"SUPERVISIÓN DE ESTUDIO DEFINITIVO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(E337=\"\",\"\",\"GESTIÓN\")","v":"GESTIÓN"},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,null,{"$f":"+VAC!P20","v":0}]
[null,null,"9.",null,{"$f":"+IF(E330=\"\",\"\",IF(E331=\"\",\"\",IF(E332=\"\",\"\",\"SUPERVISIÓN DE EJECUCIÓN DE PROYECTO Y LIQUIDACIÓN\")))","v":"SUPERVISIÓN DE EJECUCIÓN DE PROYECTO Y LIQUIDACIÓN"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(E338=\"\",\"\",\"GESTIÓN\")","v":"GESTIÓN"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VAC!P21","v":0}]
[null,null,"TOTAL INVERSIÓN PROYECTO",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW330:AZ338)","v":0}]
[null,null,"Nota:"]
[null,null,"Estudio definitivo (expediente técnico para obra el cual deberá considerar los estudios necesarios según los criterios técnicos que le apliquen/especificaciones técnicas para equipamiento/TdR para servicios)"]
[null,null,"Con el estudio definitivo debe elaborarse el plan de recuperación de áreas degradadas debidamente aprobado por la entidad competente, en el marco del Reglamento de DL 1278, Decreto Legislativo que aprueba la Ley de Gestión Integral de Residuos Sólidos, debiendo incluirse el monto para su elaboración."]
[null,null,"Supervisión de estudio definitivo (expediente técnico para obra/especificaciones técnicas para equipamiento/TdR para servicios)"]
[null,null,"Supervisión de ejecución de proyecto y liquidación (obra/equipamiento/servicios)"]
[]
[null,null,"CRONOGRAMA DE INVERSIÓN POR ÍTEM"]
[]
[null,null,"ÍTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERÍODO (S/)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL INVERSIÓN POR ÍTEM (S/)"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y329","v":1},null,null,{"$f":"+AA329","v":2},null,null,{"$f":"+AC329","v":3},null,null,{"$f":"+AE329","v":4},null,null,{"$f":"+AG329","v":5},null,null,{"$f":"+AI329","v":6},null,null,{"$f":"+AK329","v":7},null,null,{"$f":"+AM329","v":8},null,null,{"$f":"+AO329","v":9},null,null,{"$f":"+AQ329","v":10},null,null,{"$f":"+AS329","v":11},null,null,{"$f":"+AU329","v":12}]
[null,null,"INFRAESTRUCTURA",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y330:Z332)","v":0},null,null,{"$f":"SUM(AA330:AB332)","v":0},null,null,{"$f":"SUM(AC330:AD332)","v":0},null,null,{"$f":"SUM(AE330:AF332)","v":0},null,null,{"$f":"SUM(AG330:AH332)","v":0},null,null,{"$f":"SUM(AI330:AJ332)","v":0},null,null,{"$f":"SUM(AK330:AL332)","v":0},null,null,{"$f":"SUM(AM330:AN332)","v":0},null,null,{"$f":"SUM(AO330:AP332)","v":0},null,null,{"$f":"SUM(AQ330:AR332)","v":0},null,null,{"$f":"SUM(AS330:AT332)","v":0},null,null,{"$f":"SUM(AU330:AV332)","v":0},null,null,{"$f":"SUM(M350:AV350)","v":0}]
[null,null,"INTANGIBLE",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y333:Z334)","v":0},null,null,{"$f":"SUM(AA333:AB334)","v":0},null,null,{"$f":"SUM(AC333:AD334)","v":0},null,null,{"$f":"SUM(AE333:AF334)","v":0},null,null,{"$f":"SUM(AG333:AH334)","v":0},null,null,{"$f":"SUM(AI333:AJ334)","v":0},null,null,{"$f":"SUM(AK333:AL334)","v":0},null,null,{"$f":"SUM(AM333:AN334)","v":0},null,null,{"$f":"SUM(AO333:AP334)","v":0},null,null,{"$f":"SUM(AQ333:AR334)","v":0},null,null,{"$f":"SUM(AS333:AT334)","v":0},null,null,{"$f":"SUM(AU333:AV334)","v":0},null,null,{"$f":"SUM(M351:AV351)","v":0}]
[null,null,"SUBTOTAL POR PERÍODO",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M350:O351)","v":0},null,null,{"$f":"SUM(P350:R351)","v":0},null,null,{"$f":"SUM(S350:U351)","v":0},null,null,{"$f":"SUM(V350:X351)","v":0},null,null,{"$f":"SUM(Y350:AA351)","v":0},null,null,{"$f":"SUM(AB350:AD351)","v":0},null,null,{"$f":"SUM(AE350:AG351)","v":0},null,null,{"$f":"SUM(AH350:AJ351)","v":0},null,null,{"$f":"SUM(AK350:AM351)","v":0},null,null,{"$f":"SUM(AN350:AP351)","v":0},null,null,{"$f":"SUM(AQ350:AS351)","v":0},null,null,{"$f":"SUM(AT350:AV351)","v":0},null,null,0]
[null,null,"GESTIÓN DEL PROYECTO",null,null,null,null,null,null,null,null,null,{"$f":"+Y335","v":0},null,null,{"$f":"+AA335","v":0},null,null,{"$f":"+AC335","v":0},null,null,{"$f":"+AE335","v":0},null,null,{"$f":"+AG335","v":0},null,null,{"$f":"+AI335","v":0},null,null,{"$f":"+AK335","v":0},null,null,{"$f":"+AM335","v":0},null,null,{"$f":"+AO335","v":0},null,null,{"$f":"+AQ335","v":0},null,null,{"$f":"+AS335","v":0},null,null,{"$f":"+AU335","v":0},null,null,0]
[null,null,"ESTUDIO DEFINITIVO",null,null,null,null,null,null,null,null,null,{"$f":"+Y336","v":0},null,null,{"$f":"+AA336","v":0},null,null,{"$f":"+AC336","v":0},null,null,{"$f":"+AE336","v":0},null,null,{"$f":"+AG336","v":0},null,null,{"$f":"+AI336","v":0},null,null,{"$f":"+AK336","v":0},null,null,{"$f":"+AM336","v":0},null,null,{"$f":"+AO336","v":0},null,null,{"$f":"+AQ336","v":0},null,null,{"$f":"+AS336","v":0},null,null,{"$f":"+AU336","v":0},null,null,0]
[null,null,"SUPERVISIÓN",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y337:Z338)","v":0},null,null,{"$f":"SUM(AA337:AB338)","v":0},null,null,{"$f":"SUM(AC337:AD338)","v":0},null,null,{"$f":"SUM(AE337:AF338)","v":0},null,null,{"$f":"SUM(AG337:AH338)","v":0},null,null,{"$f":"SUM(AI337:AJ338)","v":0},null,null,{"$f":"SUM(AK337:AL338)","v":0},null,null,{"$f":"SUM(AM337:AN338)","v":0},null,null,{"$f":"SUM(AO337:AP338)","v":0},null,null,{"$f":"SUM(AQ337:AR338)","v":0},null,null,{"$f":"SUM(AS337:AT338)","v":0},null,null,{"$f":"SUM(AU337:AV338)","v":0},null,null,0]
[null,null,"COSTO DE INVERSIÓN TOTAL",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M352:O355)","v":0},null,null,{"$f":"SUM(P352:R355)","v":0},null,null,{"$f":"SUM(S352:U355)","v":0},null,null,{"$f":"SUM(V352:X355)","v":0},null,null,{"$f":"SUM(Y352:AA355)","v":0},null,null,{"$f":"SUM(AB352:AD355)","v":0},null,null,{"$f":"SUM(AE352:AG355)","v":0},null,null,{"$f":"SUM(AH352:AJ355)","v":0},null,null,{"$f":"SUM(AK352:AM355)","v":0},null,null,{"$f":"SUM(AN352:AP355)","v":0},null,null,{"$f":"SUM(AQ352:AS355)","v":0},null,null,{"$f":"SUM(AT352:AV355)","v":0},null,null,{"$f":"SUM(AW350:AZ355)","v":0}]
[]
[null,null,"3.3.2",null,"CRONOGRAMA DE METAS FÍSICAS POR COMPONENTE"]
[]
[null,null,"ITEM",null,"COMPONENTE",null,null,null,null,null,null,null,null,null,null,null,null,"UNIDAD DE MEDIDA REPRESENTATIVA",null,null,"FECHA DE INICIO",null,"FECHA DE TÉRMINO",null,"AÑO 20_____",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL META FÍSICA \nPOR COMPONENTE"]
[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,null,null,null,null,null,null,null,null,null,{"$f":"+AK328","v":"BIMESTRE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"__/__/__",null,"__/__/__",null,{"$f":"+Y329","v":1},null,{"$f":"+AA329","v":2},null,{"$f":"+AC329","v":3},null,{"$f":"+AE329","v":4},null,{"$f":"+AG329","v":5},null,{"$f":"+AI329","v":6},null,{"$f":"+AK329","v":7},null,{"$f":"+AM329","v":8},null,{"$f":"+AO329","v":9},null,{"$f":"+AQ329","v":10},null,{"$f":"+AS329","v":11},null,{"$f":"+AU329","v":12}]
[null,null,{"$f":"+C330","v":"1."},null,{"$f":"+E330","v":"CONFINAMIENTO DE RESIDUOS SÓLIDOS"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++IF(E363=\"\",\"\",\"Ha\")","v":"Ha"},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,null,null,null,{"$f":"SUM(Y363:AV363)","v":0}]
[null,null,"2.",null,"MANEJO DE LIXIVIADOS",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++IF(E364=\"\",\"\",\"Und\")","v":"Und"},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,null,null,null,{"$f":"SUM(Y364:AV364)","v":0}]
[null,null,"3.",null,"MANEJO DE GASES",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++IF(E365=\"\",\"\",\"Und\")","v":"Und"},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,null,null,null,0]
[null,null,"4.",null,"GESTIÓN TÉCNICA MUNICIPAL",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++IF(E366=\"\",\"\",\"Documento\")","v":"Documento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"5.",null,"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++IF(E367=\"\",\"\",\"Nº de capacitaciones\")","v":"Nº de capacitaciones"},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,null,null,null,0]
[null,null,"6.",null,"GESTIÓN DEL PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++IF(E368=\"\",\"\",\"Documento\")","v":"Documento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C336","v":"7."},null,"ESTUDIO DEFINITIVO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++IF(E369=\"\",\"\",\"Documento\")","v":"Documento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"8.",null,"SUPERVISIÓN DE ESTUDIO DEFINITIVO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++IF(E370=\"\",\"\",\"Informe\")","v":"Informe"},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,null,null,null,0]
[null,null,"9.",null,"SUPERVISIÓN DE EJECUCIÓN DE PROYECTO Y LIQUIDACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++IF(E371=\"\",\"\",\"Informe\")","v":"Informe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[null,null,"CRONOGRAMA DE METAS FÍSICAS POR ÍTEM"]
[]
[null,null,"ÍTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PERIODO :",null,{"$f":"+AK328","v":"BIMESTRE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL META FÍSICA POR ÍTEM"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M349","v":1},null,null,{"$f":"+P349","v":2},null,null,{"$f":"+S349","v":3},null,null,{"$f":"+V349","v":4},null,null,{"$f":"+Y349","v":5},null,null,{"$f":"+AB349","v":6},null,null,{"$f":"+AE349","v":7},null,null,{"$f":"+AH349","v":8},null,null,{"$f":"+AK349","v":9},null,null,{"$f":"+AN349","v":10},null,null,{"$f":"+AQ349","v":11},null,null,{"$f":"+AT349","v":12}]
[null,null,"INFRAESTRUCTURA (*)",null,null,null,null,null,null,null,null,null,{"$f":"+Y363","v":0},null,null,{"$f":"+AB363","v":0},null,null,{"$f":"+AE363","v":0},null,null,{"$f":"+AH363","v":0},null,null,{"$f":"+AK363","v":0},null,null,{"$f":"+AN363","v":0},null,null,{"$f":"+AQ363","v":0},null,null,{"$f":"+AT363","v":0},null,null,{"$f":"+AW363","v":0},null,null,{"$f":"+AZ363","v":0},null,null,{"$f":"+BC363","v":0},null,null,{"$f":"+BF363","v":0},null,null,{"$f":"SUM(M378:AV378)","v":0}]
[null,null,"INTANGIBLE (*)",null,null,null,null,null,null,null,null,null,{"$f":"+U367","v":0},null,null,{"$f":"+X367","v":0},null,null,{"$f":"+AA367","v":0},null,null,{"$f":"+AD367","v":0},null,null,{"$f":"+AG367","v":0},null,null,{"$f":"+AJ367","v":0},null,null,{"$f":"+AM367","v":0},null,null,{"$f":"+AP367","v":0},null,null,{"$f":"+AS367","v":0},null,null,{"$f":"+AV367","v":0},null,null,{"$f":"+AY367","v":0},null,null,{"$f":"+BB367","v":0},null,null,{"$f":"SUM(M379:AV379)","v":0}]
[null,null,"GESTIÓN DEL PROYECTO",null,null,null,null,null,null,null,null,null,{"$f":"+Y368","v":0},null,null,{"$f":"+AB368","v":0},null,null,{"$f":"+AE368","v":0},null,null,{"$f":"+AH368","v":0},null,null,{"$f":"+AK368","v":0},null,null,{"$f":"+AN368","v":0},null,null,{"$f":"+AQ368","v":0},null,null,{"$f":"+AT368","v":0},null,null,{"$f":"+AW368","v":0},null,null,{"$f":"+AZ368","v":0},null,null,{"$f":"+BC368","v":0},null,null,{"$f":"+BF368","v":0},null,null,0]
[null,null,"ESTUDIO DEFINITIVO",null,null,null,null,null,null,null,null,null,{"$f":"+Y369","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"+BF369","v":0},null,null,0]
[null,null,"SUPERVISIÓN (*)",null,null,null,null,null,null,null,null,null,{"$f":"+Y371","v":0},null,null,{"$f":"+AB371","v":0},null,null,{"$f":"+AE371","v":0},null,null,{"$f":"+AH371","v":0},null,null,{"$f":"+AK371","v":0},null,null,{"$f":"+AN371","v":0},null,null,{"$f":"+AQ371","v":0},null,null,{"$f":"+AT371","v":0},null,null,{"$f":"+AW371","v":0},null,null,{"$f":"+AZ371","v":0},null,null,{"$f":"+BC371","v":0},null,null,{"$f":"+BF371","v":0},null,null,0]
[null,null,"(*) Del componente mas representativo"]
[]
[null,null,"3.3.3. COSTOS DE OPERACIÓN Y MANTENIMIENTO"]
[]
[null,null,"Para el llenado de costos de O&M con proyecto ir a "]
[]
[null,null,"COSTOS DE O&M",null,null,null,null,null,null,null,null,null,"AÑO (SOLES)"]
[null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,2,null,null,null,3,null,null,null,4,null,null,null,5,null,null,null,6,null,null,null,7,null,null,null,8,null,null,null,9,null,null,null,10]
[null,null,"SIN PROYECTO",null,null,null,null,"OPERACIÓN"]
[null,null,null,null,null,null,null,"MANTENIMIENTO"]
[null,null,"CON PROYECTO",null,null,null,null,"OPERACIÓN",null,null,null,null,{"$f":"+'O&M'!D48","v":0},null,null,null,{"$f":"+'O&M'!E48","v":0},null,null,null,{"$f":"+'O&M'!F48","v":0},null,null,null,{"$f":"+'O&M'!G48","v":0},null,null,null,{"$f":"+'O&M'!H48","v":0},null,null,null,{"$f":"+'O&M'!I48","v":0},null,null,null,{"$f":"+'O&M'!J48","v":0},null,null,null,{"$f":"+'O&M'!K48","v":0},null,null,null,{"$f":"+'O&M'!L48","v":0},null,null,null,{"$f":"+'O&M'!M48","v":0}]
[null,null,null,null,null,null,null,"MANTENIMIENTO",null,null,null,null,{"$f":"+'O&M'!D53","v":0},null,null,null,{"$f":"+'O&M'!E53","v":0},null,null,null,{"$f":"+'O&M'!F53","v":0},null,null,null,{"$f":"+'O&M'!G53","v":0},null,null,null,{"$f":"+'O&M'!H53","v":0},null,null,null,{"$f":"+'O&M'!I53","v":0},null,null,null,{"$f":"+'O&M'!J53","v":0},null,null,null,{"$f":"+'O&M'!K53","v":0},null,null,null,{"$f":"+'O&M'!L53","v":0},null,null,null,{"$f":"+'O&M'!M53","v":0}]
[]
[null,null,"FECHA PREVISTA DE INICIO DE OPERACIONES (MES/AÑO):",null,null,null,null,null,null,null,null,null,null,null,"MES:",null,null,null,null,null,"AÑO:"]
[]
[null,"3.4","CRITERIOS DE DECISIÓN DE LA INVERSIÓN"]
[]
[null,null,"TIPO",null,null,null,"INDICADORES",null,null,null,null,null,"ALTERNATIVA N° 01",null,null,null,{"$f":"+IF(N211=2,\"\",\"ALTERNATIVA N° 02\")","v":""},null,null,null,null,null,null,"VER CRITERIOS"]
[null,null,null,null,null,null,"VALOR ACTUAL DE COSTOS (S/)",null,null,null,null,null,{"$f":"+VAC!E53","v":0},null,null,null,{"$f":"IF(N211=2,\"\",VAC!W53)","v":""}]
[null,null,"COSTO / EFICACIA",null,null,null,"INDICADOR DE EFICACIA (m3)",null,null,null,null,null,{"$f":"+'VOLUMEN RRSS'!D36","v":0},null,null,null,{"$f":"IF(N211=2,\"\",M402)","v":""}]
[null,null,null,null,null,null,"C/E (S/m3)",null,null,null,null,null,{"$f":"IF(M402=0,\"0\",M401/M402)","v":"0"},null,null,null,{"$f":"IF(N211=2,\"\",IF(Q402=0,\"0\",Q401/Q402))","v":""}]
[null,null,"Indicador de Eficacia: volúmen de residuos sólidos dispuestos en el área degradada"]
[]
[null,"3.5","SOSTENIBILIDAD"]
[]
[null,null,"3.5.1",null,"ÁREA TÉCNICA RESPONSABLE DE LA OPERACIÓN Y MANTENIMIENTO DEL PROYECTO:"]
[]
[null,null,"3.5.2",null,"¿LA UNIDAD EJECUTORA DE INVERSIONES ES LA RESPONSABLE DE LA O&M CON CARGO A SU PRESUPUESTO INSTITUCIONAL?"]
[]
[null,null,null,null,"DOCUMENTO QUE GARANTIZA EL FINANCIAMIENTO DE LOS GASTOS DE O&M DEL PROYECTO"]
[]
[null,null,"3.5.3",null,"GESTIÓN INTEGRAL DE LOS RIESGOS"]
[]
[null,null,null,null,null,null,"TIPO DE RIESGO",null,null,null,null,null,null,null,null,"DESCRIPCIÓN DEL RIESGO",null,null,null,null,null,null,null,null,null,"PROBABILIDAD DE OCURRENCIA",null,null,null,"IMPACTO",null,null,null,null,null,null,"MEDIDAS DE MITIGACIÓN",null,null,null,null,null,null,null,null,null,"COSTO (S/)"]
[null,null,null,null,"OPERACIONAL"]
[null,null,null,null,"CONTEXTO CAMBIO CLIMÁTICO"]
[null,null,null,null,"FINANCIERO"]
[null,null,null,null,"LEGAL"]
[null,null,null,null,"OTRO"]
[]
[null,"3.6","MODALIDAD DE EJECUCIÓN "]
[]
[null,null,"FUENTE DE FINANCIAMIENTO (Referencial)"]
[]
[null,"3.7","MATRIZ DE MARCO LÓGICO"]
[]
[null,null,null,null,null,null,null,"DESCRIPCIÓN",null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Indicadores\")","v":"INDICADORES"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"medios de verificación\")","v":"MEDIOS DE VERIFICACIÓN"},null,null,null,null,null,null,null,null,null,null,"SUPUESTOS"]
[]
[null,null,"FIN",null,null,null,null,{"$f":"\"MEJORA DE LAS CONDICIONES AMBIENTALES EN LA LOCALIDAD DE \"&AO21&\" - DISTRITO DE \"&AI21&\" - PROVINCIA DE \"&AC21&\" - DEPARTAMENTO DE \"&W21","v":"MEJORA DE LAS CONDICIONES AMBIENTALES EN LA LOCALIDAD DE  - DISTRITO DE  - PROVINCIA DE  - DEPARTAMENTO DE "},null,null,null,null,null,null,null,null,null,null,"____","% DE REDUCCIÓN DE ÁREAS Y ESPACIOS CONTAMINADOS CON PRESENCIA DE RR.SS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Informes de Monitoreo Ambiental a cargo de la entidad responsable.\")","v":"INFORMES DE MONITOREO AMBIENTAL A CARGO DE LA ENTIDAD RESPONSABLE."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Las autoridades municipales cumplen con las pautas del proyecto.\")","v":"LAS AUTORIDADES MUNICIPALES CUMPLEN CON LAS PAUTAS DEL PROYECTO."}]
[]
[null,null,"PROPÓSITO",null,null,null,null,{"$f":"+H175","v":"RECUPERACIÓN DEL ÁREA DEGRADADA POR LA DISPOSICIÓN INADECUADA DE RESIDUOS SÓLIDOS EN LA LOCALIDAD DE  - DISTRITO DE  - PROVINCIA DE  - DEPARTAMENTO DE "},null,null,null,null,null,null,null,null,null,null,"____","% DE RECUPERACIÓN DEL ÁREA UTILIZADA PARA DISPOSICIÓN DE RR.SS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Informes del área responsable de la recuperación del área degradada.\")","v":"INFORMES DEL ÁREA RESPONSABLE DE LA RECUPERACIÓN DEL ÁREA DEGRADADA."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Los residuos sólidos municipales dejan de ser dispuestos en el área a recuperar. Se culmina los trabajos del relleno sanitario en el momento previsto.\")","v":"LOS RESIDUOS SÓLIDOS MUNICIPALES DEJAN DE SER DISPUESTOS EN EL ÁREA A RECUPERAR. SE CULMINA LOS TRABAJOS DEL RELLENO SANITARIO EN EL MOMENTO PREVISTO."}]
[]
[null,null,"COMPONENTE / PRODUCTO",null,null,null,null,{"$f":"+D248","v":"CONFINAMIENTO DE RESIDUOS SÓLIDOS"},null,null,null,null,null,null,null,null,null,null,"____",", AÑO EN QUE CONCLUYE LA EJECUCIÓN DEL PROYECTO, LOS RR.SS DEL ÁREA A RECUPERAR SON CONFINADOS Y CUBIERTOS DE MANERA ADECUADA.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Informe del área responsable de la ejecución del Proyecto de Inversión (PI). Informes del área responsable de la recuperación del área degradada.  Informes de inspección y fotos.\")","v":"INFORME DEL ÁREA RESPONSABLE DE LA EJECUCIÓN DEL PROYECTO DE INVERSIÓN (PI). INFORMES DEL ÁREA RESPONSABLE DE LA RECUPERACIÓN DEL ÁREA DEGRADADA.  INFORMES DE INSPECCIÓN Y FOTOS."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Los recursos son provistos de manera oportuna según cronograma de ejecución.\")","v":"LOS RECURSOS SON PROVISTOS DE MANERA OPORTUNA SEGÚN CRONOGRAMA DE EJECUCIÓN."}]
[null,null,null,null,null,null,null,{"$f":"+D264","v":"MANEJO DE LIXIVIADOS"},null,null,null,null,null,null,null,null,null,null,"____",", AÑO EN QUE CONCLUYE LA EJECUCIÓN DEL PROYECTO, LOS LIXIVIADOS SON EVACUADOS Y ALMACENADOS ADECUADAMENTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Los recursos son provistos de manera oportuna según cronograma de ejecución.\")","v":"LOS RECURSOS SON PROVISTOS DE MANERA OPORTUNA SEGÚN CRONOGRAMA DE EJECUCIÓN."}]
[null,null,null,null,null,null,null,{"$f":"+D269","v":"MANEJO DE GASES"},null,null,null,null,null,null,null,null,null,null,"____",",AÑO EN QUE CONCLUYE LA EJECUCIÓN DEL PROYECTO, LOS GASES SON EVACUADOS ADECUADAMENTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Los recursos son provistos de manera oportuna según cronograma de ejecución.\")","v":"LOS RECURSOS SON PROVISTOS DE MANERA OPORTUNA SEGÚN CRONOGRAMA DE EJECUCIÓN."}]
[null,null,null,null,null,null,null,{"$f":"+D272","v":"GESTIÓN TÉCNICA MUNICIPAL"},null,null,null,null,null,null,null,null,null,null,"____","% DEL PERSONAL MUNICIPAL ENCARGADO DE LA O&M ES CAPACITADO",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Informes de ejecución de los talleres de capacitación al personal municipal encargado de la recuperación del área degradada.\")","v":"INFORMES DE EJECUCIÓN DE LOS TALLERES DE CAPACITACIÓN AL PERSONAL MUNICIPAL ENCARGADO DE LA RECUPERACIÓN DEL ÁREA DEGRADADA."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"La municipalidad provee de los recursos necesarios para llevar a cabo la capacitación del personal  municipal.\")","v":"LA MUNICIPALIDAD PROVEE DE LOS RECURSOS NECESARIOS PARA LLEVAR A CABO LA CAPACITACIÓN DEL PERSONAL  MUNICIPAL."}]
[null,null,null,null,null,null,null,{"$f":"+D275","v":"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA"},null,null,null,null,null,null,null,null,null,null,"____","% DE LA POBLACIÓN INVOLUCRADA ES CAPACITADA EN RIESGOS E IMPACTOS DEL ÁREA DEGRADADA EN LA SALUD Y EL AMBIENTE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Informes de ejecución de los talleres de capacitación a la población y a los recicladores.\")","v":"INFORMES DE EJECUCIÓN DE LOS TALLERES DE CAPACITACIÓN A LA POBLACIÓN Y A LOS RECICLADORES."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"La población participa activamente en las actividades de capacitación.\")","v":"LA POBLACIÓN PARTICIPA ACTIVAMENTE EN LAS ACTIVIDADES DE CAPACITACIÓN."}]
[null,null,"ACCIONES",null,null,null,null,{"$f":"+C196","v":"CONFINAMIENTO DE RESIDUOS SÓLIDOS"}]
[null,null,null,null,null,null,null,{"$f":"+MID(C197,4,30)","v":"ACONDICIONAMIENTO DE RR.SS"},null,null,null,null,null,null,null,null,null,null,"____","M3 DE RESIDUOS SÓLIDOS ACUMULADOS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Informe del área responsable de la ejecución del proyecto. Informes de la supervisión y fotos. Liquidación técnico-financiera de las obras. Acta de recepción y transferencia de las obras.\")","v":"INFORME DEL ÁREA RESPONSABLE DE LA EJECUCIÓN DEL PROYECTO. INFORMES DE LA SUPERVISIÓN Y FOTOS. LIQUIDACIÓN TÉCNICO-FINANCIERA DE LAS OBRAS. ACTA DE RECEPCIÓN Y TRANSFERENCIA DE LAS OBRAS."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Se cumplen oportunamente con todos los plazos y cronogramas dispuestos.\")","v":"SE CUMPLEN OPORTUNAMENTE CON TODOS LOS PLAZOS Y CRONOGRAMAS DISPUESTOS."}]
[null,null,null,null,null,null,null,{"$f":"+MID(C198,4,29)","v":"COLOCACIÓN DE COBERTURA FINAL"},null,null,null,null,null,null,null,null,null,null,"____","M3 DE CAPA VEGETAL INSTALADA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"____","M3 DE CAPA DE COBERTURA INSTALADA"]
[null,null,null,null,null,null,null,{"$f":"+MID(C199,4,34)","v":"COLOCACIÓN DE COBERTURA INTERMEDIA"},null,null,null,null,null,null,null,null,null,null,"____","M3 DE CAPA DRENANTE DE LLUVIA INSTALADA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Las decisiones políticas no vulneran ni reducen los impactos de la implementación del proyecto.\")","v":"LAS DECISIONES POLÍTICAS NO VULNERAN NI REDUCEN LOS IMPACTOS DE LA IMPLEMENTACIÓN DEL PROYECTO."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"____","M2 DE CAPA IMPERMEABLE INSTALADA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"____","M3 DE CAPA DRENANTE DE GAS INSTALADA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"No se presenta una variación significativa de los precios unitarios, que pueda afectar el financiamiento del proyecto.\")","v":"NO SE PRESENTA UNA VARIACIÓN SIGNIFICATIVA DE LOS PRECIOS UNITARIOS, QUE PUEDA AFECTAR EL FINANCIAMIENTO DEL PROYECTO."}]
[null,null,null,null,null,null,null,{"$f":"+MID(C200,4,28)","v":"COLOCACIÓN DE COBERTURA BASE"},null,null,null,null,null,null,null,null,null,null,"____","M3 DE CAPA DE REGULARIZACIÓN INSTALADA"]
[null,null,null,null,null,null,null,{"$f":"+MID(C201,4,33)","v":"CONSTRUCCIÓN DE INFRAESTRUCTURAS "},null,null,null,null,null,null,null,null,null,null,"____","ML DE VÍAS DE ACCESO INSTALADAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"____","ML DE CANAL PLUVIAL INSTALADAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"____","ML DE CERCO PERIMÉTRICO INSTALADAS"]
[null,null,null,null,null,null,null,{"$f":"+C202","v":"MANEJO DE LIXIVIADOS"}]
[null,null,null,null,null,null,null,{"$f":"+MID(C203,4,31)","v":"CONSTRUCCIÓN DE INFRAESTRUCTURA"},null,null,null,null,null,null,null,null,null,null,"____","POZOS DE MONITOREO CONSTRUIDOS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Informe del área responsable de la ejecución del proyecto. Informes de la supervisión y fotos. Liquidación técnico-financiera de las obras. Acta de recepción y transferencia de las obras.\")","v":"INFORME DEL ÁREA RESPONSABLE DE LA EJECUCIÓN DEL PROYECTO. INFORMES DE LA SUPERVISIÓN Y FOTOS. LIQUIDACIÓN TÉCNICO-FINANCIERA DE LAS OBRAS. ACTA DE RECEPCIÓN Y TRANSFERENCIA DE LAS OBRAS."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Se cumplen oportunamente con todos los plazos y cronogramas dispuestos.\")","v":"SE CUMPLEN OPORTUNAMENTE CON TODOS LOS PLAZOS Y CRONOGRAMAS DISPUESTOS."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"____","POZOS DE EXTRACCIÓN CONSTRUIDOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Las decisiones políticas no vulneran ni reducen los impactos de la implementación del proyecto.\")","v":"LAS DECISIONES POLÍTICAS NO VULNERAN NI REDUCEN LOS IMPACTOS DE LA IMPLEMENTACIÓN DEL PROYECTO."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"____","ML DE DRENES INSTALADOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"No se presenta una variación significativa de los precios unitarios, que pueda afectar el financiamiento del proyecto.\")","v":"NO SE PRESENTA UNA VARIACIÓN SIGNIFICATIVA DE LOS PRECIOS UNITARIOS, QUE PUEDA AFECTAR EL FINANCIAMIENTO DEL PROYECTO."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"____","POZAS DE ALMACENAMIENTO CONSTRUIDOS"]
[]
[null,null,null,null,null,null,null,{"$f":"+C204","v":"MANEJO DE GASES"}]
[null,null,null,null,null,null,null,{"$f":"+MID(C205,4,31)","v":"CONSTRUCCIÓN DE INFRAESTRUCTURA"},null,null,null,null,null,null,null,null,null,null,"____","CHIMENEAS CONSTRUIDAS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Informe del área responsable de la ejecución del proyecto. Informes de la supervisión y fotos. Liquidación técnico-financiera de las obras. Acta de recepción y transferencia de las obras.\")","v":"INFORME DEL ÁREA RESPONSABLE DE LA EJECUCIÓN DEL PROYECTO. INFORMES DE LA SUPERVISIÓN Y FOTOS. LIQUIDACIÓN TÉCNICO-FINANCIERA DE LAS OBRAS. ACTA DE RECEPCIÓN Y TRANSFERENCIA DE LAS OBRAS."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Se cumplen oportunamente con todos los plazos y cronogramas dispuestos.\")","v":"SE CUMPLEN OPORTUNAMENTE CON TODOS LOS PLAZOS Y CRONOGRAMAS DISPUESTOS."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"____","ML DE DRENES INSTALADOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Las decisiones políticas no vulneran ni reducen los impactos de la implementación del proyecto. No se presenta una variación significativa de los precios unitarios, que pueda afectar el financiamiento del proyecto.\")","v":"LAS DECISIONES POLÍTICAS NO VULNERAN NI REDUCEN LOS IMPACTOS DE LA IMPLEMENTACIÓN DEL PROYECTO. NO SE PRESENTA UNA VARIACIÓN SIGNIFICATIVA DE LOS PRECIOS UNITARIOS, QUE PUEDA AFECTAR EL FINANCIAMIENTO DEL PROYECTO."}]
[]
[null,null,null,null,null,null,null,{"$f":"+C206","v":"GESTIÓN TÉCNICA MUNICIPAL"}]
[null,null,null,null,null,null,null,{"$f":"+MID(C207,4,29)","v":"DESARROLLO DE CAPACIDADES"},null,null,null,null,null,null,null,null,null,null,"____","PERSONAS CAPACITADAS DE LA MUNICIPALIDAD EN ASPECTOS RELACIONADOS A LA O&M DEL ÁREA A RECUPERAR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Informes de ejecución de los talleres de capacitación al personal municipal encargado de la recuperación del área degradada. Contrato de la consultora encargada de llevar a cabo los talleres.\")","v":"INFORMES DE EJECUCIÓN DE LOS TALLERES DE CAPACITACIÓN AL PERSONAL MUNICIPAL ENCARGADO DE LA RECUPERACIÓN DEL ÁREA DEGRADADA. CONTRATO DE LA CONSULTORA ENCARGADA DE LLEVAR A CABO LOS TALLERES."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"La municipalidad provee de los recursos necesarios para llevar a cabo la capacitación del personal  municipal.\")","v":"LA MUNICIPALIDAD PROVEE DE LOS RECURSOS NECESARIOS PARA LLEVAR A CABO LA CAPACITACIÓN DEL PERSONAL  MUNICIPAL."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"____","PROGRAMA QUE SIRVE COMO INSTRUMENTO DE SUPERVISIÓN Y MONITOREO DEL ÁREA A RECUPERAR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Contrato de la consultora encargada de la elaboración del instrumento de supervisión y monitoreo (plan de monitoreo ambiental).\")","v":"CONTRATO DE LA CONSULTORA ENCARGADA DE LA ELABORACIÓN DEL INSTRUMENTO DE SUPERVISIÓN Y MONITOREO (PLAN DE MONITOREO AMBIENTAL)."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"La municipalidad provee de los recursos necesarios para llevar a cabo la consultoría.\")","v":"LA MUNICIPALIDAD PROVEE DE LOS RECURSOS NECESARIOS PARA LLEVAR A CABO LA CONSULTORÍA."}]
[]
[null,null,null,null,null,null,null,{"$f":"+C208","v":"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA"}]
[null,null,null,null,null,null,null,{"$f":"+MID(C209,4,15)","v":"CAPACITACIÓN"},null,null,null,null,null,null,null,null,null,null,"____","POBLADORES CAPACITADOS SOBRE LOS RIESGOS E IMPACTOS A LA SALUD Y AL AMBIENTE DEL ÁREA DEGRADADA POR RR.SS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Informes de ejecución de los talleres de capacitación a la población sobre los riesgos e impactos a la salud y al ambiente del área degradada por RR.SS. Contrato de la consultora encargada de llevar a cabo los talleres.\")","v":"INFORMES DE EJECUCIÓN DE LOS TALLERES DE CAPACITACIÓN A LA POBLACIÓN SOBRE LOS RIESGOS E IMPACTOS A LA SALUD Y AL AMBIENTE DEL ÁREA DEGRADADA POR RR.SS. CONTRATO DE LA CONSULTORA ENCARGADA DE LLEVAR A CABO LOS TALLERES."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"La municipalidad provee de los recursos necesarios para llevar a cabo la capacitación de la población.\")","v":"LA MUNICIPALIDAD PROVEE DE LOS RECURSOS NECESARIOS PARA LLEVAR A CABO LA CAPACITACIÓN DE LA POBLACIÓN."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"____","RECICLADORES CAPACITADOS SOBRE APROPIADAS PRÁCTICAS DE TRABAJO",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"Informes de ejecución de los talleres de capacitación a los recicladores sobre apropiadas prácticas de trabajo. Contrato de la consultora encargada de llevar a cabo los talleres.\")","v":"INFORMES DE EJECUCIÓN DE LOS TALLERES DE CAPACITACIÓN A LOS RECICLADORES SOBRE APROPIADAS PRÁCTICAS DE TRABAJO. CONTRATO DE LA CONSULTORA ENCARGADA DE LLEVAR A CABO LOS TALLERES."},null,null,null,null,null,null,null,null,null,null,{"$f":"+UPPER(\"La municipalidad provee de los recursos necesarios para llevar a cabo la capacitación de los recicladores.\")","v":"LA MUNICIPALIDAD PROVEE DE LOS RECURSOS NECESARIOS PARA LLEVAR A CABO LA CAPACITACIÓN DE LOS RECICLADORES."}]
[]
[]
[null,"3.8","CONCLUSIONES Y RECOMENDACIONES"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"FIRMAS"]
[]
[]
[null,null,null,null,null,null,null,null,"NOMBRE: RESPONSABLE DE LA FORMULACIÓN DEL PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOMBRE: RESPONSABLE DE LA UNIDAD FORMULADORA"]
[]
[null,null,"ANEXOS"]
[null,null,"1. Croquis de ubicación del proyecto."]
[null,null,"2. Fotos satelitales "]
[null,null,"3. Planos de las infraestructuras existentes."]
[null,null,"4. Estimación de costos de O&M"]
[null,null,"5. Plano general de las infraestructuras consideradas (confinamiento, manejo de lixiviados, manejo de gases) en la alternativa de solución"]
[null,null,"6. Estudios básicos: Prospección a cielo abierto (excavaciones), sondaje eléctrico vertical, tomografía eléctrica, estudio de canteras y/o material para el confinamiento y estudio topográfico."]
[null,null,"7. Estimación del volumen de residuos sólidos dispuestos en el área degradada"]
[null,null,"8. Cálculo de la estimación del Valor Actual de Costos"]
[null,null,"9. Estructura de los costos de inversión (Costos Directo, GG, Utilidades e IGV)."]
[null,null,"10. Cotización de los principales insumos o materiales."]

{"sheet":"BASE","index":1,"n_rows":22,"n_cols":47,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,1,null,null,1,null,null,1,null,null,1,null,null,1,null,null,1,null,null,1,null,null,1,null,null,1,null,null,1,null,null,1,null,null,1,null,null,1,null,null,1]
[null,"SI","ARCILLA","ARENA","COBERTURA VEGETAL",null,2,"POZO DE MONITOREO",null,2,"ADMINISTRACIÓN DIRECTA",null,2,"CHIMENEA",null,2,"VÍAS DE ACCESO",null,2,"NO SE ACUMULAN LOS RR.SS ",null,2,"CAPA DE COBERTURA",null,2,"CAPA DRENANTE DE LLUVIA Y CAPA IMPERMEABLE",null,2,"CAPA DE REGULARIZACIÓN ",null,2,"SANEAMIENTO FÍSICO LEGAL DE TERRENO DE PRIVADO O COMUNIDAD CAMPESINA",null,2,"COSTA",null,2,"NACIONAL",null,2,"BENEFICIARIO",null,2,"SI",null,2,"MES"]
[null,"NO","BENTONITA","LIMO","CAPA DRENANTE DE GAS (CUANDO BIOGAS NO DESPRECIABLE) ",null,3,"POZO DE EXTRACCIÓN Y POZO DE MONITOREO",null,3,"ADMINISTRACIÓN INDIRECTA - POR CONTRATA",null,3,"DRENES Y CHIMENEA",null,3,"CANAL PLUVIAL",null,3,"ACUMULACIÓN DE RR.SS EN UN SÓLO SECTOR",null,3,"CAPA DE TIERRA VEGETAL Y CAPA DE COBERTURA",null,3,"CAPA DRENANTE DE LLUVIA, CAPA IMPERMEABLE Y CAPA DRENANTE DE GAS",null,null,null,null,3,"SANEAMIENTO FÍSICO LEGAL DE TERRENO DE ENTIDAD PÚBLICA (SBN, MINISTERIO, ETC)",null,3,"SIERRA",null,3,"REGIONAL",null,3,"OPONENTE",null,3,"NO",null,3,"BIMESTRE"]
[null,"PARCIALMENTE","GEOMEMBRANA","LIMOARCILLOSO","CAPA DRENANTE DE LLUVIA (CON CAPA IMPERMEABLE)",null,4,"DRENES, POZA DE ALMACENAMIENTO Y POZO DE MONITOREO",null,4,"ADMINISTRACIÓN INDIRECTA - ASOCIACIÓN PÚBLICO PRIVADA (APP)",null,null,null,null,4,"CERCO PERIMÉTRICO",null,4,"ACUMULACIÓN DE RR.SS POR SECTORES ",null,null,null,null,null,null,null,null,null,null,4,"SANEAMIENTO FÍSICO LEGAL DE TERRENO DE PROPIEDAD DE LA MUNICIPALIDAD",null,4,"SELVA",null,4,"LOCAL",null,4,"PERJUDICADO",null,null,null,null,4,"TRIMESTRE"]
[null,null,"OTROS","OTROS","CAPA DE REGULARIZACIÓN (CON CAPA IMPERMEABLE)",null,5,"DRENES, POZO DE EXTRACCIÓN, POZA DE ALMACENAMIENTO Y POZO DE MONITOREO",null,5,"ADMINISTRACIÓN INDIRECTA - NÚCLEO EJECUTOR",null,null,null,null,5,"OTRA INFRAESTRUCTURA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"OTROS",null,5,"COOPERANTE",null,null,null,null,5,"SEMESTRE"]
[null,null,null,null,null,null,null,null,null,6,"ADMINISTRACIÓN INDIRECTA - OBRAS POR IMPUESTOS",null,null,null,null,6,"VÍAS DE ACCESO Y CANAL PLUVIAL"]
[null,null,null,null,null,null,null,null,null,7,"ADMINISTRACIÓN INDIRECTA - CONCURSO OFERTA",null,null,null,null,7,"VÍAS DE ACCESO Y CERCO PERIMÉTRICO"]
[null,"ALTO",null,"BAJA",null,null,null,null,null,null,null,null,null,null,null,8,"VÍAS DE ACCESO Y OTRA INFRAESTRUCTURA"]
[null,"BAJO",null,"MEDIA",null,null,1,null,null,1,null,null,null,null,null,9,"CANAL PLUVIAL Y CERCO PERIMÉTRICO"]
[null,null,null,"ALTA",null,null,2,"ELABORACIÓN DE MANUAL OPERATIVO Y PROGRAMA DE MONITOREO AMBIENTAL",null,2,"CAPACITACIÓN A LA POBLACIÓN A TRAVES DE CAMPAÑAS INFORMATIVAS",null,null,null,null,10,"CANAL PLUVIAL Y OTRA INFRAESTRUCTURA"]
[null,null,null,null,null,null,3,"CAPACITACIÓN DEL PERSONAL MUNICIPAL",null,3,"CAPACITACIÓN A LOS RECICLADORES",null,null,null,null,11,"CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA"]
[null,null,null,null,null,null,4,"ELABORACIÓN DE MANUAL OPERATIVO Y PROGRAMA DE MONITOREO AMBIENTAL Y CAPACITACIÓN DEL PERSONAL MUNICIPAL",null,4,"CAPACITACIÓN A LA POBLACIÓN A TRAVES DE CAMPAÑAS INFORMATIVAS Y CAPACITACIÓN A LOS RECICLADORES",null,null,null,null,12,"VÍAS DE ACCESO, CANAL PLUVIAL Y CERCO PERIMÉTRICO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"VÍAS DE ACCESO, CANAL PLUVIAL Y OTRA INFRAESTRUCTURA"]
[null,null,null,"BAJO",null,null,null,null,null,1,null,null,null,null,null,14,"VÍAS DE ACCESO, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA"]
[null,null,null,"MODERADO",null,null,null,null,null,2,"RECURSOS ORDINARIOS",null,null,null,null,15,"CANAL PLUVIAL, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA"]
[null,null,null,"MAYOR",null,null,null,null,null,3,"RECURSOS DIRECTAMENTE RECAUDADOS ",null,null,null,null,16,"VÍAS DE ACCESO, CANAL PLUVIAL, CERCO PERIMÉTRICO Y OTRA INFRAESTRUCTURA"]
[null,null,null,null,null,null,null,null,null,4,"RECURSOS POR OPERACIONES OFICIALES DE CREDITO"]
[null,null,null,null,null,null,null,null,null,5,"DONACIONES Y TRANSFERENCIAS "]
[null,null,null,null,null,null,null,null,null,6,"RECURSOS DETERMINADOS "]

{"sheet":"CONDICIONES ESTANDAR","index":2,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,2,1,22]]}
[]
[null,null,"PROYECTOS DE INVERSIÓN ESTÁNDAR - RECUPERACIÓN DE ÁREAS DEGRADADAS POR RESIDUOS SÓLIDOS"]

{"sheet":"ESTUDIOS BÁSICOS","index":3,"n_rows":50,"n_cols":25,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,1,1,21]]}
[]
[null,"ESTUDIOS BÁSICOS EN LOS PROYECTOS DE RECUPERACIÓN DE ÁREAS DEGRADADAS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CRITERIOS PARA DETERMINAR EL NUMERO DE PUNTOS PARA SEVs"]

{"sheet":"CRITERIOS CONFINAMIENTO","index":4,"n_rows":26,"n_cols":34,"rows_kept":26,"cut":false,"hidden":false,"merged":[[19,31,22,31],[23,31,24,31],[5,32,8,32],[9,32,12,32],[13,32,16,32],[17,32,18,32],[19,32,22,32],[23,32,24,32],[5,30,8,30],[5,31,8,31],[9,31,12,31],[13,31,16,31],[17,31,18,31],[23,30,24,30],[19,30,22,30],[17,30,18,30],[13,30,16,30],[9,30,12,30],[25,33,29,33],[5,33,8,33],[9,33,12,33],[13,33,16,33],[17,33,18,33],[19,33,22,33],[23,33,24,33],[1,1,1,21],[3,29,4,29],[3,30,4,30],[3,31,4,31],[3,32,3,33],[27,25,27,26],[1,24,1,33],[23,23,24,23],[5,23,12,23],[13,23,22,23],[25,23,29,23],[5,29,8,29],[9,29,12,29],[13,29,16,29],[17,29,18,29],[19,29,22,29],[23,29,24,29],[25,29,29,29],[25,30,29,30],[25,31,29,31],[25,32,29,32]]}
[]
[null,"CRITERIOS TÉCNICOS: COMPONENTE CONFINAMIENTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COBERTURAS PARA CONFINAMIENTO"]
[]
[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,null,null,"TIPO DE CAPA POR FUNCIÓN","MATERIALES","ESPESOR \n(cm)","PRECIPITACIÓN MEDIA ANUAL"]
[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,null,null,null,null,null,"< 200 mm/año","> 200 mm/año"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COBERTURA FINAL",null,null,null,null,null,"CAPA DE TIERRA VEGETAL","TIERRA DE CHACRA Y VEGETACIÓN DE LA ZONA","20 cm","DEPENDE ","DEPENDE "]
[]
[]
[]
[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,null,null," CAPA DE COBERTURA","LIMO, ARENO LIMOSO,  ARENO ARCILLOSO, LIMO ARCILLOSO U OTRO","30 cm","SI","SI"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COBERTURA INTERMEDIA",null,null,null,null,null,"CAPA DRENANTE DE LLUVIA","ARENA O GRAVA","20 cm","NO","SI"]
[]
[]
[]
[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,null,null,"CAPA IMPERMEABLE","BENTONITA, GEOMEMBRANA O ARCILLA","10 cm (ARCILLA)","NO","SI"]
[]
[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,null,null,"CAPA DRENANTE DE GAS","ARENA O GRAVA","20 cm","NO","DEPENDE "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COBERTURA BASE",null,null,null,null,null,"CAPA DE REGULARIZACIÓN","LIMO, ARENA U OTRO","VARIABLE","SI","SI"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RESIDUO   SÓLIDO"]

{"sheet":"CRITERIOS MANEJO LIXIVIADOS","index":5,"n_rows":90,"n_cols":3,"rows_kept":90,"cut":false,"hidden":false,"merged":[[1,1,1,22],[20,1,20,22],[3,1,3,22]]}
[]
[null,"CRITERIOS TÉCNICOS COMPONENTE MANEJO DE LIXIVIADOS"]
[]
[null,"SI EL ÁREA DEGRADADA NO GENERA LIXIVIADOS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SI EL ÁREA DEGRADADA GENERA LIXIVIADOS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"NOTA:","En caso de presencia de lixiviados, como parte de alguna de las 03 alternativas a elegir, se debera incluir como parte del Manejo de Lixiviados LA INSTALACION DE POZOS DE MONITOREO, según el siguiente detalle"]

{"sheet":"CRITERIOS MANEJO GASES","index":6,"n_rows":23,"n_cols":24,"rows_kept":23,"cut":false,"hidden":false,"merged":[[1,1,1,17],[22,1,22,17],[3,1,3,17],[29,23,32,30],[24,23,25,31],[3,23,4,31]]}
[]
[null,"CRITERIOS TÉCNICOS: COMPONENTE MANEJO DE GASES"]
[]
[null,"SI EL ÁREA DEGRADADA GENERA CANTIDADES DESPRECIABLES DE BIOGAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Para considerar si la generacion de BIOGAS es despreciable, se debe cumplir con las siguientes 03 condiciones "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SI EL ÁREA DEGRADADA GENERA CANTIDADES NO DESPRECIABLES DE BIOGAS"]

{"sheet":"CRITERIOS GESTIÓN TÉCNICA","index":7,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,1,1,22]]}
[]
[null,"CRITERIO COMPONENTE GESTIÓN TÉCNICA MUNICIPAL"]

{"sheet":"CRITERIO PRÁCTICAS POBLACIÓN","index":8,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,1,1,29]]}
[]
[null,"CRITERIO COMPONENTE PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA"]

{"sheet":"PRESUPUESTO MODELO","index":9,"n_rows":131,"n_cols":7,"rows_kept":131,"cut":false,"hidden":false,"merged":[[1,2,1,6]]}
[]
[null,null,"PRESUPUESTO DETALLADO (EJEMPLO)"]
[]
[null,"ÍTEM","DESCRIPCIÓN","UND","METRADO","PRECIO (S/.)","PARCIAL (S/.)"]
[null,"01.01","CONFINAMIENTO DE RESIDUOS SÓLIDOS",null,null,null,{"$f":"+G6+G15+G21+G24+G29+G34","v":2531109.8064999999}]
[null,"01.01.01","OBRAS PRELIMINARES",null,null,null,{"$f":"SUM(G7:G14)","v":72779.244000000006}]
[null,"01.01.01.01","CASETA ADICIONAL P/GUARDIANIA Y/O DEPOSITO","m2",55,90,{"$f":"+E7*F7","v":4950}]
[null,"01.01.01.02","MOVILIZACION Y DESMOVILIZACIÓN DE MAQUINARIAS HERRAMIENTAS PARA LA OBRA","glb",1,15099.86,{"$f":"+E8*F8","v":15099.86}]
[null,"01.01.01.03","CARTEL DE IDENTIFICACION DE LA OBRA 3.60 X 2.40 M","u",1,1273.43,1273.43]
[null,"01.01.01.04","TRANSPORTE DE MATERIALES Y EQUIPOS MENORES","glb",1,25000,25000]
[null,"01.01.01.05","ALMACENAMIENTO PROVISIONAL P/AGUA","pza",1,2400,2400]
[null,"01.01.01.06","SUMINISTRO Y COLOCACION DE SANITARIOS PORTATILES","u",1,1470,1470]
[null,"01.01.01.07","CINTA PLASTICA SEÑALIZADORA PARA LIMITE DE SEGURIDAD DE LA OBRA","m",1500,2.12,3180]
[null,"01.01.01.08","DESBROCE DE TERRENO R= 1.0 Ha/día","ha",3.8,5106.83,19405.953999999998]
[null,"01.01.02","MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"+G16+G18","v":114087.7115}]
[null,"01.01.02.01","OBRAS PRELIMINARES",null,null,null,{"$f":"SUM(G17)","v":42071.623000000007}]
[null,"01.01.02.01.01","TRAZO Y REPLANTEO","m2",38246.93,1.1000000000000001,{"$f":"+E17*F17","v":42071.623000000007}]
[null,"01.01.02.02","MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(G19:G20)","v":72016.088499999998}]
[null,"01.01.02.02.01","CORTE DE TERRENO CON EQUIPO","m3",4430.76,10.35,{"$f":"+E19*F19","v":45858.366000000002}]
[null,"01.01.02.02.02","RELLENO CON MATERIAL PROPIO CON EQUIPO","m3",3375.19,7.75,{"$f":"+E20*F20","v":26157.7225}]
[null,"01.01.03","COLOCACIÓN DE COBERTURA BASE",null,null,null,{"$f":"SUM(G22:G23)","v":244114.61679999999}]
[null,"01.01.03.01","REFINE Y NIVELACION EN TERRENO NORMAL Y TALUD","m2",33988.449999999997,4.3,{"$f":"+E22*F22","v":146150.33499999999}]
[null,"01.01.03.02","CONFORMACION DE CAPA DE REGULARIZACION ","m3",4302.34,22.77,{"$f":"+E23*F23","v":97964.281799999997}]
[null,"01.01.04","COLOCACIÓN DE COBERTURA INTERMEDIA",null,null,null,{"$f":"SUM(G25:G28)","v":1181862.7124000001}]
[null,"01.01.04.01","SUMINISTRO E INSTALACION DE GEOTEXTIL CON BENTONITA","m2",33988.449999999997,23.73,{"$f":"+E25*F25","v":806545.91849999991}]
[null,"01.01.04.02","EXCAVACION DE ZANJAS PARA ANCLAJE","m3",2191.81,7.93,{"$f":"+E26*F26","v":17381.0533}]
[null,"01.01.04.03","RELLENO CON MATERIAL PROPIO EN DADO DE ANCLAJE","m3",2191.81,3.1,6794.6109999999999]
[null,"01.01.04.04","CONFORMACION DE CAPA DE DRENAJE DE AGUAS INFILTRADA","m3",6836.86,51.36,351141.12959999999]
[null,"01.01.05","COLOCACIÓN DE COBERTURA FINAL",null,null,null,{"$f":"SUM(G30:G33)","v":724465.12210000004}]
[null,"01.01.05.01","CONFORMACION DE CAPA DE COBERTURA E=0.30 M.","m3",12146.09,27.71,{"$f":"+E30*F30","v":336568.15390000003}]
[null,"01.01.05.02","CONFORMACION DE CAPA VEGETAL E=0.20M.","m3",8168.27,23.78,{"$f":"+E31*F31","v":194241.46060000002}]
[null,"01.01.05.03","REFORESTACIÓN CON ESPECIES NATIVAS, E IMPLEMENTACIÓN DE CORTINA VEGETAL","m2",35229.870000000003,5.48,193059.68760000003]
[null,"01.01.05.04","CERCO CON ARBOLES NATIVA DE LA ZONA","pza",62,9.61,595.81999999999994]
[null,"01.01.06","CONSTRUCCIÓN DE INFRAESTRUCTURAS COMPLEMENTARIAS",null,null,null,{"$f":"+G35+G44+G54","v":193800.39970000001}]
[null,"01.01.06.01","CONSTRUCCIÓN DE CANAL PLUVIAL",null,null,null,{"$f":"+G36+G40","v":131443.11110000001}]
[null,"01.01.06.01.01","CONSTRUCCION DE CUNETA EN PLATAFORMA",null,null,null,{"$f":"SUM(G37:G39)","v":6070.9606999999996}]
[null,"01.01.06.01.01.01","EXCAVACION DE CUNETA TRIANGULAR DE TIERRA EN PLATAFORMAS Y TALUD","m3",34.89,8.2899999999999991,{"$f":"+E37*F37","v":289.23809999999997}]
[null,"01.01.06.01.01.02","EMPEDRADO DE BAJANTES EN TALUD","m2",23.03,211.02,{"$f":"+E38*F38","v":4859.7906000000003}]
[null,"01.01.06.01.01.03","CONCRETO f'c=175 kg/cm2","m3",2.2999999999999998,400.84,921.9319999999999]
[null,"01.01.06.01.02","CONSTRUCCION DE CUNETA TRIANGULAR PERIMETRAL",null,null,null,{"$f":"SUM(G41:G43)","v":125372.1504}]
[null,"01.01.06.01.02.01","EXCAVACION DE CUNETA TRIANGULAR DE TIERRA EN PERIMETRO DE PLATAFORMAS","m3",89.32,8.2899999999999991,{"$f":"+E41*F41","v":740.4627999999999}]
[null,"01.01.06.01.02.02","EMPEDRADO","m2",523.22,211.02,{"$f":"+E42*F42","v":110409.88440000001}]
[null,"01.01.06.01.02.03","CONCRETO f'c=175 kg/cm2","m3",35.479999999999997,400.84,14221.803199999998]
[null,"01.01.06.02","CONSTRUCCIÓN DE VIA DE ACCESO",null,null,null,{"$f":"+G45+G47+G52","v":30134.624800000001}]
[null,"01.01.06.02.01","OBRAS PRELIMINARES",null,null,null,{"$f":"SUM(G46)","v":1972.3265999999999}]
[null,"01.01.06.02.01.01","TRAZO Y REPLANTEO EN VIAS","m2",709.47,2.78,{"$f":"+E46*F46","v":1972.3265999999999}]
[null,"01.01.06.02.02","MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(G48:G51)","v":28005.1198}]
[null,"01.01.06.02.02.01","CONFORMACION DE CAPA DE RODADURA","m3",245.43,96.97,{"$f":"+E48*F48","v":23799.347099999999}]
[null,"01.01.06.02.02.02","EXCAVACION DE TERRENO","m3",96.63,8.2899999999999991,{"$f":"+E49*F49","v":801.06269999999984}]
[null,"01.01.06.02.02.03","RELLENO CON MATERIAL PROPIO","m3",114.19,3.1,353.98899999999998]
[null,"01.01.06.02.02.04","REFINE Y NIVELACION EN TERRENO NORMAL","m2",709.47,4.3,3050.721]
[null,"01.01.06.02.03","CONSTRUCCION DE CUNETA TRIANGULAR EN VÍA",null,null,null,{"$f":"SUM(G53)","v":157.17839999999998}]
[null,"01.01.06.02.03.01","EXCAVACION DE CUNETA TRIANGULAR DE TIERRA EN PERIMETRO DE PLATAFORMAS","m3",18.96,8.2899999999999991,{"$f":"+E53*F53","v":157.17839999999998}]
[null,"01.01.06.03","CONSTRUCCIÓN DE CERCO PERIMETRICO",null,null,null,{"$f":"SUM(G55:G56)","v":32222.663800000006}]
[null,"01.01.06.03.01","CERCO CON PALOS NATIVOS DE LA ZONA Y ALAMBRE DE PUAS","m",717.94,43.27,{"$f":"+E55*F55","v":31065.263800000004}]
[null,"01.01.06.03.02","PUERTA EN CERCO PERIMETRICO","u",1,1157.4000000000001,{"$f":"+E56*F56","v":1157.4000000000001}]
[null,"01.02","MANEJO DE LIXIVIADOS",null,null,null,{"$f":"+G58+G69+G76+G84+G94","v":265703.64390000002}]
[null,"01.02.01","DRENES PARA LIXIVIADOS",null,null,null,{"$f":"SUM(G59:G68)","v":148678.3259}]
[null,"01.02.01.01","EXCAVACION DE MATERIAL","m3",1058.78,8.2899999999999991,{"$f":"+E59*F59","v":8777.2861999999986}]
[null,"01.02.01.02","RELLENO CON MATERIAL PROPIO","m3",708.43,3.1,{"$f":"+E60*F60","v":2196.1329999999998}]
[null,"01.02.01.03","ELIMINACION DE EXCEDENTES C/VOLQ. D=5 KM","m3",352.43,15.64,5512.0052000000005]
[null,"01.02.01.04","REFINE Y NIVELACION EN TERRENO NORMAL","m2",986.77,4.3,4243.1109999999999]
[null,"01.02.01.05","SUMINISTRO Y COLOCACION DE GEOMEMBRANAS HDPE 1.50mm","m2",1271.72,29.34,37312.264799999997]
[null,"01.02.01.06","EMPEDRADO DE DRENES","m3",278.42,173,48166.66]
[null,"01.02.01.07","PROVISION E INSTALACION TUBERIA  D=8\"","m",282.76,69.67,19699.889200000001]
[null,"01.02.01.08","SUMINISTRO Y COLOCACION DE GEOTEXTILES","m2",1271.72,17.13,21784.563599999998]
[null,"01.02.01.09","EXCAVACION DE ZANJAS PARA ANCLAJE","m3",89.43,7.93,709.17989999999998]
[null,"01.02.01.10","RELLENO CON MATERIAL PROPIO EN DADO DE ANCLAJE","m3",89.43,3.1,277.233]
[null,"01.02.02","CONEXION A POZA DE LIXIVIADOS",null,null,null,12961.44]
[null,"01.02.02.01","MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(G71:G72)","v":1473.5243}]
[null,"01.02.02.01.01","EXCAVACION DE TERRENO","m3",129.37,8.2899999999999991,{"$f":"+E71*F71","v":1072.4773}]
[null,"01.02.02.01.02","RELLENO CON MATERIAL PROPIO","m3",129.37,3.1,{"$f":"+E72*F72","v":401.04700000000003}]
[null,"01.02.02.02","SISTEMA DE CONDUCCIÓN DE LIXIVIADOS",null,null,null,{"$f":"SUM(G74:G75)","v":11487.909599999999}]
[null,"01.02.02.02.01","CAJA DE REGISTRO DE LIXIVIADOS","pza",1,627.75,{"$f":"+E74*F74","v":627.75}]
[null,"01.02.02.02.02","PROVISION E INSTALACION TUBERIA  D=8\"","m",155.88,69.67,{"$f":"+E75*F75","v":10860.159599999999}]
[null,"01.02.03","POZO DE EXTRACCIÓN DE LIXIVIADO",null,null,null,{"$f":"SUM(G77:G83)","v":63324.933999999994}]
[null,"01.02.03.01","PERFORACION DE POZOS PARA EXTRACCION DE LIXIVIADO","m",80,700,{"$f":"+E77*F77","v":56000}]
[null,"01.02.03.02","ELIMINACION DE EXCEDENTES C/VOLQ. D=5 KM","m3",18.2,15.64,{"$f":"+E78*F78","v":284.64800000000002}]
[null,"01.02.03.03","RELLENO DE BENTONITA","m3",0.5,651.70000000000005,325.85000000000002]
[null,"01.02.03.04","RELLENO CON GRAVA","m3",16.600000000000001,103.1,1711.46]
[null,"01.02.03.05","PROVISION E INSTALACION TUBERIA CIEGA D=6\"","m",6.4,64.67,413.88800000000003]
[null,"01.02.03.06","PROVISION E INSTALACION TUBERIA RANURADO D=6\"","m",60.4,67.42,4072.1680000000001]
[null,"01.02.03.07","TAPA PEAD DE POZO 6\"","u",4,129.22999999999999,516.91999999999996]
[null,"01.02.04","POZO DE MONITOREO DE LIXIVIADO",null,null,null,{"$f":"SUM(G85:G93)","v":8578.0977999999977}]
[null,"01.02.04.01","PERFORACION DE POZOS PARA SISTEMA DE MONITOREO","m",20,350,{"$f":"+E85*F85","v":7000}]
[null,"01.02.04.02","ELIMINACION DE EXCEDENTES C/VOLQ.  D=5 KM","m3",0.79,15.64,{"$f":"+E86*F86","v":12.355600000000001}]
[null,"01.02.04.03","RELLENO CON GRAVA","m3",0.04,103.1,4.1239999999999997]
[null,"01.02.04.04","RELLENO DE BENTONITA","m3",0.01,651.70000000000005,6.5170000000000003]
[null,"01.02.04.05","RELLENO DE BENTONITA + ARCILLA","m3",0.42,349.2,146.66399999999999]
[null,"01.02.04.06","PROVISION E INSTALACION TUBERIA CIEGA D=4\"","m",18.5,59.67,1103.895]
[null,"01.02.04.07","PROVISION E INSTALACION TUBERIA RANURADO D=4\"","m",1.5,62.17,93.254999999999995]
[null,"01.02.04.08","CONCRETO f'c=175 kg/cm2","m3",0.08,400.84,32.0672]
[null,"01.02.04.09","TAPA METALICA DE POZO 4\"","u",1,179.22,179.22]
[null,"01.02.05","POZA DE ALMACENAMIENTO PARA LIXIVIADOS",null,null,null,{"$f":"+G95+G97+G102+G106+G108+G113","v":32160.8462}]
[null,"01.02.05.01","OBRAS PRELIMINARES",null,null,null,{"$f":"SUM(G96)","v":60.236000000000004}]
[null,"01.02.05.01.01","TRAZO Y REPLANTEO","m2",54.76,1.1000000000000001,{"$f":"+E96*F96","v":60.236000000000004}]
[null,"01.02.05.02","MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(G98:G101)","v":4050.0447000000004}]
[null,"01.02.05.02.01","EXCAVACION DE TERRENO","m3",7.47,8.2899999999999991,{"$f":"+E98*F98","v":61.926299999999991}]
[null,"01.02.05.02.02","EXCAVACION DE POZA","m3",46.62,8.3000000000000007,{"$f":"+E99*F99","v":386.94600000000003}]
[null,"01.02.05.02.03","ELIMINACION DE EXCEDENTES C/VOLQ.  D=5 KM","m3",46.62,15.64,729.13679999999999]
[null,"01.02.05.02.04","NIVELACION Y COMPACTACION MANUAL FONDO DE POZA","m2",50.68,56.67,2872.0356000000002]
[null,"01.02.05.03","IMPERMEABILIZACIONES DE DRENES",null,null,null,{"$f":"SUM(G103:G105)","v":5276.7649999999994}]
[null,"01.02.05.03.01","SUMINISTRO Y COLOCACION DE GEOMEMBRANAS HDPE 1.50mm","m2",138.72999999999999,29.34,{"$f":"+E103*F103","v":4070.3381999999997}]
[null,"01.02.05.03.02","RELLENO CON MATERIAL PROPIO EN DADO DE ANCLAJE DE GEOMEMBRANA","m3",5.9,3.1,{"$f":"+E104*F104","v":18.290000000000003}]
[null,"01.02.05.03.03","SUMINISTRO Y COLOCACION DE GEOTEXTILES","m2",69.36,17.13,1188.1368]
[null,"01.02.05.04","CONCRETO SIMPLE",null,null,null,{"$f":"SUM(G107)","v":3495.7125000000001}]
[null,"01.02.05.04.01","CONCRETO f'c=175 kg/cm2 + 30% PIEDRA MEDIANA","m3",8.75,399.51,{"$f":"+E107*F107","v":3495.7125000000001}]
[null,"01.02.05.05","ESTRUCTURA DE MADERA",null,null,null,{"$f":"SUM(G109:G112)","v":18355.590000000004}]
[null,"01.02.05.05.01","COLUMNAS DE MADERA D=6\"","m",36,154.11000000000001,{"$f":"+E109*F109","v":5547.9600000000009}]
[null,"01.02.05.05.02","VIGA TEMPLADOR DE MADERA D=3\"","m",108,42.06,{"$f":"+E110*F110","v":4542.4800000000005}]
[null,"01.02.05.05.03","TIJERAL DE MADERA T-1","u",6,1142.22,6853.32]
[null,"01.02.05.05.04","COBERTURA CON CALAMINA GALVANIZADA","m2",27,52.29,1411.83]
[null,"01.02.05.06","SISTEMA DE CONTROL",null,null,null,{"$f":"SUM(G114:G117)","v":922.49800000000005}]
[null,"01.02.05.06.01","PROVISION E INSTALACION TUBERIA RANURADO D=6\"","m",2.4,67.42,{"$f":"+E114*F114","v":161.80799999999999}]
[null,"01.02.05.06.02","PROVISION E INSTALACION TUBERIA RANURADO D=4\"","m",4,62.17,{"$f":"+E115*F115","v":248.68}]
[null,"01.02.05.06.03","EMPEDRADO DE DRENES","m3",1.1499999999999999,173,198.95]
[null,"01.02.05.06.04","PROVISION E INSTALACION TUBERIA RANURADO D=2\"","m",5.5,56.92,313.06]
[null,"01.03","MANEJO DE GASES",null,null,null,{"$f":"+G119+G124","v":170289.56759999998}]
[null,"01.03.01","DRENES PARA EVACUACIÓN DE GASES",null,null,null,{"$f":"SUM(G120:G123)","v":146480.47839999999}]
[null,"01.03.01.01","EXCAVACION DE ZANJAS","m3",825.92,7.93,{"$f":"+E120*F120","v":6549.5455999999995}]
[null,"01.03.01.02","EMPEDRADO DE DRENES","m3",652.48,173,{"$f":"+E121*F121","v":112879.04000000001}]
[null,"01.03.01.03","SUMINISTRO Y COLOCACION DE GEOTEXTILES","m2",1556.56,17.13,26663.872799999997]
[null,"01.03.01.04","PROVISION E INSTALACION TUBERIA D=6\"","m",6,64.67,388.02]
[null,"01.03.02","CHIMENEA PARA EVACUACION DE GASES",null,null,null,{"$f":"SUM(G125:G131)","v":23809.089199999999}]
[null,"01.03.02.01","PERFORACION DE POZOS PARA EVACUACION DE GASES","m",22.5,700,{"$f":"+E125*F125","v":15750}]
[null,"01.03.02.02","ELIMINACION DE EXCEDENTES C/VOLQ.  D=5 KM","m3",8.0500000000000007,15.64,{"$f":"+E126*F126","v":125.90200000000002}]
[null,"01.03.02.03","RELLENO CON GRAVA","m3",5.59,103.1,576.32899999999995]
[null,"01.03.02.04","SUMINISTRO E INSTALACION DE BENTONITA","m2",0.4,23.73,9.4920000000000009]
[null,"01.03.02.05","PROVISION E INSTALACION TUBERIA D=6\" PERFORADA","m",19.5,94.67,1846.0650000000001]
[null,"01.03.02.06","PROVISION E INSTALACION TUBERIA D=6\"","m",4.3600000000000003,64.67,281.96120000000002]
[null,"01.03.02.07","QUEMADORES DE GASES","u",3,1739.78,5219.34]

{"sheet":"INVERSIÓN","index":10,"n_rows":105,"n_cols":89,"rows_kept":105,"cut":false,"hidden":false,"merged":[[1,4,1,39],[1,43,1,81],[3,1,3,39],[3,43,3,81],[6,84,6,86],[6,69,7,69],[6,70,7,70],[6,71,7,71],[6,51,7,51],[6,53,7,56],[6,57,7,57],[6,58,7,58],[6,59,7,59],[6,43,7,46],[6,47,7,47],[6,48,7,48],[32,73,32,77],[23,43,23,51],[23,53,23,61],[23,63,23,71],[27,73,27,77],[31,73,31,77],[21,43,21,51],[21,53,21,61],[21,63,21,71],[19,63,19,66],[19,53,19,56],[19,43,19,46],[15,73,15,77],[16,43,16,44],[16,53,16,54],[16,63,16,64],[17,74,17,81],[9,73,9,77],[14,73,14,77],[6,60,7,60],[6,61,7,61],[6,63,7,66],[6,67,7,67],[6,68,7,68],[6,49,7,49],[6,50,7,50],[5,43,5,51],[5,53,5,61],[5,63,5,71],[5,74,5,81],[16,1,16,2],[16,11,16,12],[16,21,16,22],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,19,7,19],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[5,1,5,9],[6,1,7,4],[5,11,5,19],[6,11,7,14],[6,21,7,24],[5,21,5,29],[6,25,7,25],[6,26,7,26],[6,27,7,27],[6,28,7,28],[6,29,7,29],[5,32,5,39],[9,31,9,35],[14,31,14,35],[15,31,15,35],[17,32,17,39],[19,1,19,3],[19,11,19,13],[19,21,19,23],[31,31,31,35],[32,31,32,35],[27,31,27,35],[23,1,23,9],[23,11,23,19],[23,21,23,29],[21,1,21,9],[21,11,21,19],[21,21,21,29]]}
[]
[null,null,null,null,"ALTERNATIVA N° 01",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,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVA N° 02"]
[]
[null,"CONVERSIÓN DE PRECIOS DE MERCADO A PRECIOS SOCIALES ",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSIÓN DE PRECIOS DE MERCADO A PRECIOS SOCIALES "]
[]
[null,"COSTO CONFINAMIENTO DE RR.SS",null,null,null,null,null,null,null,null,null,"COSTO MANEJO DE LIXIVIADOS",null,null,null,null,null,null,null,null,null,"COSTO MANEJO DE GASES",null,null,null,null,null,null,null,null,null,null,"COSTO ADECUADA GESTIÓN TÉCNICA MUNICIPAL ",null,null,null,null,null,null,null,null,null,null,"COSTO CONFINAMIENTO DE RR.SS",null,null,null,null,null,null,null,null,null,"COSTO MANEJO DE LIXIVIADOS",null,null,null,null,null,null,null,null,null,"COSTO MANEJO DE GASES",null,null,null,null,null,null,null,null,null,"1","COSTO ADECUADA GESTIÓN TÉCNICA MUNICIPAL "]
[null,"DESCRIPCIÓN",null,null,null,"COSTOS DIRECTOS ","IGV","PRECIOS PRIVADOS","FC","PRECIOS SOCIALES",null,"DESCRIPCIÓN",null,null,null,"COSTOS DIRECTOS ","IGV","PRECIOS PRIVADOS","FC","PRECIOS SOCIALES",null,"DESCRIPCIÓN",null,null,null,"COSTOS DIRECTOS ","IGV","PRECIOS PRIVADOS","FC","PRECIOS SOCIALES",null,"1","PLAN DE MONITOREO AMBIENTAL","UM","CANTIDAD","CU (S/)","PRECIO PRIVADO","CALIFICACION","FC","PRECIOS SOCIALES",null,null,null,"DESCRIPCIÓN",null,null,null,"COSTOS DIRECTOS ","IGV","PRECIOS PRIVADOS","FC","PRECIOS SOCIALES",null,"DESCRIPCIÓN",null,null,null,"COSTOS DIRECTOS ","IGV","PRECIOS PRIVADOS","FC","PRECIOS SOCIALES",null,"DESCRIPCIÓN",null,null,null,"COSTOS DIRECTOS ","IGV","PRECIOS PRIVADOS","FC","PRECIOS SOCIALES",null,"1.1","PLAN DE MONITOREO AMBIENTAL","UM","CANTIDAD","CU (S/)","PRECIO PRIVADO","CALIFICACIÓN","FC","PRECIOS SOCIALES",null,null,"Mano de Obra no Calificada",null,null,"Urbano","Rural"]
[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,null,null,null,null,"1.1","ELABORACIÓN DEL MANUAL DE O&M Y VIGILANCIA AMBIENTAL (MONITOREO AMBIENTAL)","DOCUMENTOS",null,null,{"$f":"AI8*AJ8","v":0},"SERVICIO",0.85,{"$f":"AK8*AM8","v":0},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,null,null,null,null,null,null,"1.1.1","ELABORACIÓN DEL MANUAL DE O&M Y VIGILANCIA AMBIENTAL (MONITOREO AMBIENTAL)","DOCUMENTOS",null,null,{"$f":"BY8*BZ8","v":0},"SERVICIO",0.85,{"$f":"CA8*CC8","v":0},null,null,"Lima Metropolitana",null,null,0.86,"---"]
[null,"MANO DE OBRA",null,null,null,{"$f":"SUM(F10:F11)","v":0},null,{"$f":"SUM(H10:H11)","v":0},null,{"$f":"SUM(J10:J11)","v":0},null,"MANO DE OBRA",null,null,null,{"$f":"SUM(P10:P11)","v":0},null,{"$f":"SUM(R10:R11)","v":0},null,{"$f":"SUM(T10:T11)","v":0},null,"MANO DE OBRA",null,null,null,{"$f":"SUM(Z10:Z11)","v":0},null,{"$f":"SUM(AB10:AB11)","v":0},null,{"$f":"SUM(AD10:AD11)","v":0},null,"1.2","ELABORACIÓN DEL MANUAL DE SEGURIDAD Y SALUD OCUPACIONAL ","DOCUMENTOS",null,null,{"$f":"AI9*AJ9","v":0},"SERVICIO",0.85,{"$f":"AK9*AM9","v":0},null,null,null,"MANO DE OBRA",null,null,null,{"$f":"SUM(AV10:AV11)","v":0},null,{"$f":"SUM(AX10:AX11)","v":0},null,{"$f":"SUM(AZ10:AZ11)","v":0},null,"MANO DE OBRA",null,null,null,{"$f":"SUM(BF10:BF11)","v":0},null,{"$f":"SUM(BH10:BH11)","v":0},null,{"$f":"SUM(BJ10:BJ11)","v":0},null,"MANO DE OBRA",null,null,null,{"$f":"SUM(BP10:BP11)","v":0},null,{"$f":"SUM(BR10:BR11)","v":0},null,{"$f":"SUM(BT10:BT11)","v":0},null,"1.1.2","ELABORACIÓN DEL MANUAL DE SEGURIDAD Y SALUD OCUPACIONAL ","DOCUMENTOS",null,null,{"$f":"BY9*BZ9","v":0},"SERVICIO",0.85,{"$f":"CA9*CC9","v":0},null,null,"Resto de Costa",null,null,0.68,0.56999999999999995]
[null,"MANO DE OBRA NO CALIFICADA",null,null,"MONC",{"$f":"SUMIFS($I$29:$I$1048576,$J$29:$J$1048576,E10)","v":0},{"$f":"0.18*F10","v":0},{"$f":"SUM(F10:G10)","v":0},0.6,{"$f":"+H10*I10","v":0},null,"MANO DE OBRA NO CALIFICADA",null,null,"MONC",{"$f":"SUMIFS($S$29:$S$1048576,$T$29:$T$1048576,O10)","v":0},{"$f":"0.18*P10","v":0},{"$f":"SUM(P10:Q10)","v":0},{"$f":"I10","v":0.6},{"$f":"+R10*S10","v":0},null,"MANO DE OBRA NO CALIFICADA",null,null,"MONC",{"$f":"SUMIFS($AC$29:$AC$1048576,$AD$29:$AD$1048576,Y10)","v":0},{"$f":"0.18*Z10","v":0},{"$f":"SUM(Z10:AA10)","v":0},{"$f":"S10","v":0.6},{"$f":"+AB10*AC10","v":0},null,"SUB - TOTAL",null,null,null,null,{"$f":"SUM(AK8:AK9)","v":0},null,null,{"$f":"SUM(AN8:AN9)","v":0},null,null,null,"MANO DE OBRA NO CALIFICADA",null,null,"MONC",{"$f":"SUMIFS($AY$29:$AY$1048576,$AZ$29:$AZ$1048576,AU10)","v":0},{"$f":"0.18*AV10","v":0},{"$f":"SUM(AV10:AW10)","v":0},{"$f":"+CJ10","v":0.6},{"$f":"+AX10*AY10","v":0},null,"MANO DE OBRA NO CALIFICADA",null,null,"MONC",{"$f":"SUMIFS($BI$29:$BI$1048576,$BJ$29:$BJ$1048576,BE10)","v":0},{"$f":"0.18*BF10","v":0},{"$f":"SUM(BF10:BG10)","v":0},{"$f":"AY10","v":0.6},{"$f":"+BH10*BI10","v":0},null,"MANO DE OBRA NO CALIFICADA",null,null,"MONC",{"$f":"SUMIFS($BS$29:$BS$1048576,$BT$29:$BT$1048576,BO10)","v":0},{"$f":"0.18*BP10","v":0},{"$f":"SUM(BP10:BQ10)","v":0},{"$f":"BI10","v":0.6},{"$f":"+BR10*BS10","v":0},null,"SUB - TOTAL",null,null,null,null,{"$f":"SUM(CA8:CA9)","v":0},null,null,{"$f":"SUM(CD8:CD9)","v":0},null,null,"Sierra",null,null,0.6,0.41]
[null,"MANO DE OBRA CALIFICADA",null,null,"MOC",{"$f":"SUMIFS($I$29:$I$1048576,$J$29:$J$1048576,E11)","v":0},{"$f":"0.18*F11","v":0},{"$f":"SUM(F11:G11)","v":0},0.93,{"$f":"+H11*I11","v":0},null,"MANO DE OBRA CALIFICADA",null,null,"MOC",{"$f":"SUMIFS($S$29:$S$1048576,$T$29:$T$1048576,O11)","v":0},{"$f":"0.18*P11","v":0},{"$f":"SUM(P11:Q11)","v":0},{"$f":"I11","v":0.93},{"$f":"+R11*S11","v":0},null,"MANO DE OBRA CALIFICADA",null,null,"MOC",{"$f":"SUMIFS($AC$29:$AC$1048576,$AD$29:$AD$1048576,Y11)","v":0},{"$f":"0.18*Z11","v":0},{"$f":"SUM(Z11:AA11)","v":0},{"$f":"S11","v":0.93},{"$f":"+AB11*AC11","v":0},null,"2","CAPACITACIÓN DEL PERSONAL MUNICIPAL","UM","CANTIDAD","CU (S/)","PRECIO PRIVADO","CALIFICACION","FC","PRECIOS SOCIALES",null,null,null,"MANO DE OBRA CALIFICADA",null,null,"MOC",{"$f":"SUMIFS($AY$29:$AY$1048576,$AZ$29:$AZ$1048576,AU11)","v":0},{"$f":"0.18*AV11","v":0},{"$f":"SUM(AV11:AW11)","v":0},0.93,{"$f":"+AX11*AY11","v":0},null,"MANO DE OBRA CALIFICADA",null,null,"MOC",{"$f":"SUMIFS($BI$29:$BI$1048576,$BJ$29:$BJ$1048576,BE11)","v":0},{"$f":"0.18*BF11","v":0},{"$f":"SUM(BF11:BG11)","v":0},{"$f":"AY11","v":0.93},{"$f":"+BH11*BI11","v":0},null,"MANO DE OBRA CALIFICADA",null,null,"MOC",{"$f":"SUMIFS($BS$29:$BS$1048576,$BT$29:$BT$1048576,BO11)","v":0},{"$f":"0.18*BP11","v":0},{"$f":"SUM(BP11:BQ11)","v":0},{"$f":"BI11","v":0.93},{"$f":"+BR11*BS11","v":0},null,"1.2","CAPACITACIÓN DEL PERSONAL MUNICIPAL","UM","CANTIDAD","CU (S/)","PRECIO PRIVADO","CALIFICACIÓN","FC","PRECIOS SOCIALES",null,null,"Selva",null,null,0.63,0.49]
[null,"BIENES",null,null,null,{"$f":"SUM(F13:F14)","v":0},null,{"$f":"SUM(H13:H14)","v":0},null,{"$f":"SUM(J13:J14)","v":0},null,"BIENES",null,null,null,{"$f":"SUM(P13:P14)","v":0},null,{"$f":"SUM(R13:R14)","v":0},null,{"$f":"SUM(T13:T14)","v":0},null,"BIENES",null,null,null,{"$f":"SUM(Z13:Z14)","v":0},null,{"$f":"SUM(AB13:AB14)","v":0},null,{"$f":"SUM(AD13:AD14)","v":0},null,"2.1","CAPACITACIÓN SOBRE LAS LABORES DE O&M DE LAS INFRAESTRUCTURAS A INSTALAR","CAPACITACIÓN",null,null,{"$f":"AI12*AJ12","v":0},"MOC",0.93,{"$f":"AK12*AM12","v":0},null,null,null,"BIENES",null,null,null,{"$f":"SUM(AV13:AV14)","v":0},null,{"$f":"SUM(AX13:AX14)","v":0},null,{"$f":"SUM(AZ13:AZ14)","v":0},null,"BIENES",null,null,null,{"$f":"SUM(BF13:BF14)","v":0},null,{"$f":"SUM(BH13:BH14)","v":0},null,{"$f":"SUM(BJ13:BJ14)","v":0},null,"BIENES",null,null,null,{"$f":"SUM(BP13:BP14)","v":0},null,{"$f":"SUM(BR13:BR14)","v":0},null,{"$f":"SUM(BT13:BT14)","v":0},null,"1.2.1","CAPACITACIÓN SOBRE LAS LABORES DE O&M DE LAS INFRAESTRUCTURAS A INSTALAR","CAPACITACIÓN",null,null,{"$f":"BY12*BZ12","v":0},"MOC",0.93,{"$f":"CA12*CC12","v":0}]
[null,"BIENES NACIONALES",null,null,"BN",{"$f":"SUMIFS($I$29:$I$1048576,$J$29:$J$1048576,E13)","v":0},{"$f":"0.18*F13","v":0},{"$f":"SUM(F13:G13)","v":0},0.85,{"$f":"+H13*I13","v":0},null,"BIENES NACIONALES",null,null,"BN",{"$f":"SUMIFS($S$29:$S$1048576,$T$29:$T$1048576,O13)","v":0},{"$f":"0.18*P13","v":0},{"$f":"SUM(P13:Q13)","v":0},{"$f":"I13","v":0.85},{"$f":"+R13*S13","v":0},null,"BIENES NACIONALES",null,null,"BN",{"$f":"SUMIFS($AC$29:$AC$1048576,$AD$29:$AD$1048576,Y13)","v":0},{"$f":"0.18*Z13","v":0},{"$f":"SUM(Z13:AA13)","v":0},{"$f":"S13","v":0.85},{"$f":"+AB13*AC13","v":0},null,"2.2","CAPACITACIÓN EN SEGURIDAD Y SALUD OCUPACIONAL AL PERSONAL MUNICIPAL","CAPACITACIÓN",null,null,0,"MOC",0.93,0,null,null,null,"BIENES NACIONALES",null,null,"BN",{"$f":"SUMIFS($AY$29:$AY$1048576,$AZ$29:$AZ$1048576,AU13)","v":0},{"$f":"0.18*AV13","v":0},{"$f":"SUM(AV13:AW13)","v":0},0.85,{"$f":"+AX13*AY13","v":0},null,"BIENES NACIONALES",null,null,"BN",{"$f":"SUMIFS($BI$29:$BI$1048576,$BJ$29:$BJ$1048576,BE13)","v":0},{"$f":"0.18*BF13","v":0},{"$f":"SUM(BF13:BG13)","v":0},{"$f":"AY13","v":0.85},{"$f":"+BH13*BI13","v":0},null,"BIENES NACIONALES",null,null,"BN",{"$f":"SUMIFS($BS$29:$BS$1048576,$BT$29:$BT$1048576,BO13)","v":0},{"$f":"0.18*BP13","v":0},{"$f":"SUM(BP13:BQ13)","v":0},{"$f":"BI13","v":0.85},{"$f":"+BR13*BS13","v":0},null,"1.2.2","CAPACITACIÓN EN SEGURIDAD Y SALUD OCUPACIONAL AL PERSONAL MUNICIPAL","CAPACITACIÓN",null,null,0,"MOC",0.93,0]
[null,"BIENES IMPORTADOS",null,null,"BI",{"$f":"SUMIFS($I$29:$I$1048576,$J$29:$J$1048576,E14)","v":0},{"$f":"0.18*F14","v":0},{"$f":"SUM(F14:G14)","v":0},0.82,{"$f":"+H14*I14","v":0},null,"BIENES IMPORTADOS",null,null,"BI",{"$f":"SUMIFS($S$29:$S$1048576,$T$29:$T$1048576,O14)","v":0},{"$f":"0.18*P14","v":0},{"$f":"SUM(P14:Q14)","v":0},{"$f":"I14","v":0.82},{"$f":"+R14*S14","v":0},null,"BIENES IMPORTADOS",null,null,"BI",{"$f":"SUMIFS($AC$29:$AC$1048576,$AD$29:$AD$1048576,Y14)","v":0},{"$f":"0.18*Z14","v":0},{"$f":"SUM(Z14:AA14)","v":0},{"$f":"S14","v":0.82},{"$f":"+AB14*AC14","v":0},null,"2.3","CAPACITACIÓN EN EL DESARROLLO DE MONITOREOS AMBIENTALES","CAPACITACIÓN",null,null,0,"MOC",0.93,0,null,null,null,"BIENES IMPORTADOS",null,null,"BI",{"$f":"SUMIFS($AY$29:$AY$1048576,$AZ$29:$AZ$1048576,AU14)","v":0},{"$f":"0.18*AV14","v":0},{"$f":"SUM(AV14:AW14)","v":0},0.82,{"$f":"+AX14*AY14","v":0},null,"BIENES IMPORTADOS",null,null,"BI",{"$f":"SUMIFS($BI$29:$BI$1048576,$BJ$29:$BJ$1048576,BE14)","v":0},{"$f":"0.18*BF14","v":0},{"$f":"SUM(BF14:BG14)","v":0},0.82,{"$f":"+BH14*BI14","v":0},null,"BIENES IMPORTADOS",null,null,"BI",{"$f":"SUMIFS($BS$29:$BS$1048576,$BT$29:$BT$1048576,BO14)","v":0},{"$f":"0.18*BP14","v":0},{"$f":"SUM(BP14:BQ14)","v":0},0.82,{"$f":"+BR14*BS14","v":0},null,"1.2.3","CAPACITACIÓN EN EL DESARROLLO DE MONITOREOS AMBIENTALES","CAPACITACIÓN",null,null,0,"MOC",0.93,0]
[null,"COSTOS INDIRECTOS",null,null,"CI",{"$f":"SUMIFS($I$29:$I$1048576,$J$29:$J$1048576,E15)","v":0},{"$f":"0.18*F15","v":0},{"$f":"SUM(F15:G15)","v":0},0.85,{"$f":"+H15*I15","v":0},null,"COSTOS INDIRECTOS",null,null,"CI",{"$f":"SUMIFS($S$29:$S$1048576,$T$29:$T$1048576,O15)","v":0},{"$f":"0.18*P15","v":0},{"$f":"SUM(P15:Q15)","v":0},{"$f":"I15","v":0.85},{"$f":"+R15*S15","v":0},null,"COSTOS INDIRECTOS",null,null,"CI",{"$f":"SUMIFS($AC$29:$AC$1048576,$AD$29:$AD$1048576,Y15)","v":0},{"$f":"0.18*Z15","v":0},{"$f":"SUM(Z15:AA15)","v":0},{"$f":"S15","v":0.85},{"$f":"+AB15*AC15","v":0},null,"SUB - TOTAL",null,null,null,null,{"$f":"SUM(AK12:AK14)","v":0},null,null,{"$f":"SUM(AN12:AN14)","v":0},null,null,null,"COSTOS INDIRECTOS",null,null,"CI",{"$f":"SUMIFS($AY$29:$AY$1048576,$AZ$29:$AZ$1048576,AU15)","v":0},{"$f":"0.18*AV15","v":0},{"$f":"SUM(AV15:AW15)","v":0},0.85,{"$f":"+AX15*AY15","v":0},null,"COSTOS INDIRECTOS",null,null,"CI",{"$f":"SUMIFS($BI$29:$BI$1048576,$BJ$29:$BJ$1048576,BE15)","v":0},{"$f":"0.18*BF15","v":0},{"$f":"SUM(BF15:BG15)","v":0},{"$f":"AY15","v":0.85},{"$f":"+BH15*BI15","v":0},null,"COSTOS INDIRECTOS",null,null,"CI",{"$f":"SUMIFS($BS$29:$BS$1048576,$BT$29:$BT$1048576,BO15)","v":0},{"$f":"0.18*BP15","v":0},{"$f":"SUM(BP15:BQ15)","v":0},{"$f":"BI15","v":0.85},{"$f":"+BR15*BS15","v":0},null,"SUB - TOTAL",null,null,null,null,{"$f":"SUM(CA12:CA14)","v":0},null,null,{"$f":"SUM(CD12:CD14)","v":0}]
[null,"SERVICIO",null,null,"SERV",{"$f":"SUMIFS($I$29:$I$1048576,$J$29:$J$1048576,E16)","v":0},{"$f":"0.18*F16","v":0},{"$f":"SUM(F16:G16)","v":0},0.85,{"$f":"+H16*I16","v":0},null,"SERVICIO",null,null,"SERV",{"$f":"SUMIFS($S$29:$S$1048576,$T$29:$T$1048576,O16)","v":0},{"$f":"0.18*P16","v":0},{"$f":"SUM(P16:Q16)","v":0},{"$f":"I16","v":0.85},0,null,"SERVICIO",null,null,"SERV",{"$f":"SUMIFS($AC$29:$AC$1048576,$AD$29:$AD$1048576,Y16)","v":0},{"$f":"0.18*Z16","v":0},{"$f":"SUM(Z16:AA16)","v":0},{"$f":"S16","v":0.85},0,null,"TOTAL",null,null,null,null,{"$f":"AK15+AK10","v":0},null,null,{"$f":"AN15+AN10","v":0},null,null,null,"SERVICIO",null,null,"SERV",{"$f":"SUMIFS($AY$29:$AY$1048576,$AZ$29:$AZ$1048576,AU16)","v":0},{"$f":"0.18*AV16","v":0},{"$f":"SUM(AV16:AW16)","v":0},0.85,{"$f":"+AX16*AY16","v":0},null,"SERVICIO",null,null,"SERV",{"$f":"SUMIFS($BI$29:$BI$1048576,$BJ$29:$BJ$1048576,BE16)","v":0},{"$f":"0.18*BF16","v":0},{"$f":"SUM(BF16:BG16)","v":0},{"$f":"AY16","v":0.85},0,null,"SERVICIO",null,null,"SERV",{"$f":"SUMIFS($BS$29:$BS$1048576,$BT$29:$BT$1048576,BO16)","v":0},{"$f":"0.18*BP16","v":0},{"$f":"SUM(BP16:BQ16)","v":0},{"$f":"BI16","v":0.85},0,null,"TOTAL",null,null,null,null,{"$f":"CA15+CA10","v":0},null,null,{"$f":"CD15+CD10","v":0}]
[null,"COSTO DIRECTO ( CD )",null,null,null,{"$f":"F9+F12+F15+F16","v":0},null,{"$f":"H9+H12+H15+H16","v":0},null,{"$f":"J9+J12+J15+J16","v":0},null,"COSTO DIRECTO ( CD )",null,null,null,{"$f":"P9+P12+P15+P16","v":0},null,{"$f":"R9+R12+R15+R16","v":0},null,{"$f":"T9+T12+T15+T16","v":0},null,"COSTO DIRECTO ( CD )",null,null,null,{"$f":"Z9+Z12+Z15+Z16","v":0},null,{"$f":"AB9+AB12+AB15+AB16","v":0},null,{"$f":"AD9+AD12+AD15+AD16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"COSTO DIRECTO ( CD )",null,null,null,{"$f":"AV9+AV12+AV15+AV16","v":0},null,{"$f":"AX9+AX12+AX15+AX16","v":0},null,{"$f":"AZ9+AZ12+AZ15+AZ16","v":0},null,"COSTO DIRECTO ( CD )",null,null,null,{"$f":"BF9+BF12+BF15+BF16","v":0},null,{"$f":"BH9+BH12+BH15+BH16","v":0},null,{"$f":"BJ9+BJ12+BJ15+BJ16","v":0},null,"COSTO DIRECTO ( CD )",null,null,null,{"$f":"BP9+BP12+BP15+BP16","v":0},null,{"$f":"BR9+BR12+BR15+BR16","v":0},null,{"$f":"BT9+BT12+BT15+BT16","v":0}]
[null,"GG",null,null,0.1,{"$f":"+F17*E18","v":0},{"$f":"0.18*F18","v":0},{"$f":"SUM(F18:G18)","v":0},0.85,{"$f":"+H18*I18","v":0},null,"GG",null,null,0.1,{"$f":"+P17*O18","v":0},{"$f":"0.18*P18","v":0},{"$f":"SUM(P18:Q18)","v":0},{"$f":"I18","v":0.85},{"$f":"+R18*S18","v":0},null,"GG",null,null,0.1,{"$f":"+Z17*Y18","v":0},{"$f":"0.18*Z18","v":0},{"$f":"SUM(Z18:AA18)","v":0},{"$f":"S18","v":0.85},{"$f":"+AB18*AC18","v":0},null,null,"COSTO APROPIADAS PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA",null,null,null,null,null,null,null,null,null,null,"GG",null,null,0.1,{"$f":"+AV17*AU18","v":0},{"$f":"0.18*AV18","v":0},{"$f":"SUM(AV18:AW18)","v":0},0.85,{"$f":"+AX18*AY18","v":0},null,"GG",null,null,0.1,{"$f":"+BF17*BE18","v":0},{"$f":"0.18*BF18","v":0},{"$f":"SUM(BF18:BG18)","v":0},{"$f":"AY18","v":0.85},{"$f":"+BH18*BI18","v":0},null,"GG",null,null,0.1,{"$f":"+BP17*BO18","v":0},{"$f":"0.18*BP18","v":0},{"$f":"SUM(BP18:BQ18)","v":0},{"$f":"BI18","v":0.85},{"$f":"+BR18*BS18","v":0},null,2,"COSTO APROPIADAS PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA"]
[null,"UTILIDAD ",null,null,0.1,{"$f":"+F17*E19","v":0},{"$f":"0.18*F19","v":0},{"$f":"SUM(F19:G19)","v":0},0.85,{"$f":"+H19*I19","v":0},null,"UTILIDAD ",null,null,0.1,{"$f":"+P17*O19","v":0},{"$f":"0.18*P19","v":0},{"$f":"SUM(P19:Q19)","v":0},{"$f":"I19","v":0.85},{"$f":"+R19*S19","v":0},null,"UTILIDAD ",null,null,0.1,{"$f":"+Z17*Y19","v":0},{"$f":"0.18*Z19","v":0},{"$f":"SUM(Z19:AA19)","v":0},{"$f":"S19","v":0.85},{"$f":"+AB19*AC19","v":0},null,"1","CAPACITACIÓN A LA POBLACIÓN","UM","CANTIDAD","CU (S/)","PRECIO PRIVADO","CALIFICACION","FC","PRECIOS SOCIALES",null,null,null,"UTILIDAD ",null,null,0.1,{"$f":"+AV17*AU19","v":0},{"$f":"0.18*AV19","v":0},{"$f":"SUM(AV19:AW19)","v":0},0.85,{"$f":"+AX19*AY19","v":0},null,"UTILIDAD ",null,null,0.1,{"$f":"+BF17*BE19","v":0},{"$f":"0.18*BF19","v":0},{"$f":"SUM(BF19:BG19)","v":0},{"$f":"AY19","v":0.85},{"$f":"+BH19*BI19","v":0},null,"UTILIDAD ",null,null,0.1,{"$f":"+BP17*BO19","v":0},{"$f":"0.18*BP19","v":0},{"$f":"SUM(BP19:BQ19)","v":0},{"$f":"BI19","v":0.85},{"$f":"+BR19*BS19","v":0},null,"2.1","CAPACITACIÓN A LA POBLACIÓN","UM","CANTIDAD","CU (S/)","PRECIO PRIVADO","CALIFICACIÓN","FC","PRECIOS SOCIALES"]
[null,"TOTAL COSTO DE OBRA",null,null,null,{"$f":"SUM(F17:F19)","v":0},{"$f":"+SUM(G9:G19)","v":0},{"$f":"SUM(H17:H19)","v":0},null,{"$f":"SUM(J17:J19)","v":0},null,"TOTAL COSTO DE OBRA",null,null,null,{"$f":"SUM(P17:P19)","v":0},{"$f":"+SUM(Q9:Q19)","v":0},{"$f":"SUM(R17:R19)","v":0},null,{"$f":"SUM(T17:T19)","v":0},null,"TOTAL COSTO DE OBRA",null,null,null,{"$f":"SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA9:AA19)","v":0},{"$f":"SUM(AB17:AB19)","v":0},null,{"$f":"SUM(AD17:AD19)","v":0},null,"1.1","DIFUSIÓN DE LA EXISTENCIA DE UN ÁREA DEGRADADA POR RR.SS Y DE SU CLAUSURA Y CIERRE",null,null,null,{"$f":"SUM(AK21:AK23)","v":0},null,null,{"$f":"SUM(AN21:AN23)","v":0},null,null,null,"TOTAL COSTO DE OBRA",null,null,null,{"$f":"SUM(AV17:AV19)","v":0},{"$f":"+SUM(AW9:AW19)","v":0},{"$f":"SUM(AX17:AX19)","v":0},null,{"$f":"SUM(AZ17:AZ19)","v":0},null,"TOTAL COSTO DE OBRA",null,null,null,{"$f":"SUM(BF17:BF19)","v":0},{"$f":"+SUM(BG9:BG19)","v":0},{"$f":"SUM(BH17:BH19)","v":0},null,{"$f":"SUM(BJ17:BJ19)","v":0},null,"TOTAL COSTO DE OBRA",null,null,null,{"$f":"SUM(BP17:BP19)","v":0},{"$f":"+SUM(BQ9:BQ19)","v":0},{"$f":"SUM(BR17:BR19)","v":0},null,{"$f":"SUM(BT17:BT19)","v":0},null,"2.1.1","DIFUSIÓN DE LA EXISTENCIA DE UN ÁREA DEGRADADA POR RR.SS Y DE SU CLAUSURA Y CIERRE",null,null,null,{"$f":"SUM(CA21:CA23)","v":0},null,null,{"$f":"SUM(CD21:CD23)","v":0}]
[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,null,null,null,null,"1.1.1","   REDACCIÓN Y DIFUSIÓN DE NOTAS DE PRENSA EN MEDIOS LOCALES","Documentos",null,null,{"$f":"+AI21*AJ21","v":0},"SERVICIO",0.85,{"$f":"+AK21*AM21","v":0},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,null,null,null,null,null,null,"2.1.1.1","   REDACCIÓN Y DIFUSIÓN DE NOTAS DE PRENSA EN MEDIOS LOCALES","Documentos",null,null,{"$f":"+BY21*BZ21","v":0},"SERVICIO",0.85,{"$f":"+CA21*CC21","v":0}]
[null,"CONFINAMIENTO DE RR.SS",null,null,null,null,null,null,null,null,null,"MANEJO DE LIXIVIADOS",null,null,null,null,null,null,null,null,null,"MANEJO DE GASES",null,null,null,null,null,null,null,null,null,"1.1.2","   TALLERES DE DIFUSIÓN DE INFORMACIÓN","TALLERES",null,null,{"$f":"+AI22*AJ22","v":0},"SERVICIO",0.85,{"$f":"+AK22*AM22","v":0},null,null,null,"CONFINAMIENTO DE RR.SS",null,null,null,null,null,null,null,null,null,"MANEJO DE LIXIVIADOS",null,null,null,null,null,null,null,null,null,"MANEJO DE GASES",null,null,null,null,null,null,null,null,null,"2.1.1.2","   TALLERES DE DIFUSIÓN DE INFORMACIÓN","Talleres",null,null,{"$f":"+BY22*BZ22","v":0},"SERVICIO",0.85,{"$f":"+CA22*CC22","v":0}]
[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,null,null,null,null,"1.1.3","   DISEÑO E IMPRESIÓN DE BOLETINES Y FOLLERERÍA DEL PROYECTO","MILLAR",null,null,0,"SERVICIO",0.85,0,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,null,null,null,null,null,null,"2.1.1.3","   DISEÑO E IMPRESIÓN DE BOLETINES Y FOLLERERÍA DEL PROYECTO","MIllar",null,null,0,"SERVICIO",0.85,0]
[null,"PRECIOS Y CANTIDADES DE RECURSOS REQUERIDOS POR TIPO ",null,null,null,null,null,null,null,null,null,"PRECIOS Y CANTIDADES DE RECURSOS REQUERIDOS POR TIPO ",null,null,null,null,null,null,null,null,null,"PRECIOS Y CANTIDADES DE RECURSOS REQUERIDOS POR TIPO ",null,null,null,null,null,null,null,null,null,"1.2","DIFUSIÓN DE POSIBLES IMPACTOS A LAS SALUD DE LAS PERSONAS Y AL AMBIENTE",null,null,null,{"$f":"SUM(AK25:AK27)","v":0},null,null,{"$f":"SUM(AN25:AN27)","v":0},null,null,null,"PRECIOS Y CANTIDADES DE RECURSOS REQUERIDOS POR TIPO ",null,null,null,null,null,null,null,null,null,"PRECIOS Y CANTIDADES DE RECURSOS REQUERIDOS POR TIPO ",null,null,null,null,null,null,null,null,null,"PRECIOS Y CANTIDADES DE RECURSOS REQUERIDOS POR TIPO ",null,null,null,null,null,null,null,null,null,"2.1.2","DIFUSIÓN DE POSIBLES IMPACTOS A LAS SALUD DE LAS PERSONAS Y AL AMBIENTE",null,null,null,{"$f":"SUM(CA25:CA27)","v":0},null,null,{"$f":"SUM(CD25:CD27)","v":0}]
[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,null,null,null,null,"1.2.1","   REDACCIÓN Y DIFUSIÓN DE NOTAS DE PRENSA EN MEDIOS LOCALES","DOCUMENTOS",null,null,{"$f":"+AI25*AJ25","v":0},"SERVICIO",0.85,{"$f":"+AK25*AM25","v":0},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,null,null,null,null,null,null,"2.1.2.1","   REDACCIÓN Y DIFUSIÓN DE NOTAS DE PRENSA EN MEDIOS LOCALES","Documentos",null,null,{"$f":"+BY25*BZ25","v":0},"SERVICIO",0.85,{"$f":"+CA25*CC25","v":0}]
[null,"Código","Recurso",null,null,"Unidad","Cantidad","Precio S/.","Parcial S/.","Calificacion",null,"Código","Recurso",null,null,"Unidad","Cantidad","Precio S/.","Parcial S/.","Calificacion",null,"Código","Recurso",null,null,"Unidad","Cantidad","Precio S/.","Parcial S/.","Calificacion",null,"1.2.2","   TALLERES DE DIFUSIÓN DE INFORMACIÓN","TALLERES",null,null,{"$f":"+AI26*AJ26","v":0},"SERVICIO",0.85,{"$f":"+AK26*AM26","v":0},null,null,null,"Código","Recurso",null,null,"Unidad","Cantidad","Precio S/.","Parcial S/.","Calificacion",null,"Código","Recurso",null,null,"Unidad","Cantidad","Precio S/.","Parcial S/.","Calificacion",null,"Código","Recurso",null,null,"Unidad","Cantidad","Precio S/.","Parcial S/.","Calificacion",null,"2.1.2.2","   TALLERES DE DIFUSIÓN DE INFORMACIÓN","Talleres",null,null,{"$f":"+BY26*BZ26","v":0},"SERVICIO",0.85,{"$f":"+CA26*CC26","v":0}]
[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,null,null,null,null,"1.2.3","   ELABORACIÓN E IMPRESIÓN DE AFICHES EDUCATIVOS","MILLAR",null,null,0,"SERVICIO",0.85,0,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,null,null,null,null,null,null,"2.1.2.3","   ELABORACIÓN E IMPRESIÓN DE AFICHES EDUCATIVOS","MIllar",null,null,0,"SERVICIO",0.85,0]
[null,"MANO DE OBRA",null,null,null,null,null,null,null,null,null,"MANO DE OBRA",null,null,null,null,null,null,null,null,null,"MANO DE OBRA",null,null,null,null,null,null,null,null,null,"SUB - TOTAL",null,null,null,null,{"$f":"+AK20+AK24","v":0},null,null,{"$f":"+AN20+AN24","v":0},null,null,null,"MANO DE OBRA",null,null,null,null,null,null,null,null,null,"MANO DE OBRA",null,null,null,null,null,null,null,null,null,"MANO DE OBRA",null,null,null,null,null,null,null,null,null,"SUB - TOTAL",null,null,null,null,{"$f":"+CA20+CA24","v":0},null,null,{"$f":"+CD20+CD24","v":0}]
[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,null,null,null,null,"2","CAPACITACIÓN A LOS RECICLADORES","UM","CANTIDAD","CU (S/)","COSTO TOTAL","CALIFICACION","FC","PRECIOS SOCIALES",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,null,null,null,null,null,null,"2.2","CAPACITACIÓN A LOS RECICLADORES","UM","CANTIDAD","CU (S/)","COSTO TOTAL","CALIFICACIÓN","FC","PRECIOS SOCIALES"]
[null,"0147000023","OPERADOR DE EQUIPO PESADO",null,null,"hh",null,null,{"$f":"+G30*H30","v":0},"MOC",null,"0147000023","OPERADOR DE EQUIPO PESADO",null,null,"hh",null,null,{"$f":"+Q30*R30","v":0},"MOC",null,"0147010002","OPERARIO",null,null,"hh",null,null,{"$f":"+AA30*AB30","v":0},"MOC",null,"2.1","CAPACITACIÓN AL RECICLADOR EN ACTIVIDADES DE FORMALIZACIÓN","CAPACITACIÓN",null,null,{"$f":"AJ30*AI30","v":0},"MOC",0.93,{"$f":"AK30*AM30","v":0},null,null,null,"0147000023","OPERADOR DE EQUIPO PESADO",null,null,"hh",null,null,{"$f":"+AW30*AX30","v":0},"MOC",null,"0147000023","OPERADOR DE EQUIPO PESADO",null,null,"hh",null,null,{"$f":"+BG30*BH30","v":0},"MOC",null,"0147010002","OPERARIO",null,null,"hh",null,null,{"$f":"+BQ30*BR30","v":0},"MOC",null,"2.2.1","CAPACITACIÓN AL RECICLADOR EN ACTIVIDADES DE FORMALIZACIÓN","CAPACITACIÓN",null,null,{"$f":"BZ30*BY30","v":0},"MOC",0.93,{"$f":"CA30*CC30","v":0}]
[null,"0147000032","TOPOGRAFO",null,null,"hh",null,null,{"$f":"+G31*H31","v":0},"MOC",null,"0147010002","OPERARIO",null,null,"hh",null,null,{"$f":"+Q31*R31","v":0},"MOC",null,"0147010003","OFICIAL",null,null,"hh",null,null,{"$f":"+AA31*AB31","v":0},"MOC",null,"2.2","CAPACITACIÓN AL RECICLADOR EN HABILIDADES Y COMPETENCIAS LABORALES ALTERNATIVAS ","CAPACITACIÓN",null,null,{"$f":"AJ31*AI31","v":0},"MOC",0.93,0,null,null,null,"0147000032","TOPÓGRAFO",null,null,"hh",null,null,{"$f":"+AW31*AX31","v":0},"MOC",null,"0147010002","OPERARIO",null,null,"hh",null,null,{"$f":"+BG31*BH31","v":0},"MOC",null,"0147010003","OFICIAL",null,null,"hh",null,null,0,"MOC",null,"2.2.2","CAPACITACIÓN AL RECICLADOR EN HABILIDADES Y COMPETENCIAS LABORALES ALTERNATIVAS ","CAPACITACIÓN",null,null,{"$f":"BZ31*BY31","v":0},"MOC",0.93,0]
[null,"0147010002","OPERARIO",null,null,"hh",null,null,0,"MOC",null,"0147010003","OFICIAL",null,null,"hh",null,null,0,"MOC",null,"0147010004","PEÓN",null,null,"hh",null,null,0,"MONC",null,"SUB - TOTAL",null,null,null,null,{"$f":"+AK30+AK31","v":0},null,null,{"$f":"+AN30+AN31","v":0},null,null,null,"0147010002","OPERARIO",null,null,"hh",null,null,0,"MOC",null,"0147010003","OFICIAL",null,null,"hh",null,null,0,"MOC",null,"0147010004","PEÓN",null,null,"hh",null,null,0,"MONC",null,"SUB - TOTAL",null,null,null,null,{"$f":"+CA30+CA31","v":0},null,null,{"$f":"+CD30+CD31","v":0}]
[null,"0147010003","OFICIAL",null,null,"hh",null,null,0,"MOC",null,"0147010004","PEÓN",null,null,"hh",null,null,0,"MONC",null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,null,null,null,{"$f":"AK32+AK28","v":0},null,null,{"$f":"AN32+AN28","v":0},null,null,null,"0147010003","OFICIAL",null,null,"hh",null,null,0,"MOC",null,"0147010004","PEÓN",null,null,"hh",null,null,0,"MONC",null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,null,null,null,{"$f":"CA32+CA28","v":0},null,null,{"$f":"CD32+CD28","v":0}]
[null,"0147010004","PEÓN",null,null,"hh",null,null,0,"MONC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0147010004","PEÓN",null,null,"hh",null,null,0,"MONC"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIALES"]
[null,null,null,null,null,null,null,null,null,null,null,"MATERIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIALES"]
[null,"MATERIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0205000022","GRAVA CANTO RODADO",null,null,"m3",null,null,{"$f":"+AA38*AB38","v":0},"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0205000022","GRAVA CANTO RODADO",null,null,"m3",null,null,{"$f":"+BQ38*BR38","v":0},"BN"]
[null,null,null,null,null,null,null,null,null,null,null,"0204010010","ARCILLA IMPERMEABILIZANTE",null,null,"m3",null,null,{"$f":"+Q39*R39","v":0},"BN",null,"0230180016","BENTONITA",null,null,"m3",null,null,{"$f":"+AA39*AB39","v":0},"BI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0204010010","ARCILLA IMPERMEABILIZANTE",null,null,"m3",null,null,{"$f":"+BG39*BH39","v":0},"BN",null,"0230180016","BENTONITA",null,null,"m3",null,null,0,"BI"]
[null,"0202000009","ALAMBRE DE PÚAS PARA CERCO",null,null,"rll",null,null,{"$f":"+G40*H40","v":0},"BN",null,"0205000022","GRAVA CANTO RODADO",null,null,"m3",null,null,0,"BN",null,"0239050000","AGUA",null,null,"m3",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,"0202000009","ALAMBRE DE PUAS PARA CERCO",null,null,"rll",null,null,{"$f":"+AW40*AX40","v":0},"BN",null,"0205000022","GRAVA CANTO RODADO",null,null,"m3",null,null,{"$f":"+BG40*BH40","v":0},"BN",null,"0239050000","AGUA",null,null,"m3",null,null,0,"BN"]
[null,"0202010001","CLAVOS PARA MADERA CON CABEZA DE 1\"",null,null,"kg",null,null,{"$f":"+G41*H41","v":0},"BN",null,"0205000033","PIEDRA GRANDE",null,null,"m3",null,null,0,"BN",null,"0265000112","ADAPTADOR DE TUBO DE ACERO DE 8\" A 4\"",null,null,"u",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,"0202010001","CLAVOS PARA MADERA CON CABEZA DE 1\"",null,null,"kg",null,null,{"$f":"+AW41*AX41","v":0},"BN",null,"0205000033","PIEDRA GRANDE",null,null,"m3",null,null,0,"BN",null,"0265000112","ADAPTADOR DE TUBO DE ACERO DE 8\" A 4\"",null,null,"u",null,null,0,"BN"]
[null,"0202010002","CLAVOS PARA MADERA CON CABEZA DE 2 1/2\"",null,null,"kg",null,null,0,"BN",null,"0205010004","ARENA GRUESA",null,null,"m3",null,null,0,"BN",null,"0265170100","TUBO DE ACERO INOX d=2mm",null,null,"m",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,"0202010002","CLAVOS PARA MADERA CON CABEZA DE 2 1/2\"",null,null,"kg",null,null,0,"BN",null,"0205010004","ARENA GRUESA",null,null,"m3",null,null,0,"BN",null,"0265170100","TUBO DE ACERO INOX d=2mm",null,null,"m",null,null,0,"BN"]
[null,"0202010003","CLAVOS PARA MADERA CON CABEZA DE 2\"",null,null,"kg",null,null,0,"BN",null,"0221000001","CEMENTO PORTLAND TIPO I (42.5 kg)",null,null,"bls",null,null,0,"BN",null,"0265170101","TUBO DE ACERO INOX d=4\" e=5mm",null,null,"m",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,"0202010003","CLAVOS PARA MADERA CON CABEZA DE 2\"",null,null,"kg",null,null,0,"BN",null,"0221000001","CEMENTO PORTLAND TIPO I (42.5 kg)",null,null,"bls",null,null,0,"BN",null,"0265170101","TUBO DE ACERO INOX d=4\" e=5mm",null,null,"m",null,null,0,"BN"]
[null,"0202080011","PERNO DE ANCLAJE 7/8\" X 7\"",null,null,"pza",null,null,0,"BN",null,"0230180007","GEOTEXTIL NO TEJIDO DE POLIPROPILENO",null,null,"m2",null,null,0,"BI",null,"0265170102","TUBO DE ACERO INOX d=8\" e=5mm",null,null,"m",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,"0202080011","PERNO DE ANCLAJE 7/8\" X 7\"",null,null,"pza",null,null,0,"BN",null,"0230180007","GEOTEXTIL NO TEJIDO DE POLIPROPILENO",null,null,"m2",null,null,0,"BI",null,"0265170102","TUBO DE ACERO INOX d=8\" e=5mm",null,null,"m",null,null,0,"BN"]
[null,"0204010013","MATERIAL DE PRESTAMO DE LUGAR",null,null,"m3",null,null,0,"BN",null,"0230180008","GEOMEMBRANA HDPE 1.50 (mm)",null,null,"m2",null,null,0,"BI",null,"0272000113","TUBERÍA PEAD 6\"",null,null,"m",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,"0204010013","MATERIAL DE PRESTAMO DE LUGAR",null,null,"m3",null,null,0,"BN",null,"0230180008","GEOMEMBRANA HDPE 1.50 (mm)",null,null,"m2",null,null,0,"BI",null,"0272000113","TUBERÍA PEAD 6\"",null,null,"m",null,null,0,"BN"]
[null,"0205000003","PIEDRA CHANCADA DE 1/2\"",null,null,"m3",null,null,0,"BN",null,"0230180016","BENTONITA",null,null,"m3",null,null,0,"BI",null,"0278010009","VÁLVULA GLOBO DE ACERO INOXIDABLE  4\"",null,null,"u",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,"0205000003","PIEDRA CHANCADA DE 1/2\"",null,null,"m3",null,null,0,"BN",null,"0230180016","BENTONITA",null,null,"m3",null,null,0,"BI",null,"0278010009","VALVULA GLOBO DE ACERO INOXIDABLE  4\"",null,null,"u",null,null,0,"BN"]
[null,"0205000010","PIEDRA MEDIANA DE 4\"",null,null,"m3",null,null,0,"BN",null,"0239050000","AGUA",null,null,"m3",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0205000010","PIEDRA MEDIANA DE 4\"",null,null,"m3",null,null,0,"BN",null,"0239050000","AGUA",null,null,"m3",null,null,0,"BN"]
[null,"0205000022","GRAVA CANTO RODADO",null,null,"m3",null,null,0,"BN",null,"0239990004","TAPA METÁLICA",null,null,"u",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0205000022","GRAVA CANTO RODADO",null,null,"m3",null,null,0,"BN",null,"0239990004","TAPA METÁLICA",null,null,"u",null,null,0,"BN"]
[null,"0205000033","PIEDRA GRANDE",null,null,"m3",null,null,0,"BN",null,"0272130017","TUBERÍA HDPE DE 4\"",null,null,"m",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0205000033","PIEDRA GRANDE",null,null,"m3",null,null,0,"BN",null,"0272130017","TUBERÍA HDPE DE 4\"",null,null,"m",null,null,0,"BN"]
[null,"0205000042","PIEDRA DE CANTO RODADO DE 6\" A 10\"",null,null,"m3",null,null,0,"BN",null,"0272130023","TUBERÍA PEAD DE 8\"",null,null,"m",null,null,0,"BN",null,"EQUIPOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0205000042","PIEDRA DE CANTO RODADO DE 6\" A 10\"",null,null,"m3",null,null,0,"BN",null,"0272130023","TUBERÍA PEAD DE 8\"",null,null,"m",null,null,0,"BN",null,"EQUIPOS"]
[null,"0205010004","ARENA GRUESA",null,null,"m3",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,"0337010001","HERRAMIENTAS MANUALES",null,null,"%MO",null,null,null,"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,"0205010004","ARENA GRUESA",null,null,"m3",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,"0337010001","HERRAMIENTAS MANUALES",null,null,"%MO",null,null,null,"BN"]
[null,"0205010005","ARENA GRUESA DE RIO",null,null,"m3",null,null,0,"BN",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,null,null,null,null,null,null,"0205010005","ARENA GRUESA DE RIO",null,null,"m3",null,null,0,"BN"]
[null,"0205010038","MATERIAL GRANULAR PARA BASE",null,null,"m3",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,"0348070020","EQUIPO DE CORTE Y SOLDEO (OXI-ACET)",null,null,"hm",null,null,{"$f":"+AA53*AB53","v":0},"SERV",null,null,null,null,null,null,null,null,null,null,null,null,null,"0205010038","MATERIAL GRANULAR PARA BASE",null,null,"m3",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,"0348070020","EQUIPO DE CORTE Y SOLDEO (OXI-ACET)",null,null,"hm",null,null,{"$f":"+BQ53*BR53","v":0},"SERV"]
[null,"0205300072","MATERIAL GRANULAR PARA RELLENOS",null,null,"m3",null,null,0,"BN",null,"EQUIPOS",null,null,null,null,null,null,null,null,null,"0349040108","CAMIÓN VOLQUETE 330 HP 15m3",null,null,"h",null,null,{"$f":"+AA54*AB54","v":0},"SERV",null,null,null,null,null,null,null,null,null,null,null,null,null,"0205300072","MATERIAL GRANULAR PARA RELLENOS",null,null,"m3",null,null,0,"BN",null,"EQUIPOS",null,null,null,null,null,null,null,null,null,"0349040108","CAMIÓN VOLQUETE 330 HP 15m3",null,null,"h",null,null,0,"SERV"]
[null,"0205300073","SUELO VEGETAL DE LUGAR",null,null,"m3",null,null,0,"BN",null,"0337010001","HERRAMIENTAS MANUALES",null,null,"%MO",null,null,null,"BN",null,"0349060056","RETROEXCAVADORA 195 HP 1.30m3",null,null,"hm",null,null,0,"SERV",null,null,null,null,null,null,null,null,null,null,null,null,null,"0205300073","SUELO VEGETAL DE LUGAR",null,null,"m3",null,null,0,"BN",null,"0337010001","HERRAMIENTAS MANUALES",null,null,"%MO",null,null,null,"BN",null,"0349060056","RETROEXCAVADORA 195 HP 1.30m3",null,null,"hm",null,null,0,"SERV"]
[null,"0221000001","CEMENTO PORTLAND TIPO I (42.5 kg)",null,null,"bls",null,null,0,"BN",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,null,null,null,null,null,null,"0221000001","CEMENTO PORTLAND TIPO I (42.5 kg)",null,null,"bls",null,null,0,"BN"]
[null,"0226040003","CANDADO FORTE 50 mm",null,null,"u",null,null,0,"BN",null,"0349040108","CAMIÓN VOLQUETE 330 HP 15m3",null,null,"h",null,null,{"$f":"+Q57*R57","v":0},"SERV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0226040003","CANDADO FORTE 50 mm",null,null,"u",null,null,0,"BN",null,"0349040108","CAMIÓN VOLQUETE 330 HP 15m3",null,null,"h",null,null,{"$f":"+BG57*BH57","v":0},"SERV"]
[null,"0226080005","BISAGRA DE FIERRO DE 4\"",null,null,"u",null,null,0,"BN",null,"0349060056","RETROEXCAVADORA 195 HP 1.30m3",null,null,"hm",null,null,0,"SERV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0226080005","BISAGRA DE FIERRO DE 4\"",null,null,"u",null,null,0,"BN",null,"0349060056","RETROEXCAVADORA 195 HP 1.30m3",null,null,"hm",null,null,0,"SERV"]
[null,"0226100025","CERROJO 6\" HECHIZO",null,null,"u",null,null,0,"BN",null,"0349100009","MEZCLADORA DE CONCRETO TROMPO 18HP 7 p3",null,null,"hm",null,null,0,"SERV",null,"SUBCONTRATOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0226100025","CERROJO 6\" HECHIZO",null,null,"u",null,null,0,"BN",null,"0349100009","MEZCLADORA DE CONCRETO TROMPO 18HP 7 p3",null,null,"hm",null,null,0,"SERV",null,"SUBCONTRATOS"]
[null,"0229060005","YESO DE 28 Kg",null,null,"bls",null,null,0,"BN",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,null,null,null,null,null,null,"0229060005","YESO DE 28 Kg",null,null,"bls",null,null,0,"BN"]
[null,"0229740003","ÁRBOL NATIVO DE LA ZONA",null,null,"u",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,"0401020086","SC PERFORACIÓN DE POZOS PARA EVACUACION DE GASES",null,null,"m",null,null,{"$f":"+AA61*AB61","v":0},"SERV",null,null,null,null,null,null,null,null,null,null,null,null,null,"0229740003","ÁRBOL NATIVO DE LA ZONA",null,null,"u",null,null,0,"BN",null,null,null,null,null,null,null,null,null,null,null,"0401020086","SC PERFORACIÓN DE POZOS PARA EVACUACIÓN DE GASES",null,null,"m",null,null,{"$f":"+BQ61*BR61","v":0},"SERV"]
[null,"0229740004","ARBUSTO NATIVO DE LA ZONA",null,null,"u",null,null,0,"BN",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,null,null,null,null,null,null,"0229740004","ARBUSTO NATIVO DE LA ZONA",null,null,"u",null,null,0,"BN"]
[null,"0230180007","GEOTEXTIL NO TEJIDO DE POLIPROPILENO",null,null,"m2",null,null,0,"BI",null,"SUBCONTRATOS",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,null,null,null,null,"0230180007","GEOTEXTIL NO TEJIDO DE POLIPROPILENO",null,null,"m2",null,null,0,"BI",null,"SUBCONTRATOS"]
[null,"0230180017","GEOTEXTIL CON BENTONITA",null,null,"m2",null,null,0,"BI",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,null,null,null,null,null,null,"0230180017","GEOTEXTIL CON BENTONITA",null,null,"m2",null,null,0,"BI"]
[null,"0230480040","CINTA PLÁSTICA PARA SEÑAL DE SEGURIDAD DE OBRA",null,null,"m",null,null,0,"BN",null,"0401020087","SC PERFORACIÓN DE POZOS PARA SISTEMA DE MONITOREO",null,null,"m",null,null,{"$f":"+Q65*R65","v":0},"SERV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0230480040","CINTA PLÁSTICA PARA SEÑAL DE SEGURIDAD DE OBRA",null,null,"m",null,null,0,"BN",null,"0401020087","SC PERFORACIÓN DE POZOS PARA SISTEMA DE MONITOREO",null,null,"m",null,null,{"$f":"+BG65*BH65","v":0},"SERV"]
[null,"0230850001","SANITARIO PORTÁTIL (BAÑOS QUIMICOS)",null,null,"u",null,null,0,"BN",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,null,null,null,null,null,null,"0230850001","SANITARIO PORTATIL (BAÑOS QUIMICOS)",null,null,"u",null,null,0,"BN"]
[null,"0230990080","WINCHA",null,null,"u",null,null,0,"BN",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,null,null,null,null,null,null,"0230990080","WINCHA",null,null,"u",null,null,0,"BN"]
[null,"0232000056","FLETE TERRESTRE",null,null,"glb",null,null,0,"CI",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,null,null,null,null,null,null,"0232000056","FLETE TERRESTRE",null,null,"glb",null,null,0,"CI"]
[null,"0238000000","HORMIGÓN",null,null,"m3",null,null,0,"BN",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,null,null,null,null,null,null,"0238000000","HORMIGÓN",null,null,"m3",null,null,0,"BN"]
[null,"0239020075","LIJA PARA MADERA",null,null,"u",null,null,0,"BN",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,null,null,null,null,null,null,"0239020075","LIJA PARA MADERA",null,null,"u",null,null,0,"BN"]
[null,"0239050000","AGUA",null,null,"m3",null,null,0,"BN",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,null,null,null,null,null,null,"0239050000","AGUA",null,null,"m3",null,null,0,"BN"]
[null,"0243040000","MADERA TORNILLO",null,null,"p2",null,null,0,"BN",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,null,null,null,null,null,null,"0243040000","MADERA TORNILLO",null,null,"p2",null,null,0,"BN"]
[null,"0243040004","CASETA DE MADERA TORNILLO ADICIONAL TECHADA",null,null,"m2",null,null,0,"BN",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,null,null,null,null,null,null,"0243040004","CASETA DE MADERA TORNILLO ADICIONAL TECHADA",null,null,"m2",null,null,0,"BN"]
[null,"0243040005","MADERA 3\" X 3 m",null,null,"pza",null,null,0,"BN",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,null,null,null,null,null,null,"0243040005","MADERA 3\" X 3 m",null,null,"pza",null,null,0,"BN"]
[null,"0244010000","ESTACA DE MADERA TORNILLO TRATADA",null,null,"p2",null,null,0,"BN",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,null,null,null,null,null,null,"0244010000","ESTACA DE MADERA TORNILLO TRATADA",null,null,"p2",null,null,0,"BN"]
[null,"0244030021","TRIPLAY DE 4' X 8' X 4 mm",null,null,"pl",null,null,0,"BN",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,null,null,null,null,null,null,"0244030021","TRIPLAY DE 4' X 8' X 4 mm",null,null,"pl",null,null,0,"BN"]
[null,"0245010007","MADERA PARA ENCOFRADO Y CARPINTERIA",null,null,"p2",null,null,0,"BN",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,null,null,null,null,null,null,"0245010007","MADERA PARA ENCOFRADO Y CARPINTERIA",null,null,"p2",null,null,0,"BN"]
[null,"0246050003","MALLA HEXAGONAL PARA GALLINERO 1 1/2\"",null,null,"m2",null,null,0,"BN",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,null,null,null,null,null,null,"0246050003","MALLA HEXAGONAL PARA GALLINERO 1 1/2\"",null,null,"m2",null,null,0,"BN"]
[null,"0246900002","GAVIÓN T.CAJA COC:10x12 CAL:3.5MM 1.5X1.0M TRIPLE ZINC + PVC",null,null,"pza",null,null,0,"BN",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,null,null,null,null,null,null,"0246900002","GAVIÓN T.CAJA COC:10x12 CAL:3.5MM 1.5X1.0M TRIPLE ZINC + PVC",null,null,"pza",null,null,0,"BN"]
[null,null,null,null,null,null,null,null,0]
[null,"0254060037","PINTURA ESMALTE SINTÉTICO",null,null,"gal",null,null,0,"BN",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,null,null,null,null,null,null,"0254060037","PINTURA ESMALTE SINTETICO",null,null,"gal",null,null,0,"BN"]
[null,"0254080000","BARNIZ MARINO",null,null,"gal",null,null,0,"BN",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,null,null,null,null,null,null,"0254080000","BARNIZ MARINO",null,null,"gal",null,null,0,"BN"]
[null,"0254720002","PRESERVANTE DE MADERA",null,null,"gal",null,null,0,"BN",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,null,null,null,null,null,null,"0254720002","PRESERVANTE DE MADERA",null,null,"gal",null,null,0,"BN"]
[null,"0272000113","TUBERÍA PEAD 6\"",null,null,"m",null,null,0,"BN",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,null,null,null,null,null,null,"0272000113","TUBERÍA PEAD 6\"",null,null,"m",null,null,0,"BN"]
[]
[]
[]
[null,"EQUIPOS",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPOS"]
[null,"0337010001","HERRAMIENTAS MANUALES",null,null,"%MO",null,null,null,"BN",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,null,null,null,null,null,null,"0337010001","HERRAMIENTAS MANUALES",null,null,"%MO",null,null,null,"BN"]
[]
[null,"0337540001","MIRAS Y JALONES",null,null,"hm",null,null,{"$f":"+G91*H91","v":0},"BN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0337540001","MIRAS Y JALONES",null,null,"hm",null,null,{"$f":"+AW91*AX91","v":0},"BN"]
[null,"0348040010","CAMIÓN PLATAFORMA 4 X 2 122 HP 8 ton",null,null,"hm",null,null,{"$f":"+G92*H92","v":0},"SERV",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,null,null,null,null,null,null,"0348040010","CAMIÓN PLATAFORMA 4 X 2 122 HP 8 ton",null,null,"hm",null,null,0,"SERV"]
[null,"0348040017","CAMIÓN SEMITRAYLER 6 X 4 330 HP 35 ton",null,null,"hm",null,null,0,"SERV",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,null,null,null,null,null,null,"0348040017","CAMIÓN  SEMITRAYLER 6 X 4 330 HP 35 ton",null,null,"hm",null,null,0,"SERV"]
[null,"0348120001","CAMIÓN CISTERNA 4 X 2 (AGUA) 1,500 gl",null,null,"hm",null,null,0,"SERV",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,null,null,null,null,null,null,"0348120001","CAMIÓN  CISTERNA 4 X 2 (AGUA) 1,500 gl",null,null,"hm",null,null,0,"SERV"]
[null,"0348380001","TANQUE AGUA DE 1100 Lts",null,null,"pza",null,null,0,"SERV",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,null,null,null,null,null,null,"0348380001","TANQUE AGUA DE 1100 Lts",null,null,"pza",null,null,0,"SERV"]
[null,"0349030013","RODILLO LISO VIBRATORIO AUTOPROPULSADO 70-100 HP 7-9 ton",null,null,"hm",null,null,0,"SERV",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,null,null,null,null,null,null,"0349030013","RODILLO LISO VIBRATORIO AUTOPROPULSADO 70-100 HP 7-9 ton",null,null,"hm",null,null,0,"SERV"]
[]
[null,"0349040033","TRACTOR DE ORUGAS DE 140-160 HP",null,null,"hm",null,null,0,"SERV",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,null,null,null,null,null,null,"0349040033","TRACTOR DE ORUGAS DE 140-160 HP",null,null,"hm",null,null,0,"SERV"]
[null,"0349040034","TRACTOR DE ORUGAS DE 190-240 HP",null,null,"hm",null,null,0,"SERV",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,null,null,null,null,null,null,"0349040034","TRACTOR DE ORUGAS DE 190-240 HP",null,null,"hm",null,null,0,"SERV"]
[null,"0349040108","CAMIÓN VOLQUETE 330 HP 15m3",null,null,"h",null,null,0,"SERV",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,null,null,null,null,null,null,"0349040108","CAMIÓN  VOLQUETE 330 HP 15m3",null,null,"h",null,null,0,"SERV"]
[null,"0349060056","RETROEXCAVADORA 195 HP 1.30m3",null,null,"hm",null,null,0,"SERV",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,null,null,null,null,null,null,"0349060056","RETROEXCAVADORA 195 HP 1.30m3",null,null,"hm",null,null,0,"SERV"]
[null,"0349090000","MOTONIVELADORA DE 125 HP",null,null,"hm",null,null,0,"SERV",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,null,null,null,null,null,null,"0349090000","MOTONIVELADORA DE 125 HP",null,null,"hm",null,null,0,"SERV"]
[null,"0349100009","MEZCLADORA DE CONCRETO TROMPO 18HP 7 p3",null,null,"hm",null,null,0,"SERV",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,null,null,null,null,null,null,"0349100009","MEZCLADORA DE CONCRETO TROMPO 18HP 7 p3",null,null,"hm",null,null,0,"SERV"]
[null,"0349190003","NIVEL TOPOGRÁFICO CON TRÍPODE",null,null,"he",null,null,0,"SERV",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,null,null,null,null,null,null,"0349190003","NIVEL TOPOGRÁFICO CON TRIPODE",null,null,"he",null,null,0,"SERV"]
[null,"0349880003","TEODOLITO",null,null,"hm",null,null,0,"SERV",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,null,null,null,null,null,null,"0349880003","TEODOLITO",null,null,"hm",null,null,0,"SERV"]

{"sheet":"O&M","index":11,"n_rows":77,"n_cols":36,"rows_kept":77,"cut":false,"hidden":false,"merged":[[57,15,58,15],[57,16,58,16],[57,17,57,26],[57,27,58,27],[67,15,67,16],[45,15,46,15],[45,16,46,16],[45,17,45,26],[45,27,46,27],[55,15,55,16],[40,1,40,2],[43,1,43,13],[24,29,25,29],[24,30,24,31],[1,2,1,9],[41,29,41,32],[4,30,4,34],[15,30,15,34],[24,33,25,33],[24,34,25,34],[35,33,35,34],[1,16,1,23],[40,15,40,16],[43,15,43,27],[57,1,58,1],[57,2,58,2],[57,3,57,12],[57,13,58,13],[67,1,67,2],[45,1,46,1],[45,2,46,2],[45,3,45,12],[45,13,46,13],[55,1,55,2]]}
[]
[null,null," ALTERNATIVA N° 01 - COSTOS DE OPERACIÓN Y MANTENIMIENTO PROYECTO DE RECUPERACIÓN DE ÁREAS DEGRADADAS POR RESIDUOS SÓLIDOS",null,null,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVA N° 02 - COSTOS DE OPERACIÓN Y MANTENIMIENTO PROYECTO DE RECUPERACIÓN DE ÁREAS DEGRADADAS POR RESIDUOS SÓLIDOS "]
[]
[null,"ÍTEM","DESCRIPCIÓN","UNIDAD","CANTIDAD","COSTO UNITARIO \n(S/. )","PRECIOS DE MERCADO \n(S/ )","TIPO DE BIEN O SERVICIO","FACTOR  CORRECCIÓN","PRECIOS SOCIALES \n(S/)",null,null,null,null,null,"ÍTEM","DESCRIPCIÓN","UNIDAD","CANTIDAD","COSTO UNITARIO \n(S/. )","PRECIOS DE MERCADO \n(S/ )","TIPO DE BIEN O SERVICIO","FACTOR  CORRECCIÓN","PRECIOS SOCIALES \n(S/)"]
[null,1,"OPERACIÓN",null,null,null,{"$f":"G6+G8+G13+G28","v":0},null,null,{"$f":"J6+J8+J13+J28","v":0},null,null,null,null,null,1,"OPERACIÓN",null,null,null,{"$f":"U6+U8+U13+U28","v":0},null,null,{"$f":"X6+X8+X13+X28","v":0},null,null,null,null,null,null,"Parámetros y Factores de Corrección para Precios Sociales"]
[null,"1.1","Personal",null,null,null,{"$f":"G7","v":0},null,null,{"$f":"SUM(J7:J7)","v":0},null,null,null,null,null,"1.1","Personal",null,null,null,{"$f":"U7","v":0},null,null,{"$f":"SUM(X7:X7)","v":0},null,null,null,null,null,null,"Tasa Ad Valorem",null,null,"%",0.12]
[null,"1.1.2","Operarios (02)","Horas/año",{"$f":"+AJ34","v":636},null,{"$f":"E7*F7","v":0},"Mano de obra calificada",{"$f":"+AI23","v":0.92592592592592582},{"$f":"+I7*G7","v":0},null,null,null,null,null,"1.1.2","Operarios (02)","Horas/año",{"$f":"+E7","v":636},null,{"$f":"S7*T7","v":0},"Mano de obra calificada",{"$f":"+I7","v":0.92592592592592582},{"$f":"+W7*U7","v":0},null,null,null,null,null,null,"Tasa IGV",null,null,"%",0.18]
[null,"1.2","Equipos y/o Herramientas",null,null,null,{"$f":"SUM(G9:G12)","v":0},null,null,{"$f":"+SUM(J9:J12)","v":0},null,null,null,null,null,"1.2","Equipos y/o Herramientas",null,null,null,{"$f":"SUM(U9:U12)","v":0},null,null,{"$f":"+SUM(X9:X12)","v":0},null,null,null,null,null,null,"Tasa  Seguro",null,null,"%",1.2500000000000001E-2]
[null,"1.2.1.1","Picos","unidad",1,null,{"$f":"E9*F9","v":0},"Bienes nacionales",{"$f":"+$AI$18","v":0.84745762711864414},{"$f":"+G9*I9","v":0},null,null,null,null,null,"1.2.1.1","Picos","unidad",{"$f":"+E9","v":1},null,{"$f":"S9*T9","v":0},"Bienes nacionales",{"$f":"+I9","v":0.84745762711864414},{"$f":"+U9*W9","v":0},null,null,null,null,null,null,"Tasa de Inflación",null,null,"%",0]
[null,"1.2.1.2","Lampas","unidad",1,null,{"$f":"E10*F10","v":0},"Bienes nacionales",{"$f":"+$AI$18","v":0.84745762711864414},{"$f":"+G10*I10","v":0},null,null,null,null,null,"1.2.1.2","Lampas","unidad",{"$f":"+E10","v":1},null,{"$f":"S10*T10","v":0},"Bienes nacionales",{"$f":"+I10","v":0.84745762711864414},{"$f":"+U10*W10","v":0},null,null,null,null,null,null,"Mano de Obra no Calificada",null,null,"Urbano","Rural"]
[null,"1.2.1.3","Carretilla de construcción ","unidad",1,null,{"$f":"E11*F11","v":0},"Bienes nacionales",{"$f":"+$AI$18","v":0.84745762711864414},{"$f":"+G11*I11","v":0},null,null,null,null,null,"1.2.1.3","Carretilla de construcción ","unidad",1,null,{"$f":"S11*T11","v":0},"Bienes nacionales",0.84745762711864414,{"$f":"+U11*W11","v":0},null,null,null,null,null,null,"Lima Metropolitana",null,null,0.86,"---"]
[null,"1.2.1.4","Rastrillo metálico","unidad",1,null,{"$f":"E12*F12","v":0},"Bienes nacionales",{"$f":"+$AI$18","v":0.84745762711864414},{"$f":"+G12*I12","v":0},null,null,null,null,null,"1.2.1.4","Rastrillo metálico","unidad",1,null,{"$f":"S12*T12","v":0},"Bienes nacionales",0.84745762711864414,{"$f":"+U12*W12","v":0},null,null,null,null,null,null,"Resto de Costa",null,null,0.68,0.56999999999999995]
[null,"1.3","Bienes de Consumo",null,null,null,{"$f":"G14+G17","v":0},null,null,{"$f":"+J14+J17","v":0},null,null,null,null,null,"1.3","Bienes de Consumo",null,null,null,{"$f":"U14+U17","v":0},null,null,{"$f":"+X14+X17","v":0},null,null,null,null,null,null,"Sierra",null,null,0.6,0.41]
[null,"1.3.1","Insumos",null,null,null,{"$f":"SUM(G15:G16)","v":0},null,null,{"$f":"SUM(J15:J16)","v":0},null,null,null,null,null,"1.3.1","Insumos",null,null,null,{"$f":"SUM(U15:U16)","v":0},null,null,{"$f":"SUM(X15:X16)","v":0},null,null,null,null,null,null,"Selva",null,null,0.63,0.49]
[null,"1.3.1.1","Combustible camioneta","litros",{"$f":"+AJ37","v":4.9020000000000001},null,{"$f":"E15*F15","v":0},"Combustible",{"$f":"+AI19","v":0.66},{"$f":"+G15*I15","v":0},null,null,null,null,null,"1.3.1.1","Combustible camioneta","litros",{"$f":"+E15","v":4.9020000000000001},null,{"$f":"S15*T15","v":0},"Combustible",{"$f":"+I15","v":0.66},{"$f":"+U15*W15","v":0}]
[null,"1.3.1.2","Combustible grupo electrógeno","litros",{"$f":"+AJ38","v":214.32},null,{"$f":"E16*F16","v":0},"Combustible",{"$f":"+AI19","v":0.66},{"$f":"+G16*I16","v":0},null,null,null,null,null,"1.3.1.2","Combustible grupo electrógeno","litros",{"$f":"+E16","v":214.32},null,{"$f":"S16*T16","v":0},"Combustible",{"$f":"+I16","v":0.66},{"$f":"+U16*W16","v":0},null,null,null,null,null,null,"Factores de Corrección por Tipo de Bien o Servicio"]
[null,"1.3.2","Vestuario",null,null,null,{"$f":"SUM(G18:G27)","v":0},null,null,{"$f":"SUM(J18:J27)","v":0},null,null,null,null,null,"1.3.2","Vestuario",null,null,null,{"$f":"SUM(U18:U27)","v":0},null,null,{"$f":"SUM(X18:X27)","v":0},null,null,null,null,null,null,"Bienes Importados",null,null,null,0.82]
[null,"1.3.2.2.1","Camisaco de 100% algodón, con cintas de seguridad ","unidad",2,null,{"$f":"E18*F18","v":0},"Bienes nacionales",{"$f":"$AI$18","v":0.84745762711864414},{"$f":"+G18*I18","v":0},null,null,null,null,null,"1.3.2.2.1","Camisaco de 100% algodón, con cintas de seguridad ","unidad",{"$f":"+E18","v":2},null,{"$f":"S18*T18","v":0},"Bienes nacionales",{"$f":"+I18","v":0.84745762711864414},{"$f":"+U18*W18","v":0},null,null,null,null,null,null,"Bienes Nacionales",null,null,null,{"$f":"1/1.18","v":0.84745762711864414}]
[null,"1.3.2.2.2","Pantalón de drill 100% algodón ","unidad",2,null,{"$f":"E19*F19","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,"1.3.2.2.2","Pantalón de drill 100% algodón ","unidad",{"$f":"+E19","v":2},null,{"$f":"S19*T19","v":0},"Bienes nacionales",{"$f":"+I19","v":0.84745762711864414},0,null,null,null,null,null,null,"Combustibles",null,null,null,0.66]
[null,"1.3.2.2.3","Polos 100% algodón ","unidad",3,null,{"$f":"E20*F20","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,"1.3.2.2.3","Polos 100% algodón ","unidad",3,null,{"$f":"S20*T20","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,null,"Costos Indirectos (gastos administrativos y financieros)",null,null,null,{"$f":"1/1.18","v":0.84745762711864414}]
[null,"1.3.2.2.4","Gorro taslan tejido engomado impermeable, forro interior algodón","unidad",2,null,{"$f":"E21*F21","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,"1.3.2.2.4","Gorro taslan tejido engomado impermeable, forro interior algodón","unidad",2,null,{"$f":"S21*T21","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,null,"Mano de Obra no Calificada",null,null,null,{"$f":"AH13","v":0.6}]
[null,"1.3.2.2.5","Poncho material taslan enjebado 100% impermeable","unidad",1,null,{"$f":"E22*F22","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,"1.3.2.2.5","Poncho material taslan enjebado 100% impermeable","unidad",1,null,{"$f":"S22*T22","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,null,"Servicios (18%)",null,null,null,{"$f":"1/(1.18)","v":0.84745762711864414}]
[null,"1.3.2.2.6","Lentes con mica de policarbonato transpararentes con regulador","unidad",2,null,{"$f":"E23*F23","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,"1.3.2.2.6","Lentes con mica de policarbonato transpararentes con regulador","unidad",2,null,{"$f":"S23*T23","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,null,"Mano de Obra Calificada (8%)",null,null,null,{"$f":"1/(1.08)","v":0.92592592592592582}]
[null,"1.3.2.2.7","Guantes de cuero reforzados","pares",3,null,0,"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,"1.3.2.2.7","Guantes de cuero reforzados","pares",3,null,0,"Bienes nacionales",0.84745762711864414,0]
[null,"1.3.2.2.8","Mascarilla de doble filtro contra polvo y gases","unidad",1,null,0,"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,"1.3.2.2.8","Mascarilla de doble filtro contra polvo y gases","unidad",1,null,0,"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,"Operación","Frecuencia",null,"Dedicación","N° Operaciones Invierno","N° Operaciones Verano","Dedicación"]
[null,"1.3.2.2.9","Filtros de respiradores","unidad",4,null,{"$f":"E26*F26","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,"1.3.2.2.9","Filtros de respiradores","unidad",4,null,{"$f":"S26*T26","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,null,"Invierno (lluvias)","Verano (s/lluvias)","Horas/operación",null,null,"Horas/año"]
[null,"1.3.2.2.10","Botín de cuero","pares",2,null,0,"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,"1.3.2.2.10","Botín de cuero","pares",2,null,{"$f":"S27*T27","v":0},"Bienes nacionales",0.84745762711864414,0,null,null,null,null,null,"Depresiones","Semanal","Mensual",1,26,6,{"$f":"(AG27*AH27)+(AG27*AI27)","v":32}]
[null,"1.4","Servicios",null,null,null,{"$f":"SUM(G29:G30)","v":0},null,null,{"$f":"SUM(J29:J30)","v":0},null,null,null,null,null,"1.4","Servicios",null,null,null,{"$f":"SUM(U29:U30)","v":0},null,null,{"$f":"SUM(X29:X30)","v":0},null,null,null,null,null,"Grietas","Semanal","Mensual",1,26,6,32]
[null,"1.4.1","Análisis según el plan de monitoreo y control","servicio",1,null,0,"Servicio",{"$f":"+AI22","v":0.84745762711864414},{"$f":"+G29*I29","v":0},null,null,null,null,null,"1.4.1","Análisis según el plan de monitoreo y control","servicio",{"$f":"+E29","v":1},null,{"$f":"S29*T29","v":0},"Servicio",{"$f":"+I29","v":0.84745762711864414},{"$f":"+U29*W29","v":0},null,null,null,null,null,"Erosiones","Semanal","Mensual",1,26,6,32]
[null,"1.4.2","Servicio para el transporte de lixiviados","servicio",{"$f":"+AE37","v":38},null,0,"Servicio",{"$f":"+AI22","v":0.84745762711864414},{"$f":"+G30*I30","v":0},null,null,null,null,null,"1.4.2","Servicio para el transporte de lixiviados","servicio",{"$f":"+E30","v":38},null,0,"Servicio",{"$f":"+I30","v":0.84745762711864414},{"$f":"+U30*W30","v":0},null,null,null,null,null,"Infraestructuras","Semanal","Mensual",1,26,6,32]
[null,2,"MANTENIMIENTO",null,null,null,{"$f":"G32+G38","v":0},null,null,{"$f":"J32+J38","v":0},null,null,null,null,null,2,"MANTENIMIENTO",null,null,null,{"$f":"U32+U38","v":0},null,null,{"$f":"X32+X38","v":0},null,null,null,null,null,"Extracción lixiviados","Semanal","Quincenal",4,26,12,152]
[null,2.1,"Bienes de Consumo",null,null,null,{"$f":"SUM(G33:G37)","v":0},null,null,{"$f":"SUM(J33:J37)","v":0},null,null,null,null,null,2.1,"Bienes de Consumo",null,null,null,{"$f":"SUM(U33:U37)","v":0},null,null,{"$f":"SUM(X33:X37)","v":0},null,null,null,null,null,"Quema biogás","Semanal","Quincenal",1,26,12,38]
[null,"2.1.1","Material p/mantenimiento de la superficie","unidad",1,null,{"$f":"E33*F33","v":0},"Bienes nacionales",{"$f":"+$AI$18","v":0.84745762711864414},{"$f":"+G33*I33","v":0},null,null,null,null,null,"2.1.1","Material p/mantenimiento de la superficie","unidad",1,null,{"$f":"S33*T33","v":0},"Bienes nacionales",{"$f":"+I33","v":0.84745762711864414},{"$f":"+U33*W33","v":0},null,null,null,null,null,null,null,null,null,"Total (01 operario)",null,{"$f":"SUM(AJ27:AJ32)","v":318}]
[null,"2.1.2","Material p/mantenimiento de las infraestructuras manejo de gases","unidad",1,null,0,"Bienes nacionales",{"$f":"+$AI$18","v":0.84745762711864414},0,null,null,null,null,null,"2.1.2","Material p/mantenimiento de las infraestructuras manejo de gases","unidad",1,null,0,"Bienes nacionales",{"$f":"+I34","v":0.84745762711864414},0,null,null,null,null,null,null,null,null,null,"Total (02 operarios)",null,{"$f":"+AJ33*2","v":636}]
[null,"2.1.3","Material p/mantenimiento de las infraestructuras manejo de lixiviados","unidad",1,null,0,"Bienes nacionales",{"$f":"+$AI$18","v":0.84745762711864414},0,null,null,null,null,null,"2.1.3","Material p/mantenimiento de las infraestructuras manejo de lixiviados","unidad",1,null,0,"Bienes nacionales",0.84745762711864414,0]
[null,"2.1.4","Material p/mantenimiento del cercado perimétrico","unidad","1.00",null,0,"Bienes nacionales",{"$f":"+$AI$18","v":0.84745762711864414},{"$f":"+G36*I36","v":0},null,null,null,null,null,"2.1.4","Material p/mantenimiento del cercado perimétrico","unidad","1.00",null,0,"Bienes nacionales",0.84745762711864414,{"$f":"+U36*W36","v":0},null,null,null,null,null,"Insumo","Usos al año","Km/año","Horas/año","Consumo",null,"Litros/año"]
[null,"2.1.5","Material p/mantenimiento de las vías de acceso","unidad","1.00",null,0,"Bienes nacionales",{"$f":"+$AI$18","v":0.84745762711864414},{"$f":"+G37*I37","v":0},null,null,null,null,null,"2.1.5","Material p/mantenimiento de las vías de acceso","unidad","1.00",null,0,"Bienes nacionales",0.84745762711864414,{"$f":"+U37*W37","v":0},null,null,null,null,null,"Combustible/camioneta",{"$f":"+AH31+AI31","v":38},{"$f":"+AE37*AF40","v":57},null,8.6,"litros / 100 km",{"$f":"AF37*AH37/100","v":4.9020000000000001}]
[null,2.2000000000000002,"Servicios",null,null,null,{"$f":"SUM(G39:G40)","v":0},null,null,{"$f":"SUM(J39:J40)","v":0},null,null,null,null,null,2.2000000000000002,"Servicios",null,null,null,{"$f":"SUM(U39:U40)","v":0},null,null,{"$f":"SUM(X39:X40)","v":0},null,null,null,null,null,"Combustible/grupo electrógeno",null,null,{"$f":"AJ31/2","v":76},2.82,"litros / hora",{"$f":"AG38*AH38","v":214.32}]
[null,"2.1.1","Mantenimiento del grupo electrógeno","unidad","1.00",null,{"$f":"E39*F39","v":0},"Servicio",{"$f":"+AI22","v":0.84745762711864414},{"$f":"+G39*I39","v":0},null,null,null,null,null,"2.1.1","Mantenimiento del grupo electrógeno","unidad","1.00",null,{"$f":"S39*T39","v":0},"Servicio",{"$f":"+I39","v":0.84745762711864414},{"$f":"+U39*W39","v":0}]
[null,"2.1.2","Mantenimiento de la motobomba","unidad","1.00",null,{"$f":"E40*F40","v":0},"Servicio",{"$f":"+AI22","v":0.84745762711864414},{"$f":"+G40*I40","v":0},null,null,null,null,null,"2.1.2","Mantenimiento de la motobomba","unidad","1.00",null,{"$f":"S40*T40","v":0},"Servicio",{"$f":"+I40","v":0.84745762711864414},{"$f":"+U40*W40","v":0},null,null,null,null,null,"Recorrido de camioneta",null,1.5]
[null,"COSTO DE OPERACIÓN Y MANTENIMIENTO ",null,null,null,null,{"$f":"G31+G5","v":0},null,null,{"$f":"J31+J5","v":0},null,null,null,null,null,"COSTO DE OPERACIÓN Y MANTENIMIENTO ",null,null,null,null,{"$f":"U31+U5","v":0},null,null,{"$f":"X31+X5","v":0}]
[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,null,null,"Parámetros y Frecuencia de Monitoreo"]
[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,null,null,"Ensayo","Costo (S/)","Puntos","Frecuencia Anual"]
[null,"FLUJO DE COSTOS DE OPERACIÓN Y MANTENIMIENTO A PRECIOS PRIVADOS Y PRECIOS SOCIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,"FLUJO DE COSTOS DE OPERACIÓN Y MANTENIMIENTO A PRECIOS PRIVADOS Y PRECIOS SOCIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,"ECA Agua",null,2,1]
[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,null,null,"ECA Suelos",null,1,1]
[null,10,"DESCRIPCIÓN","COSTOS DE OPERACIÓN Y MANTENIMIENTO A PRECIO DE MERCADO (S/.)",null,null,null,null,null,null,null,null,null,"TOTAL",null,10,"DESCRIPCIÓN","COSTOS DE OPERACIÓN Y MANTENIMIENTO A PRECIO DE MERCADO (S/.)",null,null,null,null,null,null,null,null,null,"TOTAL",null,"ECA Aire",null,2,1]
[null,null,null,1,2,3,4,5,6,7,8,9,10,null,null,null,null,1,2,3,4,5,6,7,8,9,10,null,null,"Analítica Biogás",null,2,2]
[null,1,"OPERACIÓN",{"$f":"SUM(D49:D52)","v":0},0,0,0,0,0,0,0,0,0,0,null,1,"OPERACIÓN",{"$f":"SUM(R49:R52)","v":0},0,0,0,0,0,0,0,0,0,0,null,"Analítica Lixiviado",null,2,2]
[null,1.1000000000000001,"Personal ",{"$f":"+G6*POWER((1+AI9),D47)","v":0},{"$f":"+D49*(1+AI9)","v":0},{"$f":"+E49*(1+AI9)","v":0},{"$f":"+F49*(1+AI9)","v":0},{"$f":"+G49*(1+AI9)","v":0},{"$f":"+H49*(1+AI9)","v":0},{"$f":"+I49*(1+AI9)","v":0},{"$f":"+J49*(1+AI9)","v":0},{"$f":"+K49*(1+AI9)","v":0},{"$f":"+L49*(1+AI9)","v":0},{"$f":"SUM(D49:M49)","v":0},null,1.1000000000000001,"Personal ",{"$f":"+U6*POWER((1+AW9),R47)","v":0},{"$f":"+R49*(1+AW9)","v":0},{"$f":"+S49*(1+AW9)","v":0},{"$f":"+T49*(1+AW9)","v":0},{"$f":"+U49*(1+AW9)","v":0},{"$f":"+V49*(1+AW9)","v":0},{"$f":"+W49*(1+AW9)","v":0},{"$f":"+X49*(1+AW9)","v":0},{"$f":"+Y49*(1+AW9)","v":0},{"$f":"+Z49*(1+AW9)","v":0},{"$f":"SUM(R49:AA49)","v":0},null,"Analítica Aguas",null,1,1]
[null,1.2,"Equipos y/o herramientas",{"$f":"+G8*POWER((1+AI9),D47)","v":0},{"$f":"+D50*(1+AI9)","v":0},{"$f":"+E50*(1+AI9)","v":0},{"$f":"+F50*(1+AI9)","v":0},{"$f":"+G50*(1+AI9)","v":0},{"$f":"+H50*(1+AI9)","v":0},{"$f":"+I50*(1+AI9)","v":0},{"$f":"+J50*(1+AI9)","v":0},{"$f":"+K50*(1+AI9)","v":0},{"$f":"+L50*(1+AI9)","v":0},0,null,1.2,"Equipos y/o herramientas",{"$f":"+U8*POWER((1+AW9),R47)","v":0},{"$f":"+R50*(1+AW9)","v":0},{"$f":"+S50*(1+AW9)","v":0},{"$f":"+T50*(1+AW9)","v":0},{"$f":"+U50*(1+AW9)","v":0},{"$f":"+V50*(1+AW9)","v":0},{"$f":"+W50*(1+AW9)","v":0},{"$f":"+X50*(1+AW9)","v":0},{"$f":"+Y50*(1+AW9)","v":0},{"$f":"+Z50*(1+AW9)","v":0},0]
[null,1.3,"Bienes de consumo",{"$f":"+G13*POWER((1+AI9),D47)","v":0},{"$f":"+D51*(1+AI9)","v":0},{"$f":"+E51*(1+AI9)","v":0},{"$f":"+F51*(1+AI9)","v":0},{"$f":"+G51*(1+AI9)","v":0},{"$f":"+H51*(1+AI9)","v":0},{"$f":"+I51*(1+AI9)","v":0},{"$f":"+J51*(1+AI9)","v":0},{"$f":"+K51*(1+AI9)","v":0},{"$f":"+L51*(1+AI9)","v":0},0,null,1.3,"Bienes de consumo",{"$f":"+U13*POWER((1+AW9),R47)","v":0},{"$f":"+R51*(1+AW9)","v":0},{"$f":"+S51*(1+AW9)","v":0},{"$f":"+T51*(1+AW9)","v":0},{"$f":"+U51*(1+AW9)","v":0},{"$f":"+V51*(1+AW9)","v":0},{"$f":"+W51*(1+AW9)","v":0},{"$f":"+X51*(1+AW9)","v":0},{"$f":"+Y51*(1+AW9)","v":0},{"$f":"+Z51*(1+AW9)","v":0},0]
[null,1.4,"Servicios ",{"$f":"D77+$G$30","v":0},{"$f":"E77+$G$30","v":0},0,0,0,0,0,0,0,0,0,null,1.4,"Servicios ",{"$f":"R77+$G$30","v":0},{"$f":"S77+$G$30","v":0},0,0,0,0,0,0,0,0,0]
[null,2,"MATENIMIENTO",{"$f":"SUM(D54:D55)","v":0},{"$f":"SUM(E54:E55)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N54:N55)","v":0},null,2,"MATENIMIENTO",{"$f":"SUM(R54:R55)","v":0},{"$f":"SUM(S54:S55)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AB54:AB55)","v":0}]
[null,2.1,"Bienes de consumo",{"$f":"G32","v":0},{"$f":"+D54*(1+AI9)","v":0},{"$f":"+E54*(1+AI9)","v":0},{"$f":"+F54*(1+AI9)","v":0},{"$f":"+G54*(1+AI9)","v":0},{"$f":"+H54*(1+AI9)","v":0},{"$f":"+I54*(1+AI9)","v":0},{"$f":"+J54*(1+AI9)","v":0},{"$f":"+K54*(1+AI9)","v":0},{"$f":"+L54*(1+AI9)","v":0},0,null,2.1,"Bienes de consumo",{"$f":"U32","v":0},{"$f":"+R54*(1+AW9)","v":0},{"$f":"+S54*(1+AW9)","v":0},{"$f":"+T54*(1+AW9)","v":0},{"$f":"+U54*(1+AW9)","v":0},{"$f":"+V54*(1+AW9)","v":0},{"$f":"+W54*(1+AW9)","v":0},{"$f":"+X54*(1+AW9)","v":0},{"$f":"+Y54*(1+AW9)","v":0},{"$f":"+Z54*(1+AW9)","v":0},{"$f":"SUM(R54:AA54)","v":0}]
[null,2.2000000000000002,"Servicios ",{"$f":"+G38","v":0},{"$f":"+D55*(1+$AI$9)","v":0},{"$f":"+E55*(1+$AI$9)","v":0},{"$f":"+F55*(1+$AI$9)","v":0},0,0,0,0,0,0,0,null,2.2000000000000002,"Servicios ",{"$f":"+U38","v":0},{"$f":"+R55*(1+$AI$9)","v":0},{"$f":"+S55*(1+$AI$9)","v":0},0,0,0,0,0,0,0,0]
[null,"TOTAL DE POST INVERSIÓN",null,{"$f":"D53+D48","v":0},{"$f":"E53+E48","v":0},0,0,0,0,0,0,0,0,{"$f":"N53+N48","v":0},null,"TOTAL DE POST INVERSIÓN",null,{"$f":"R53+R48","v":0},{"$f":"S53+S48","v":0},0,0,0,0,0,0,0,0,{"$f":"AB53+AB48","v":0}]
[]
[null,"N°","DESCRIPCIÓN","COSTOS DE OPERACIÓN Y MANTENIMIENTO A PRECIOS SOCIALES (S/.)",null,null,null,null,null,null,null,null,null,"TOTAL",null,"N°","DESCRIPCIÓN","COSTOS DE OPERACIÓN Y MANTENIMIENTO A PRECIOS SOCIALES (S/.)",null,null,null,null,null,null,null,null,null,"TOTAL"]
[null,null,null,1,2,3,4,5,6,7,8,9,10,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,1,"OPERACIÓN",{"$f":"SUM(D61:D64)","v":0},{"$f":"SUM(E61:E64)","v":0},0,0,0,0,0,0,0,0,0,null,1,"OPERACIÓN",{"$f":"SUM(R61:R64)","v":0},{"$f":"SUM(S61:S64)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1000000000000001,"Personal ",{"$f":"+$J$6*POWER((1+AI9),D59)","v":0},{"$f":"+$J$6*POWER((1+AI9),E59)","v":0},{"$f":"+$J$6*POWER((1+AI9),F59)","v":0},{"$f":"+$J$6*POWER((1+AI9),G59)","v":0},{"$f":"+$J$6*POWER((1+AI9),H59)","v":0},{"$f":"+$J$6*POWER((1+AI9),I59)","v":0},{"$f":"+$J$6*POWER((1+AI9),J59)","v":0},{"$f":"+$J$6*POWER((1+AI9),K59)","v":0},{"$f":"+$J$6*POWER((1+AI9),L59)","v":0},{"$f":"+$J$6*POWER((1+AI9),M59)","v":0},{"$f":"SUM(D61:M61)","v":0},null,1.1000000000000001,"Personal ",{"$f":"+$J$6*POWER((1+AW9),R59)","v":0},{"$f":"+$J$6*POWER((1+AW9),S59)","v":0},{"$f":"+$J$6*POWER((1+AW9),T59)","v":0},{"$f":"+$J$6*POWER((1+AW9),U59)","v":0},{"$f":"+$J$6*POWER((1+AW9),V59)","v":0},{"$f":"+$J$6*POWER((1+AW9),W59)","v":0},{"$f":"+$J$6*POWER((1+AW9),X59)","v":0},{"$f":"+$J$6*POWER((1+AW9),Y59)","v":0},{"$f":"+$J$6*POWER((1+AW9),Z59)","v":0},{"$f":"+$J$6*POWER((1+AW9),AA59)","v":0},{"$f":"SUM(R61:AA61)","v":0}]
[null,1.2,"Equipos y/o herramientas",{"$f":"+$J$8*POWER((1+AI9),D59)","v":0},{"$f":"+$J$8*POWER((1+AI9),E59)","v":0},{"$f":"+$J$8*POWER((1+AI9),F59)","v":0},{"$f":"+$J$8*POWER((1+AI9),G59)","v":0},{"$f":"+$J$8*POWER((1+AI9),H59)","v":0},{"$f":"+$J$8*POWER((1+AI9),I59)","v":0},{"$f":"+$J$8*POWER((1+AI9),J59)","v":0},{"$f":"+$J$8*POWER((1+AI9),K59)","v":0},{"$f":"+$J$8*POWER((1+AI9),L59)","v":0},{"$f":"+$J$8*POWER((1+AI9),M59)","v":0},0,null,1.2,"Equipos y/o herramientas",{"$f":"+$J$8*POWER((1+AW9),R59)","v":0},{"$f":"+$J$8*POWER((1+AW9),S59)","v":0},{"$f":"+$J$8*POWER((1+AW9),T59)","v":0},{"$f":"+$J$8*POWER((1+AW9),U59)","v":0},{"$f":"+$J$8*POWER((1+AW9),V59)","v":0},{"$f":"+$J$8*POWER((1+AW9),W59)","v":0},{"$f":"+$J$8*POWER((1+AW9),X59)","v":0},{"$f":"+$J$8*POWER((1+AW9),Y59)","v":0},{"$f":"+$J$8*POWER((1+AW9),Z59)","v":0},{"$f":"+$J$8*POWER((1+AW9),AA59)","v":0},0]
[null,1.3,"Bienes de consumo",{"$f":"+$J$13*POWER((1+AI9),D59)","v":0},{"$f":"+$J$13*POWER((1+AI9),E59)","v":0},{"$f":"+$J$13*POWER((1+AI9),F59)","v":0},{"$f":"+$J$13*POWER((1+AI9),G59)","v":0},{"$f":"+$J$13*POWER((1+AI9),H59)","v":0},{"$f":"+$J$13*POWER((1+AI9),I59)","v":0},{"$f":"+$J$13*POWER((1+AI9),J59)","v":0},{"$f":"+$J$13*POWER((1+AI9),K59)","v":0},{"$f":"+$J$13*POWER((1+AI9),L59)","v":0},{"$f":"+$J$13*POWER((1+AI9),M59)","v":0},0,null,1.3,"Bienes de consumo",{"$f":"+$J$13*POWER((1+AW9),R59)","v":0},{"$f":"+$J$13*POWER((1+AW9),S59)","v":0},{"$f":"+$J$13*POWER((1+AW9),T59)","v":0},{"$f":"+$J$13*POWER((1+AW9),U59)","v":0},{"$f":"+$J$13*POWER((1+AW9),V59)","v":0},{"$f":"+$J$13*POWER((1+AW9),W59)","v":0},{"$f":"+$J$13*POWER((1+AW9),X59)","v":0},{"$f":"+$J$13*POWER((1+AW9),Y59)","v":0},{"$f":"+$J$13*POWER((1+AW9),Z59)","v":0},{"$f":"+$J$13*POWER((1+AW9),AA59)","v":0},0]
[null,1.4,"Servicios ",{"$f":"D52*$I$29","v":0},0,0,0,0,0,0,0,0,0,0,null,1.4,"Servicios ",{"$f":"R52*$I$29","v":0},0,0,0,0,0,0,0,0,0,0]
[null,2,"MATENIMIENTO",{"$f":"SUM(D66:D67)","v":0},{"$f":"SUM(E66:E67)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N66:N67)","v":0},null,2,"MATENIMIENTO",{"$f":"SUM(R66:R67)","v":0},{"$f":"SUM(S66:S67)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AB66:AB67)","v":0}]
[null,2.1,"Bienes de consumo",{"$f":"J32","v":0},{"$f":"+D66*(1+AI9)","v":0},{"$f":"+E66*(1+AI9)","v":0},{"$f":"+F66*(1+AI9)","v":0},{"$f":"+G66*(1+AI9)","v":0},{"$f":"+H66*(1+AI9)","v":0},{"$f":"+I66*(1+AI9)","v":0},{"$f":"+J66*(1+AI9)","v":0},{"$f":"+K66*(1+AI9)","v":0},{"$f":"+L66*(1+AI9)","v":0},0,null,2.1,"Bienes de consumo",{"$f":"X32","v":0},{"$f":"+R66*(1+AW9)","v":0},{"$f":"+S66*(1+AW9)","v":0},{"$f":"+T66*(1+AW9)","v":0},{"$f":"+U66*(1+AW9)","v":0},{"$f":"+V66*(1+AW9)","v":0},{"$f":"+W66*(1+AW9)","v":0},{"$f":"+X66*(1+AW9)","v":0},{"$f":"+Y66*(1+AW9)","v":0},{"$f":"+Z66*(1+AW9)","v":0},{"$f":"SUM(R66:AA66)","v":0}]
[null,2.2000000000000002,"Servicios ",{"$f":"+J38","v":0},{"$f":"+D67*(1+$AI$9)","v":0},{"$f":"+E67*(1+$AI$9)","v":0},0,0,0,0,0,0,0,0,null,2.2000000000000002,"Servicios ",{"$f":"+X38","v":0},{"$f":"+R67*(1+$AI$9)","v":0},{"$f":"+S67*(1+$AI$9)","v":0},0,0,0,0,0,0,0,0]
[null,"TOTAL DE POST INVERSIÓN",null,{"$f":"D65+D60","v":0},{"$f":"E65+E60","v":0},0,0,0,0,0,0,0,0,{"$f":"N65+N60","v":0},null,"TOTAL DE POST INVERSIÓN",null,{"$f":"R65+R60","v":0},{"$f":"S65+S60","v":0},0,0,0,0,0,0,0,0,{"$f":"AB65+AB60","v":0}]
[]
[null,"N°","MONITOREO",1,2,3,4,5,6,7,8,9,10,null,null,"N°","MONITOREO",1,2,3,4,5,6,7,8,9,10]
[null,1,"ECA Agua",{"$f":"$AF$44*$AG$44*$AE$44","v":0},0,0,0,0,0,0,0,0,0,null,null,1,"ECA Agua",{"$f":"$AF$44*$AG$44*$AE$44","v":0},0,0,0,0,0,0,0,0,0]
[null,2,"ECA Suelos",null,null,{"$f":"$AF$45*$AG$45*$AE$45","v":0},null,{"$f":"$AF$45*$AG$45*$AE$45","v":0},null,null,null,null,{"$f":"$AF$45*$AG$45*$AE$45","v":0},null,null,2,"ECA Suelos",null,null,{"$f":"$AF$45*$AG$45*$AE$45","v":0},null,{"$f":"$AF$45*$AG$45*$AE$45","v":0},null,null,null,null,{"$f":"$AF$45*$AG$45*$AE$45","v":0}]
[null,3,"ECA Aire",null,null,{"$f":"$AF$46*$AG$46*$AE$46","v":0},null,{"$f":"$AF$46*$AG$46*$AE$46","v":0},null,null,null,null,{"$f":"$AF$46*$AG$46*$AE$46","v":0},null,null,3,"ECA Aire",null,null,{"$f":"$AF$46*$AG$46*$AE$46","v":0},null,{"$f":"$AF$46*$AG$46*$AE$46","v":0},null,null,null,null,{"$f":"$AF$46*$AG$46*$AE$46","v":0}]
[null,4,"Analítica Biogás",{"$f":"$AF$47*$AG$47*$AE$47","v":0},0,0,0,0,0,0,0,0,0,null,null,4,"Analítica Biogás",{"$f":"$AF$47*$AG$47*$AE$47","v":0},0,0,0,0,0,0,0,0,0]
[null,5,"Analítica Lixiviados",{"$f":"$AF$48*$AG$48*$AE$48","v":0},0,0,0,0,0,0,0,0,0,null,null,5,"Analítica Lixiviados",{"$f":"$AF$48*$AG$48*$AE$48","v":0},0,0,0,0,0,0,0,0,0]
[null,6,"Analítica Aguas",{"$f":"$AF$49*$AG$49*$AE$49","v":0},0,0,0,0,0,0,0,0,0,null,null,6,"Analítica Aguas",{"$f":"$AF$49*$AG$49*$AE$49","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",{"$f":"SUM(D71:D76)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL",{"$f":"SUM(R71:R76)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"VAC","index":12,"n_rows":53,"n_cols":36,"rows_kept":53,"cut":false,"hidden":false,"merged":[[42,34,42,35],[47,19,47,21],[48,19,48,21],[51,19,51,21],[5,19,6,21],[5,23,5,32],[5,33,6,33],[13,19,13,21],[14,19,14,20],[15,19,15,20],[21,19,21,21],[22,19,22,21],[31,23,31,32],[31,33,32,33],[1,19,1,33],[1,1,1,15],[52,19,52,21],[41,19,41,20],[39,19,39,21],[40,19,40,20],[42,16,42,17],[5,1,6,3],[5,5,5,14],[5,15,6,15],[13,1,13,3],[21,1,21,3],[14,1,14,2],[15,1,15,2],[31,15,32,15],[31,5,31,14],[22,1,22,3],[26,19,26,21],[27,19,27,21],[31,19,32,21],[48,1,48,3],[51,1,51,3],[52,1,52,3],[26,1,26,3],[27,1,27,3],[31,1,32,3],[40,1,40,2],[41,1,41,2],[39,1,39,3],[47,1,47,3]]}
[]
[null,"ALTERNATIVA N° 01 - VALOR ACTUAL DE COSTOS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALTERNATIVA N° 02 - VALOR ACTUAL DE COSTOS "]
[]
[null,"COSTOS A PRECIOS DE MERCADO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSTOS A PRECIOS DE MERCADO"]
[]
[null,"PRODUCTOS / METAS",null,null,"INVERSIÓN","OPERACIÓN Y MANTENIMIENTO",null,null,null,null,null,null,null,null,null,"TOTAL (S/.)",null,null,null,"PRODUCTOS / METAS",null,null,"INVERSIÓN","OPERACIÓN Y MANTENIMIENTO",null,null,null,null,null,null,null,null,null,"TOTAL (S/.)"]
[null,null,null,null,"AÑO 0","AÑO 1","AÑO 2","AÑO 3","AÑO 4","AÑO 5","AÑO 6","AÑO 7","AÑO 8","AÑO 9","AÑO 10",null,null,null,null,null,null,null,"AÑO 0","AÑO 1","AÑO 2","AÑO 3","AÑO 4","AÑO 5","AÑO 6","AÑO 7","AÑO 8","AÑO 9","AÑO 10"]
[null,"MANEJO DE RESIDUOS SÓLIDOS EN EL ÁREA DEGRADADA",null,null,{"$f":"SUM(E9:E11)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:O8)","v":0},null,null,null,"MANEJO DE RESIDUOS SÓLIDOS EN EL ÁREA DEGRADADA",null,null,{"$f":"SUM(W9:W11)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W8:AG8)","v":0}]
[null,"   CONFINAMIENTO DE RR.SS",null,null,{"$f":"+INVERSIÓN!H17","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"   CONFINAMIENTO DE RR.SS",null,null,{"$f":"+INVERSIÓN!AX17","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"   MANEJO DE LIXIVIADOS",null,null,{"$f":"+INVERSIÓN!R17","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"   MANEJO DE LIXIVIADOS",null,null,{"$f":"+INVERSIÓN!BH17","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"   MANEJO DE GASES",null,null,{"$f":"+INVERSIÓN!AB17","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"   MANEJO DE GASES",null,null,{"$f":"+INVERSIÓN!BR17","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"GESTIÓN TÉCNICA MUNICIPAL",null,null,{"$f":"+INVERSIÓN!AK16","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"GESTIÓN TÉCNICA MUNICIPAL",null,null,{"$f":"+INVERSIÓN!CA16","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA",null,null,{"$f":"+INVERSIÓN!AK33","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA",null,null,{"$f":"+INVERSIÓN!CA33","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"COSTO DIRECTO",null,null,{"$f":"+E8+E12+E13","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E14:O14)","v":0},null,null,null,"COSTO DIRECTO",null,null,{"$f":"+W8+W12+W13","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W14:AG14)","v":0}]
[null,"GASTOS GENERALES",null,null,{"$f":"+INVERSIÓN!H18+INVERSIÓN!R18+INVERSIÓN!AB18","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"GASTOS GENERALES",null,null,{"$f":"+INVERSIÓN!AX18+INVERSIÓN!BH18+INVERSIÓN!BR18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W15:AG15)","v":0}]
[null,"UTILIDAD",null,null,{"$f":"+INVERSIÓN!H19+INVERSIÓN!R19+INVERSIÓN!AB19","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"UTILIDAD",null,null,{"$f":"+INVERSIÓN!AX19+INVERSIÓN!BH19+INVERSIÓN!BR19","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"COSTO DE OBRA",null,null,{"$f":"SUM(E14:E16)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P14:P16)","v":0},null,null,null,"COSTO DE OBRA",null,null,{"$f":"SUM(W14:W16)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH14:AH16)","v":0}]
[null,"GESTIÓN DEL PROYECTO *",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E18:O18)","v":0},null,null,null,"GESTIÓN DEL PROYECTO *",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W18:AG18)","v":0}]
[null,"ESTUDIO DEFINITIVO *",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E19:O19)","v":0},null,null,null,"ESTUDIO DEFINITIVO *",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W19:AG19)","v":0}]
[null,"SUPERVISIÓN DEL EXPEDIENTE TÉCNICO *",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"SUPERVISIÓN DEL EXPEDIENTE TÉCNICO *",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SUPERVISIÓN DE EJECUCIÓN DEL PROYECTO Y LIQUIDACIÓN *",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"SUPERVISIÓN DE EJECUCIÓN DEL PROYECTO Y LIQUIDACIÓN *",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL DE INVERSIÓN",null,null,{"$f":"SUM(E17:E21)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P17:P21)","v":0},null,null,null,"TOTAL DE INVERSIÓN",null,null,{"$f":"SUM(W17:W21)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH17:AH21)","v":0}]
[null,"POST INVERSIÓN",null,null,null,{"$f":"+'O&M'!D56","v":0},{"$f":"+'O&M'!E56","v":0},{"$f":"+'O&M'!F56","v":0},{"$f":"+'O&M'!G56","v":0},{"$f":"+'O&M'!H56","v":0},{"$f":"+'O&M'!I56","v":0},{"$f":"+'O&M'!J56","v":0},{"$f":"+'O&M'!K56","v":0},{"$f":"+'O&M'!L56","v":0},{"$f":"+'O&M'!M56","v":0},{"$f":"SUM(F23:O23)","v":0},null,null,null,"POST INVERSIÓN",null,null,null,{"$f":"+'O&M'!R56","v":0},{"$f":"+'O&M'!S56","v":0},{"$f":"+'O&M'!T56","v":0},{"$f":"+'O&M'!U56","v":0},{"$f":"+'O&M'!V56","v":0},{"$f":"+'O&M'!W56","v":0},{"$f":"+'O&M'!X56","v":0},{"$f":"+'O&M'!Y56","v":0},{"$f":"+'O&M'!Z56","v":0},{"$f":"+'O&M'!AA56","v":0},{"$f":"SUM(X23:AG23)","v":0}]
[null,"* Los costos detallados son referenciales, debiendo estimarse de manera desagregada considerando la realidad de cada zona de intervención.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"* Los costos detallados son referenciales, debiendo estimarse de manera desagregada considerando la realidad de cada zona de intervención debiendo incluir los costos por las medidas de mitigación de riesgos según corresponda"]
[]
[null,"EVALUACIÓN ECONÓMICA A PRECIOS DE MERCADO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EVALUACIÓN ECONÓMICA A PRECIOS DE MERCADO"]
[null,"Tasa Social de Descuento ",null,null,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa Social de Descuento ",null,null,0.08]
[null,"VAC (S/.)",null,null,{"$f":"NPV(E27,F23:O23)+E22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC (S/.)",null,null,{"$f":"NPV(W27,X23:AG23)+W22","v":0}]
[]
[null,"COSTOS A PRECIOS SOCIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSTOS A PRECIOS SOCIALES"]
[]
[null,"PRODUCTOS / METAS",null,null,"INVERSIÓN","OPERACIÓN Y MANTENIMIENTO",null,null,null,null,null,null,null,null,null,"TOTAL (S/.)",null,null,null,"PRODUCTOS / METAS",null,null,"INVERSIÓN","OPERACIÓN Y MANTENIMIENTO",null,null,null,null,null,null,null,null,null,"TOTAL (S/.)"]
[null,null,null,null,"AÑO 0","AÑO 1","AÑO 2","AÑO 3","AÑO 4","AÑO 5","AÑO 6","AÑO 7","AÑO 8","AÑO 9","AÑO 10",null,null,null,null,null,null,null,"AÑO 0","AÑO 1","AÑO 2","AÑO 3","AÑO 4","AÑO 5","AÑO 6","AÑO 7","AÑO 8","AÑO 9","AÑO 10"]
[null,"MANEJO DE RESIDUOS SÓLIDOS EN EL ÁREA DEGRADADA",null,null,{"$f":"SUM(E35:E37)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E34:O34)","v":0},null,null,null,"MANEJO DE RESIDUOS SÓLIDOS EN EL ÁREA DEGRADADA",null,null,{"$f":"SUM(W35:W37)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W34:AG34)","v":0}]
[null,"   CONFINAMIENTO DE RR.SS",null,null,{"$f":"+INVERSIÓN!J17","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"   CONFINAMIENTO DE RR.SS",null,null,{"$f":"+INVERSIÓN!AZ17","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"   MANEJO DE LIXIVIADOS",null,null,{"$f":"+INVERSIÓN!T17","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"   MANEJO DE LIXIVIADOS",null,null,{"$f":"+INVERSIÓN!BJ17","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"   MANEJO DE GASES",null,null,{"$f":"+INVERSIÓN!AD17","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"   MANEJO DE GASES",null,null,{"$f":"+INVERSIÓN!BT17","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"GESTION TÉCNICA MUNICIPAL",null,null,{"$f":"+INVERSIÓN!AN16","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"GESTION TÉCNICA MUNICIPAL",null,null,{"$f":"+INVERSIÓN!CD16","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA",null,null,{"$f":"+INVERSIÓN!AN33","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"PRÁCTICAS DE LA POBLACIÓN INVOLUCRADA",null,null,{"$f":"+INVERSIÓN!CD33","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"COSTO DIRECTO",null,null,{"$f":"+E34+E38+E39","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E40:O40)","v":0},null,null,null,"COSTO DIRECTO",null,null,{"$f":"+W34+W38+W39","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W40:AG40)","v":0}]
[null,"GASTOS GENERALES",null,null,{"$f":"+INVERSIÓN!J18+INVERSIÓN!T18+INVERSIÓN!AD18","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"GASTOS GENERALES",null,null,{"$f":"+INVERSIÓN!AZ18+INVERSIÓN!BJ18+INVERSIÓN!BT18","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W41:AG41)","v":0}]
[null,"UTILIDAD",null,null,{"$f":"+INVERSIÓN!J19+INVERSIÓN!T19+INVERSIÓN!AD19","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,"UTILIDAD",null,null,{"$f":"+INVERSIÓN!AZ19+INVERSIÓN!BJ19+INVERSIÓN!BT19","v":0},null,null,null,null,null,null,null,null,null,null,0]
[null,"COSTO DE OBRA",null,null,{"$f":"SUM(E40:E42)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P40:P42)","v":0},"FACTOR DE CORRECCIÓN",null,null,"COSTO DE OBRA",null,null,{"$f":"SUM(W40:W42)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH40:AH42)","v":0},"FACTOR DE CORRECCIÓN"]
[null,"GESTIÓN DEL PROYECTO",null,null,{"$f":"+E18*Q44","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E44:O44)","v":0},0.93,"MOC",null,"GESTIÓN DEL PROYECTO",null,null,{"$f":"+W18*AI44","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W44:AG44)","v":0},0.93,"MOC"]
[null,"ESTUDIO DEFINITIVO",null,null,{"$f":"+E19*Q45","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E45:O45)","v":0},0.85,"SERVICIO",null,"ESTUDIO DEFINITIVO",null,null,{"$f":"+W19*AI45","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W45:AG45)","v":0},0.85,"SERVICIO"]
[null,"SUPERVISIÓN DEL EXPEDIENTE TÉCNICO",null,null,{"$f":"+E20*Q46","v":0},null,null,null,null,null,null,null,null,null,null,0,0.85,"SERVICIO",null,"SUPERVISIÓN DEL EXPEDIENTE TÉCNICO",null,null,{"$f":"+W20*AI46","v":0},null,null,null,null,null,null,null,null,null,null,0,0.85,"SERVICIO"]
[null,"SUPERVISIÓN DE EJECUCIÓN DEL PROYECTO Y LIQUIDACIÓN",null,null,{"$f":"+E21*Q47","v":0},null,null,null,null,null,null,null,null,null,null,0,0.85,"SERVICIO",null,"SUPERVISIÓN DE EJECUCIÓN DEL PROYECTO Y LIQUIDACIÓN",null,null,{"$f":"+W21*AI47","v":0},null,null,null,null,null,null,null,null,null,null,0,0.85,"SERVICIO"]
[null,"TOTAL DE INVERSIÓN",null,null,{"$f":"SUM(E43:E47)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P43:P47)","v":0},null,null,null,"TOTAL DE INVERSIÓN",null,null,{"$f":"SUM(W43:W47)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AH43:AH47)","v":0}]
[null,"POST INVERSIÓN",null,null,null,{"$f":"+'O&M'!D68","v":0},{"$f":"+'O&M'!E68","v":0},{"$f":"+'O&M'!F68","v":0},{"$f":"+'O&M'!G68","v":0},{"$f":"+'O&M'!H68","v":0},{"$f":"+'O&M'!I68","v":0},{"$f":"+'O&M'!J68","v":0},{"$f":"+'O&M'!K68","v":0},{"$f":"+'O&M'!L68","v":0},{"$f":"+'O&M'!M68","v":0},{"$f":"SUM(F49:O49)","v":0},null,null,null,"POST INVERSIÓN",null,null,null,{"$f":"+'O&M'!R68","v":0},{"$f":"+'O&M'!S68","v":0},{"$f":"+'O&M'!T68","v":0},{"$f":"+'O&M'!U68","v":0},{"$f":"+'O&M'!V68","v":0},{"$f":"+'O&M'!W68","v":0},{"$f":"+'O&M'!X68","v":0},{"$f":"+'O&M'!Y68","v":0},{"$f":"+'O&M'!Z68","v":0},{"$f":"+'O&M'!AA68","v":0},{"$f":"SUM(X49:AG49)","v":0}]
[]
[null,"EVALUACIÓN ECONÓMICA A PRECIOS SOCIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EVALUACIÓN ECONÓMICA A PRECIOS SOCIALES"]
[null,"Tasa Social de Descuento",null,null,0.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa Social de Descuento",null,null,0.08]
[null,"VAC Costos de Inversion (S/.)",null,null,{"$f":"NPV(E52,F49:O49)+E48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAC Costos de Inversion (S/.)",null,null,{"$f":"NPV(W52,X49:AG49)+W48","v":0}]

{"sheet":"VOLUMEN RRSS","index":13,"n_rows":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":false,"merged":[[27,0,29,0],[19,1,19,10],[24,1,25,2],[17,1,17,10],[35,1,35,2],[24,3,24,7],[24,8,25,8],[24,9,25,9],[24,10,25,10],[30,1,30,2],[26,1,26,2],[26,9,29,9],[27,1,27,2],[29,1,29,2],[33,1,33,2],[28,1,28,2]]}
[]
[null,null,null,"CÁLCULO DEL VOLUMEN DE RR.SS DISPUESTOS EN EL ÁREA DEGRADADA"]
[]
[null,"1) VOLUMEN DE RR.SS DEPOSITADOS"]
[]
[null,"Datos requeridos"]
[]
[null,"Área util ",":",null,"m2",null,null,null,null," "]
[]
[]
[null,"Altura promedio",":",null,"m"]
[]
[]
[null,"Volumen RR.SS",":",{"$f":"+D8*D11","v":0},"m3"," …….(1)"]
[]
[null,"2) VOLUMEN DE RR.SS PROYECTADOS"]
[]
[null,"Para determinar el cálculo de volumen de RR.SS proyectados hasta el inicio del proyecto, se deberá tener como base la información consignada en el Estudio de Caracterización de Residuos Sólidos del Proyecto de Inversión (PI) de Limpieza Pública del sector a intervenir, de donde se obtendrán los datos de generación de residuos sólidos. De esta manera, se tiene la siguiente información:"]
[]
[null,"Proyección de Residuos Sólidos Municipales (RSM)"]
[]
[null,"Año base",2017,"Localidad 1","Localidad 2","Localidad 3","Localidad n"]
[null,"Tasa de crecimiento","%",1.8499999999999999E-2,1.9699999999999999E-2,1.06E-2,1.9300000000000001E-2]
[]
[null,"Año",null,"Generación Residuos Sólidos Municipales del PI (ton/día)",null,null,null,null,"Tiempo * (meses)","Densidad de Compactación ton/m3","Generación de RRSS (ton/año)"]
[null,null,null,"Localidad 1","Localidad 2","Localidad 3","Localidad n","Total"]
["Año Formulación-Evaluacion",{"$f":"+C22","v":2017},null,null,null,null,null,{"$f":"SUM(D27:G27)","v":0},null,0.8,{"$f":"+H27*365*I27/12","v":0}]
["Fase de ejecución",{"$f":"+B27+1","v":2018},null,null,null,null,null,{"$f":"SUM(D28:G28)","v":0},null,null,{"$f":"+H28*365*I28/12","v":0}]
[null,"……..",null,null,null,null,null,0]
[null,"20__",null,null,null,null,null,0]
[null,"TOTAL",null,null,null,null,null,null,null,null,{"$f":"SUM(K27:K30)","v":0}]
[null,"(*) TIEMPO (MESES): TIEMPO DE OPERACIÓN DEL BOTADERO HASTA EL INICIO DE OPERACIÓN DEL PROYECTO DE LIMPIEZA PÚBLICA"]
[]
[null,"Generación de RSM ",null,{"$f":"+K31/J27","v":0},"m3","…….(2)"]
[]
[null,"VOLUMEN TOTAL",null,{"$f":"+D14+D34","v":0},"m3","……(1) + (2)"]