{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["FICHA","BASE","Condiciones Estándar","DATOS","Criterios Técnicos","Estudios Básicos","REQ. EJECU","Población Y RR.SS","Demanda Oferta","Disp Final","Planteamiento Técnico","Costos Equip y Consul","P. Val. Inor","P.Val. Orgánico","P. Relleno Sanitario","Exp Técnico y otros","O&M","REINV","Costos Alter.","CEF-Tarifa"],"not_rendered":{"charts":2,"images":169,"macros":1,"external_links":31,"defined_names":6260,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"FICHA","index":0,"n_rows":813,"n_cols":59,"rows_kept":813,"cut":false,"hidden":false,"merged":[[9,20,9,38],[455,36,455,39],[455,26,455,28],[416,29,416,35],[472,36,472,39],[455,23,455,25],[478,48,478,51],[482,32,482,35],[474,23,474,25],[474,40,474,43],[474,44,474,47],[473,40,473,43],[474,26,474,28],[471,26,471,28],[472,26,472,28],[470,32,470,35],[462,44,462,47],[438,26,438,28],[437,26,437,28],[438,32,438,35],[481,44,481,47],[122,38,122,44],[472,40,472,43],[470,40,470,43],[470,44,470,47],[470,48,470,51],[315,31,315,51],[316,31,316,51],[325,35,325,40],[317,31,317,51],[318,31,318,51],[313,31,313,51],[784,18,784,27],[785,16,785,17],[785,18,785,27],[786,16,786,17],[786,18,786,27],[444,48,444,51],[448,48,448,51],[450,32,450,35],[471,44,471,47],[466,32,466,35],[807,2,807,51],[808,2,808,51],[809,2,809,51],[810,2,810,51],[812,2,812,51],[516,1,516,51],[508,45,508,51],[505,43,505,44],[528,30,528,31],[508,43,508,44],[450,48,450,51],[449,48,449,51],[616,15,616,19],[523,20,523,21],[523,22,523,23],[511,39,511,40],[512,45,512,51],[526,32,526,33],[522,44,522,51],[524,30,524,31],[524,1,524,19],[524,20,524,21],[254,52,256,52],[4,9,4,25],[814,48,815,52],[491,21,491,44],[538,24,538,47],[617,22,617,23],[617,20,617,21],[616,34,616,35],[616,32,616,33],[616,30,616,31],[616,28,616,29],[753,28,787,39],[617,32,617,33],[617,30,617,31],[447,36,447,39],[447,40,447,43],[753,40,787,51],[784,16,784,17],[467,26,467,28],[467,29,467,31],[616,42,616,43],[511,45,511,51],[509,45,509,51],[787,16,787,17],[787,18,787,27],[763,16,763,17],[617,42,617,43],[378,29,378,35],[379,29,379,35],[482,48,482,51],[465,44,465,47],[510,45,510,51],[480,48,480,51],[490,5,490,8],[483,20,483,22],[483,23,483,25],[528,20,528,21],[676,1,676,8],[702,14,702,17],[693,23,693,31],[693,32,693,39],[526,40,526,41],[526,42,526,43],[490,46,490,53],[618,38,618,39],[618,40,618,41],[618,42,618,43],[618,44,618,51],[528,26,528,27],[525,20,525,21],[526,1,526,19],[527,38,527,39],[528,22,528,23],[526,20,526,21],[692,32,692,39],[480,36,480,39],[480,40,480,43],[483,40,483,43],[483,44,483,47],[483,48,483,51],[473,48,473,51],[475,36,475,39],[460,44,460,47],[616,44,616,51],[460,48,460,51],[615,44,615,51],[615,42,615,43],[618,20,618,21],[618,22,618,23],[618,24,618,25],[668,16,668,45],[672,37,672,39],[672,40,672,42],[523,1,523,19],[524,22,524,23],[525,1,525,19],[513,39,513,40],[511,43,511,44],[616,40,616,41],[616,38,616,39],[617,15,617,19],[526,22,526,23],[527,1,527,19],[527,20,527,21],[530,26,530,27],[617,38,617,39],[617,34,617,35],[479,1,479,15],[480,44,480,47],[728,24,728,30],[728,17,728,23],[705,22,705,30],[741,16,742,27],[618,1,618,14],[618,15,618,19],[528,28,528,29],[475,23,475,25],[636,1,636,28],[722,1,722,12],[483,26,483,28],[483,29,483,31],[482,20,482,22],[482,23,482,25],[730,1,730,16],[719,1,719,12],[720,26,720,30],[731,1,731,16],[736,24,736,30],[705,14,705,17],[706,22,706,30],[702,18,702,21],[705,1,705,10],[702,31,702,51],[700,31,700,51],[704,18,704,21],[731,24,731,30],[706,1,706,10],[736,17,736,23],[508,39,508,40],[501,41,501,42],[674,1,674,51],[722,13,722,25],[718,1,718,12],[692,23,692,31],[713,17,713,30],[721,26,721,30],[702,22,702,30],[698,1,698,51],[704,1,704,10],[704,11,704,13],[721,1,721,12],[721,13,721,25],[719,26,719,30],[720,1,720,12],[700,1,700,10],[677,18,677,22],[717,13,717,25],[717,26,717,30],[719,13,719,25],[746,28,752,39],[617,24,617,25],[741,28,742,39],[746,25,746,27],[717,1,717,12],[618,32,618,33],[618,34,618,35],[618,36,618,37],[672,1,672,15],[616,1,616,14],[752,25,752,27],[751,25,751,27],[746,1,752,5],[746,16,746,24],[705,11,705,13],[718,26,718,30],[709,1,709,51],[711,1,711,16],[713,1,713,16],[715,1,715,51],[671,19,671,21],[720,13,720,25],[695,1,695,17],[695,18,695,22],[671,37,671,39],[672,31,672,33],[701,14,701,17],[701,18,701,21],[706,31,706,51],[729,17,729,23],[729,24,729,30],[748,6,748,15],[488,20,488,21],[488,14,488,15],[482,36,482,39],[477,26,477,28],[477,29,477,31],[525,22,525,23],[509,37,509,38],[506,37,506,38],[514,31,514,32],[481,26,481,28],[478,36,478,39],[481,16,481,19],[477,20,477,22],[513,37,513,38],[483,36,483,39],[483,32,483,35],[478,20,478,22],[478,23,478,25],[525,28,525,29],[525,30,525,31],[513,35,513,36],[510,33,510,34],[524,24,524,25],[508,35,508,36],[512,29,512,30],[512,31,512,32],[511,31,511,32],[512,27,512,28],[511,33,511,34],[479,32,479,35],[480,23,480,25],[479,26,479,28],[480,26,480,28],[482,44,482,47],[472,20,472,22],[478,40,478,43],[480,16,480,19],[480,29,480,31],[480,32,480,35],[478,26,478,28],[465,1,465,15],[470,29,470,31],[468,1,468,15],[469,1,469,15],[475,32,475,35],[469,16,469,19],[475,20,475,22],[472,23,472,25],[478,16,478,19],[466,23,466,25],[470,20,470,22],[471,32,471,35],[465,20,465,22],[465,23,465,25],[465,32,465,35],[465,16,465,19],[481,36,481,39],[482,29,482,31],[478,44,478,47],[482,16,482,19],[661,1,662,15],[530,1,530,19],[530,20,530,21],[528,24,528,25],[617,44,617,51],[475,16,475,19],[477,48,477,51],[472,48,472,51],[471,48,471,51],[618,28,618,29],[618,30,618,31],[618,26,618,27],[467,32,467,35],[468,32,468,35],[469,32,469,35],[468,20,468,22],[466,1,466,15],[468,29,468,31],[466,20,466,22],[483,1,483,15],[483,16,483,19],[470,1,470,15],[479,29,479,31],[477,1,477,15],[477,16,477,19],[478,1,478,15],[470,26,470,28],[475,1,475,15],[474,1,474,15],[476,1,476,51],[473,44,473,47],[479,16,479,19],[473,20,473,22],[474,20,474,22],[474,16,474,19],[471,23,471,25],[478,32,478,35],[472,1,472,15],[475,26,475,28],[473,16,473,19],[467,36,467,39],[467,40,467,43],[393,29,393,35],[401,29,401,35],[464,16,464,19],[465,29,465,31],[465,40,465,43],[463,40,463,43],[457,32,457,35],[457,40,457,43],[465,36,465,39],[452,26,452,28],[452,29,452,31],[462,23,462,25],[460,20,460,22],[464,40,464,43],[448,16,448,19],[408,29,408,35],[439,36,439,39],[439,40,439,43],[439,26,439,28],[464,36,464,39],[452,20,452,22],[449,26,449,28],[449,29,449,31],[448,23,448,25],[463,36,463,39],[464,32,464,35],[464,29,464,31],[449,23,449,25],[449,32,449,35],[456,23,456,25],[461,1,461,51],[460,23,460,25],[450,20,450,22],[448,20,448,22],[451,36,451,39],[451,40,451,43],[460,1,460,15],[459,1,459,15],[434,29,434,31],[435,1,435,51],[411,29,411,35],[436,16,436,19],[454,1,454,51],[455,20,455,22],[456,32,456,35],[458,26,458,28],[458,29,458,31],[456,20,456,22],[457,26,457,28],[457,20,457,22],[449,44,449,47],[444,40,444,43],[455,44,455,47],[459,29,459,31],[463,23,463,25],[400,36,400,48],[409,24,409,28],[409,29,409,35],[410,24,410,28],[458,23,458,25],[462,16,462,19],[458,16,458,19],[459,16,459,19],[462,20,462,22],[458,1,458,15],[457,23,457,25],[459,23,459,25],[455,40,455,43],[455,48,455,51],[458,20,458,22],[388,29,388,35],[388,24,388,28],[392,29,392,35],[389,36,389,48],[436,40,436,43],[434,44,434,47],[434,40,434,43],[418,24,418,28],[418,29,418,35],[434,16,434,19],[433,26,433,28],[432,16,432,19],[411,13,411,23],[427,26,427,31],[427,32,428,35],[434,23,434,25],[432,20,432,22],[436,23,436,25],[391,29,391,35],[393,13,393,23],[394,13,394,23],[387,29,387,35],[438,16,438,19],[408,24,408,28],[438,48,438,51],[436,26,436,28],[436,29,436,31],[436,48,436,51],[437,40,437,43],[437,44,437,47],[434,26,434,28],[434,20,434,22],[436,32,436,35],[436,44,436,47],[396,36,396,48],[396,29,396,35],[428,48,428,51],[397,13,397,23],[402,13,402,23],[408,13,408,23],[405,13,405,23],[436,20,436,22],[437,20,437,22],[434,48,434,51],[391,24,391,28],[436,36,436,39],[438,36,438,39],[438,40,438,43],[438,44,438,47],[437,1,437,15],[439,1,439,15],[444,16,444,19],[441,1,441,15],[444,20,444,22],[450,29,450,31],[448,26,448,28],[448,29,448,31],[449,1,449,15],[450,1,450,15],[442,36,442,39],[439,32,439,35],[438,23,438,25],[442,32,442,35],[440,36,440,39],[437,36,437,39],[392,2,397,12],[400,13,401,23],[398,13,399,23],[434,1,434,15],[438,29,438,31],[436,1,436,15],[403,36,403,48],[437,32,437,35],[437,16,437,19],[433,40,433,43],[433,44,433,47],[430,44,430,47],[395,36,395,48],[398,24,398,28],[398,29,398,35],[400,24,400,28],[459,20,459,22],[465,26,465,28],[463,26,463,28],[463,29,463,31],[456,26,456,28],[463,44,463,47],[453,44,453,47],[463,48,463,51],[464,44,464,47],[464,48,464,51],[457,36,457,39],[460,29,460,31],[460,32,460,35],[460,36,460,39],[460,40,460,43],[439,20,439,22],[440,48,440,51],[439,29,439,31],[439,44,439,47],[450,44,450,47],[442,20,442,22],[446,20,446,22],[446,23,446,25],[444,29,444,31],[453,48,453,51],[453,26,453,28],[462,48,462,51],[448,36,448,39],[457,44,457,47],[457,48,457,51],[458,36,458,39],[458,40,458,43],[456,48,456,51],[453,36,453,39],[448,40,448,43],[445,32,445,35],[448,32,448,35],[459,32,459,35],[452,23,452,25],[452,44,452,47],[462,32,462,35],[460,26,460,28],[456,36,456,39],[456,40,456,43],[456,44,456,47],[452,40,452,43],[451,44,451,47],[448,44,448,47],[450,23,450,25],[462,40,462,43],[459,40,459,43],[459,26,459,28],[458,32,458,35],[453,29,453,31],[450,26,450,28],[451,48,451,51],[446,44,446,47],[446,48,446,51],[445,36,445,39],[445,40,445,43],[445,44,445,47],[445,23,445,25],[445,26,445,28],[446,26,446,28],[453,40,453,43],[445,29,445,31],[440,23,440,25],[441,29,441,31],[439,48,439,51],[444,44,444,47],[441,36,441,39],[444,26,444,28],[441,44,441,47],[418,13,418,23],[452,16,452,19],[447,26,447,28],[447,29,447,31],[451,16,451,19],[450,16,450,19],[437,29,437,31],[443,1,443,51],[447,32,447,35],[422,42,422,47],[426,1,426,51],[427,44,427,51],[445,1,445,15],[446,1,446,15],[445,16,445,19],[440,20,440,22],[442,23,442,25],[441,23,441,25],[440,32,440,35],[446,29,446,31],[449,20,449,22],[442,1,442,15],[444,23,444,25],[447,44,447,47],[437,48,437,51],[441,48,441,51],[445,48,445,51],[438,20,438,22],[447,48,447,51],[446,32,446,35],[447,20,447,22],[449,36,449,39],[449,40,449,43],[452,32,452,35],[451,26,451,28],[451,29,451,31],[445,20,445,22],[452,36,452,39],[452,48,452,51],[450,40,450,43],[439,23,439,25],[450,36,450,39],[446,36,446,39],[441,32,441,35],[437,23,437,25],[442,44,442,47],[444,36,444,39],[440,44,440,47],[442,40,442,43],[441,40,441,43],[442,48,442,51],[440,40,440,43],[441,26,441,28],[457,29,457,31],[464,23,464,25],[464,26,464,28],[464,20,464,22],[463,20,463,22],[440,29,440,31],[439,16,439,19],[440,1,440,15],[440,16,440,19],[440,26,440,28],[462,1,462,15],[464,1,464,15],[441,20,441,22],[442,26,442,28],[442,29,442,31],[444,32,444,35],[447,1,447,15],[447,23,447,25],[451,1,451,15],[448,1,448,15],[444,1,444,15],[456,1,456,15],[463,1,463,15],[449,16,449,19],[451,20,451,22],[463,16,463,19],[456,16,456,19],[455,32,455,35],[453,16,453,19],[453,32,453,35],[453,23,453,25],[453,20,453,22],[402,29,402,35],[427,20,427,25],[383,29,383,35],[433,32,433,35],[462,26,462,28],[462,29,462,31],[455,29,455,31],[456,29,456,31],[442,16,442,19],[446,16,446,19],[433,16,433,19],[433,20,433,22],[433,23,433,25],[451,23,451,25],[451,32,451,35],[433,1,433,15],[433,36,433,39],[447,16,447,19],[457,16,457,19],[462,36,462,39],[460,16,460,19],[457,1,457,15],[427,36,427,43],[452,1,452,15],[453,1,453,15],[455,1,455,15],[455,16,455,19],[441,16,441,19],[438,1,438,15],[446,40,446,43],[428,26,428,28],[430,26,430,28],[412,2,418,12],[413,24,413,28],[413,29,413,35],[422,30,422,35],[428,20,428,22],[428,23,428,25],[430,36,430,39],[422,16,422,22],[415,24,415,28],[415,29,415,35],[415,13,415,23],[410,29,410,35],[412,24,412,28],[412,29,412,35],[422,36,422,41],[404,24,404,28],[406,29,406,35],[414,29,414,35],[416,24,416,28],[404,29,404,35],[419,33,419,36],[409,13,409,23],[410,13,410,23],[427,16,428,19],[406,24,406,28],[406,36,406,48],[385,29,385,35],[402,24,402,28],[417,24,417,28],[432,32,432,35],[431,1,431,51],[430,40,430,43],[427,1,428,15],[398,2,411,12],[430,48,430,51],[432,48,432,51],[392,13,392,23],[395,13,395,23],[396,13,396,23],[395,24,395,28],[432,29,432,31],[412,36,412,48],[413,36,413,48],[430,23,430,25],[393,24,393,28],[394,24,394,28],[432,23,432,25],[428,44,428,47],[430,29,430,31],[411,36,411,48],[407,29,407,35],[407,36,407,48],[417,29,417,35],[428,29,428,31],[428,36,428,39],[428,40,428,43],[401,36,401,48],[402,36,402,48],[390,24,390,28],[403,13,404,23],[406,13,407,23],[432,26,432,28],[411,24,411,28],[414,24,414,28],[412,13,413,23],[432,1,432,15],[416,13,417,23],[430,16,430,19],[429,1,429,51],[386,29,386,35],[393,36,393,48],[414,13,414,23],[394,36,394,48],[396,24,396,28],[459,44,459,47],[459,48,459,51],[433,29,433,31],[434,32,434,35],[422,23,422,29],[392,24,392,28],[430,1,430,15],[430,20,430,22],[389,29,389,35],[390,29,390,35],[430,32,430,35],[432,40,432,43],[433,48,433,51],[432,44,432,47],[434,36,434,39],[400,29,400,35],[469,44,469,47],[465,48,465,51],[458,48,458,51],[459,36,459,39],[468,44,468,47],[505,45,505,51],[504,43,504,44],[507,45,507,51],[507,39,507,40],[507,41,507,42],[507,43,507,44],[506,41,506,42],[504,45,504,51],[505,35,505,36],[505,37,505,38],[468,48,468,51],[466,48,466,51],[505,41,505,42],[507,37,507,38],[474,32,474,35],[502,35,502,36],[503,35,503,36],[503,37,503,38],[503,39,503,40],[502,37,502,38],[503,41,503,42],[469,48,469,51],[471,40,471,43],[507,35,507,36],[500,45,500,51],[463,32,463,35],[458,44,458,47],[482,26,482,28],[510,37,510,38],[510,39,510,40],[513,41,513,42],[512,37,512,38],[525,42,525,43],[525,34,525,35],[525,36,525,37],[525,38,525,39],[526,28,526,29],[526,30,526,31],[523,40,523,41],[524,40,524,41],[524,42,524,43],[522,40,522,41],[522,42,522,43],[523,38,523,39],[526,34,526,35],[525,32,525,33],[526,36,526,37],[526,38,526,39],[523,32,523,33],[523,34,523,35],[525,40,525,41],[523,30,523,31],[496,43,496,44],[511,37,511,38],[508,37,508,38],[508,41,508,42],[482,40,482,43],[501,43,501,44],[488,22,488,26],[470,36,470,39],[474,36,474,39],[479,36,479,39],[481,32,481,35],[506,39,506,40],[509,39,509,40],[509,41,509,42],[514,33,514,34],[502,43,502,44],[477,36,477,39],[477,40,477,43],[477,44,477,47],[506,31,506,32],[499,35,499,36],[499,37,499,38],[512,43,512,44],[503,43,503,44],[510,43,510,44],[511,41,511,42],[510,41,510,42],[514,39,514,40],[514,41,514,42],[514,43,514,44],[512,39,512,40],[481,29,481,31],[503,45,503,51],[474,48,474,51],[475,48,475,51],[478,29,478,31],[474,29,474,31],[479,40,479,43],[481,40,481,43],[522,36,522,37],[522,38,522,39],[524,38,524,39],[523,42,523,43],[514,35,514,36],[513,43,513,44],[512,33,512,34],[523,44,523,51],[521,38,521,39],[521,42,521,43],[508,31,508,32],[522,32,522,33],[522,34,522,35],[510,23,510,24],[510,25,510,26],[508,25,508,26],[508,27,508,28],[513,45,513,51],[514,45,514,51],[512,41,512,42],[509,35,509,36],[509,43,509,44],[523,24,523,25],[523,26,523,27],[523,28,523,29],[521,32,521,33],[521,34,521,35],[521,36,521,37],[517,1,517,51],[519,1,521,19],[519,20,519,43],[512,25,512,26],[499,45,499,51],[506,45,506,51],[505,39,505,40],[502,45,502,51],[501,45,501,51],[471,36,471,39],[472,32,472,35],[475,29,475,31],[475,40,475,43],[479,44,479,47],[479,48,479,51],[473,1,473,15],[472,16,472,19],[504,39,504,40],[504,41,504,42],[505,21,505,22],[505,23,505,24],[502,29,502,30],[502,23,502,24],[502,25,502,26],[502,27,502,28],[503,23,503,24],[503,25,503,26],[503,27,503,28],[503,29,503,30],[503,31,503,32],[502,31,502,32],[504,33,504,34],[504,35,504,36],[504,37,504,38],[501,39,501,40],[498,23,498,24],[370,29,370,35],[355,4,355,7],[356,20,356,23],[354,28,354,31],[362,37,362,39],[357,1,357,3],[357,20,357,23],[356,4,356,7],[356,8,356,11],[363,37,363,39],[509,15,509,20],[509,21,509,22],[509,23,509,24],[509,25,509,26],[502,1,505,14],[510,29,510,30],[498,25,498,26],[498,27,498,28],[499,27,499,28],[499,29,499,30],[505,25,505,26],[501,33,501,34],[497,33,497,34],[503,33,503,34],[502,33,502,34],[504,15,504,20],[507,29,507,30],[509,27,509,28],[509,29,509,30],[509,31,509,32],[510,27,510,28],[497,27,497,28],[506,1,508,14],[506,33,506,34],[506,27,506,28],[505,33,505,34],[507,15,507,20],[507,21,507,22],[505,27,505,28],[509,1,509,14],[506,43,506,44],[510,21,510,22],[508,15,508,20],[508,21,508,22],[508,29,508,30],[508,33,508,34],[507,33,507,34],[511,35,511,36],[512,21,512,22],[510,35,510,36],[506,35,506,36],[507,23,507,24],[507,25,507,26],[508,23,508,24],[507,27,507,28],[507,31,507,32],[506,25,506,26],[506,29,506,30],[505,29,505,30],[505,31,505,32],[506,15,506,20],[506,21,506,22],[506,23,506,24],[510,31,510,32],[515,37,515,38],[471,29,471,31],[468,36,468,39],[371,29,371,35],[380,29,380,35],[513,33,513,34],[514,37,514,38],[513,15,513,20]],"merged_total":3837,"flags":["merged_cut"]}
["FICHA TÉCNICA DE PROYECTOS DE INVERSIÓN ESTÁNDAR Y/O SIMPLIFICADOS - SERVICIO DE LIMPIEZA PÚBLICA "]
["(La información registrada tiene carácter de Declaración Jurada - DS. N° 027-2017-EF)  "]
["(Aplicada a proyectos de inversión estándar y montos de inversión menor o igual a 15 000 UIT)"]
[]
[null,null,null,null,null,null,null,null,null,"(Recomendable trabajar la ficha a partir de la versión de Microsoft Office Profesional 2010 de 32 byts)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,{"$f":"NOW()","v":"2019-08-28T16:43:56.840"}]
["1.","DATOS GENERALES"]
[]
[1.1000000000000001,"ARTICULACIÓN CON EL PROGRAMA MULTIANUAL DE INVERSIONES (PMI)"]
[null,null,"SERVICIO PÚBLICO CON BRECHA IDENTIFICADA Y PRIORIZADA: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SERVICIO DE LIMPIEZA PÚBLICA"]
[]
[null,null,"INDICADOR DE PRODUCTO ASOCIADO A LA BRECHA DEL SERVICIO:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORCENTAJE DE POBLACIÓN QUE NO ACCEDE A UN ADECUADO SERVICIO DE LIMPIEZA PÚBLICA"]
[]
[1.2,"NOMBRE DEL PROYECTO :",null,null,null,null,null,null,null,null,null,{"$f":"+CONCATENATE(B17,\" DEL \",AB17,\" EN LA LOCALIDAD DE \",AO20, \", DISTRITO \",AB20, \", PROVINCIA \",O20, \", DEPARTAMENTO \",B20)","v":"0 DEL SERVICIO DE LIMPIEZA PÚBLICA EN LA LOCALIDAD DE SAN JUAN, DISTRITO CALLERÍA, PROVINCIA CORONEL PORTILLO, DEPARTAMENTO UCAYALI"}]
[]
[null,"NATURALEZA DE INTERVENCIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OBJETO"]
[null,{"$f":"INDEX(BASE!B5:B9,BE17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SERVICIO DE LIMPIEZA PÚBLICA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"LOCALIZACIÓN"]
[null,"DEPARTAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,"PROVINCIA",null,null,null,null,null,null,null,null,null,null,null,null,"DISTRITO",null,null,null,null,null,null,null,null,null,null,null,null,"LOCALIDAD (URBANA)"]
[null,"UCAYALI",null,null,null,null,null,null,null,null,null,null,null,null,"CORONEL PORTILLO",null,null,null,null,null,null,null,null,null,null,null,null,"CALLERÍA",null,null,null,null,null,null,null,null,null,null,null,null,"SAN JUAN"]
[]
[1.3,"RESPONSABILIDAD FUNCIONAL DEL PROYECTO DE INVERSIÓN PÚBLICA."]
[]
[null,"FUNCIÓN:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17: AMBIENTE"]
[null,"DIVISIÓN FUNCIONAL:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"055: GESTIÓN INTEGRAL DE LA CALIDAD AMBIENTAL"]
[null,"GRUPO FUNCIONAL:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0124: GESTIÓN DE LOS RESIDUOS SÓLIDOS "]
[null,"RESPONSABLE FUNCIONAL:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AMBIENTE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"¿EL PROYECTO PERTENECE A UN PROGRAMA DE INVERSIÓN ?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BASE!$C$5:$C$7,BE29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,"EN CASO AFIRMATIVO, INDIQUE CUAL ES EL CÓDIGO DEL PROGRAMA DE INVERSIÓN:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"¿EL PROYECTO PERTENECE A UN CONGLOMERADO AUTORIZADO ?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BASE!$C$5:$C$7,BE29)","v":0},"NO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,"EN CASO AFIRMATIVO, INDIQUE CUAL ES EL CÓDIGO DEL CONGLOMERADO:"]
[]
["1.4","UNIDAD FORMULADORA (U.F.) DEL PROYECTO"]
[]
[null,"SECTOR: "]
[null,"PLIEGO: "]
[null,"NOMBRE DE LA UF:"]
[null,"PERSONA RESPONSABLE DE LA U.F.:"]
[null,"PERSONA RESPONSABLE DE LA FORMULACIÓN:"]
[]
[null,"SI LA FICHA TÉCNICA HA SIDO DESARROLLADA POR ADMINISTRACIÓN INDIRECTA (CONSULTORÍA):"]
[null,"AUTOR :"]
[null,"COSTO DE ELABORACIÓN (S/):"]
[]
[null,"SI LA UNIDAD FORMULADORA ES UN GOBIERNO REGIONAL O SECTOR DETALLAR LO SIGUIENTE:"]
[null,"Nº DE CONVENIO SUSCRITO CON EL GOBIERNO LOCAL COMPETENTE: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha inicio",null,null,null,null,null,{"$f":"INDEX(BASE!$I$6:$I$36,BE51)","v":1},null,{"$f":"INDEX(BASE!$J$6:$J$17,BF51)","v":1},null,{"$f":"INDEX(BASE!$K$6:$K$29,BG51)","v":2018},null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha termino",null,null,null,null,null,{"$f":"INDEX(BASE!$I$6:$I$36,BE53)","v":1},null,{"$f":"INDEX(BASE!$J$6:$J$17,BF53)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,2]
["1.5","UNIDAD EJECUTORA DE INVERSIONES (U.E.I.) RECOMENDADA DEL PROYECTO"]
[]
[null,"SECTOR: "]
[null,"PLIEGO: "]
[null,"NOMBRE:"]
[null,"PERSONA RESPONSABLE DE LA U.E.I.:"]
[]
[]
["1.6","LOCALIZACIÓN GEOGRÁFICA DEL PROYECTO"]
[]
[null,"DEPARTAMENTO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+B20","v":"UCAYALI"}]
[null,"PROVINCIA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O20","v":"CORONEL PORTILLO"}]
[null,"DISTRITO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB20","v":"CALLERÍA"}]
[null,"LOCALIDAD",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO20","v":"SAN JUAN"}]
[]
[null,"UBIGEO"]
[null,"COORDENADAS UTM - WGS84 Y COTA",null,null,null,null,null,null,null,null,null,null,null,null,"(X):",null,null,null,null,null,null,null,null,null,"(Y):",null,null,null,null,null,null,null,null,null,"COTA (msnm):"]
[null,"REGIÓN",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BASE!$A$6:$A$9,BE71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
["II.","IDENTIFICACIÓN"]
[]
[]
["2.1","DESCRIPCIÓN DE LA SITUACIÓN ACTUAL"]
[]
["2.1.1","INFORMACIÓN SOCIOECONOMICA E INDICADORES"]
[null,"INFORMACIÓN SOCIOECÓNOMICA E INDICADORES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VALOR ACTUAL"]
[null,"CARACTERÍSTICAS POBLACIONALES"]
[null,"POBLACIÓN TOTAL (BENEFICIARIA DIRECTA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Población Y RR.SS'!D25","v":0}]
[null,"N° TOTAL DE VIVIENDAS (UNIDADES)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!Q16","v":0}]
[null,"DENSIDAD POBLACIONAL (HABITANTES / VIVIENDA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!Q17","v":""}]
[null,"TASA DE CRECIMIENTO POBLACIONAL (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!Q18","v":0}]
[null,"CARACTERÍSTICAS ECONÓMICAS"]
[null,"INGRESO PROMEDIO (S/FAMILIA/MES)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!AQ14","v":0}]
[null,"COSTOS SERVICIOS BÁSICOS POR VIVIENDA"]
[null,"LIMPIEZA PÚBLICA",null,null,null,null,null,null,null,null,null,null,null,"TARIFA POR EL SERVICIO DE LIMPIEZA PÚBLICA (SOLES/MES)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!AQ16","v":0}]
[null,"SERVICIO DE SANEAMIENTO BÁSICO",null,null,null,null,null,null,null,null,null,null,null,"COSTO DEL SERVICIO DE AGUA POTABLE (SOLES / MES)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!AQ17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COSTO DEL SERVICIO DE DESAGÜE O ALCANTARILLADO (SOLES / MES)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!AQ18","v":0}]
[null,"COSTO DEL SERVICIO DE ENERGÍA (SOLES / MES)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!AQ19","v":0}]
[]
["2.1.2","PRINCIPALES CARACTERÍSTICAS DE LA GESTIÓN Y MANEJO DEL SERVICIO DE LIMPIEZA PÚBLICA"]
[]
[null,"PROCESO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VALOR ACTUAL"]
[null,"GENERACIÓN"]
[null,"GENERACIÓN PER CÁPITA (KG/HAB/DÍA) DOMICILIARIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Población Y RR.SS'!C25","v":0}]
[null,"GENERACIÓN DE RESIDUOS SÓLIDOS DOMICILIARIOS (T/DÍA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Población Y RR.SS'!E25","v":0}]
[null,"GENERACIÓN DE RESIDUOS SÓLIDOS NO DOMICILIARIOS (T/DÍA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Población Y RR.SS'!E29","v":0}]
[null,"GENERACIÓN TOTAL DE RESIDUOS SÓLIDOS MUNICIPALES (T/DÍA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Población Y RR.SS'!E29","v":0}]
[null,"ALMACENAMIENTO"]
[null,"CANTIDAD DE EQUIPAMIENTO (PAPELERAS) DISPUESTOS PARA EL ALMACENAMIENTO EN VÍAS URBANAS Y ESPACIOS PÚBLICOS  (ACTUAL)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!L44+DATOS!L60","v":0}]
[null,"CANTIDAD DE EQUIPAMIENTO (CONTENEDORES) DISPUESTOS PARA EL ALMACENAMIENTO EN VÍAS URBANAS Y ESPACIOS PÚBLICOS (ACTUAL)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!AJ44+DATOS!L51+DATOS!AJ60+DATOS!L67","v":0}]
[null,"CANTIDAD DE RESIDUOS SOLIDOS ALMACENADOS (T/DÍA) VÍAS URBANAS Y ESPACIOS PÚBLICOS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!V44+DATOS!AT44+DATOS!V51+DATOS!V60+DATOS!AT60+DATOS!V67","v":0}]
[null,"BARRIDO"]
[null,"CANTIDAD TOTAL DE VÍAS URBANAS Y ESPACIOS PÚBLICOS DE ALTO TRÁNSITO PEATONAL  (KM LINEAL)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!S82+DATOS!S92","v":0}]
[null,"CANTIDAD TOTAL DE  VÍAS Y ESPACIOS PÚBLICOS DE ALTO TRÁNSITO PEATONAL O VEHICULAR BARRIDOS (KM LINEAL)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!AS82+DATOS!AS92","v":0}]
[null,"CANTIDAD DE RESIDUOS SÓLIDOS BARRIDOS (T/DÍA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!AQ24","v":0}]
[null,"NÚMERO DE OPERARIOS DE BARRIDO (ACTUAL)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!N71","v":0}]
[null,"RENDIMIENTO DE BARRIDO (KM/BARREDOR/DÍA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AE109/AE110,\"\")","v":""}]
[null,"PORCENTAJE DE COBERTURA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AE108/AE107,\"\")","v":""}]
[null,"RECOLECCIÓN Y TRANSPORTE"]
[null,"CANTIDAD DE RESIDUOS SÓLIDOS RECOLECTADOS  (T/DÍA) ADECUADAMENTE OPERATIVOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!AT128","v":0}]
[null,"CANTIDAD DE RESIDUOS SÓLIDOS DISPUESTOS EN PUNTOS CRÍTICOS (TN/DIA)",null,null,null,null,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,"PORCENTAJE DE COBERTURA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AE114/'Población Y RR.SS'!E29,\"\")","v":""}]
[null,"VALORIZACIÓN"]
[null,"CANTIDAD DE RESIDUOS SÓLIDOS ORGÁNICOS QUE SE APROVECHAN (TN/DÍA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!B134","v":0}]
[null,"CANTIDAD DE RESIDUOS SÓLIDOS INORGÁNICOS QUE SE APROVECHAN (TN/DÍA)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATOS!V134","v":0}]
[null,"PORCENTAJE DE RESIDUOS ORGÁNICOS APROVECHADOS ACTUALMENTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATOS!L134,\"\")","v":0}]
[null,"PORCENTAJE DE RESIDUOS INORGÁNICOS APROVECHADOS ACTUALMENTE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATOS!AF134,0)","v":0}]
[null,"DISPOSICIÓN FINAL"]
[null,"NÚMERO DE SITIOS ACTIVOS DONDE SE DISPONEN ACTUALMENTE LOS RESIDUOS SÓLIDOS"]
[null,"ÁREA DEGRADADA",null,null,null,"Ubicación UTM - WGS84",null,null,null,null,null,null,null,"(X):",null,1,null,null,null,null,"(Y):",null,1,null,null,null,"Área (m2)",null,null,null,1]
[null,"ÁREA DEGRADADA",null,null,null,"Ubicación UTM - WGS85",null,null,null,null,null,null,null,"(X):",null,1,null,null,null,null,"(Y):",null,1,null,null,null,"Área (m2)",null,null,null,1]
[null,"ÁREA DEGRADADA",null,null,null,"Ubicación UTM - WGS86",null,null,null,null,null,null,null,"(X):",null,1,null,null,null,null,"(Y):",null,1,null,null,null,"Área (m2)",null,null,null,1]
[null,"ÁREA TOTAL OCUPADA POR RESIDUOS SÓLIDOS (M2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE124+AE125+AE126","v":3}]
[null,"CANTIDAD TOTAL DE RESIDUOS SÓLIDOS DISPUESTOS (TN/DÍA)",null,null,null,null,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,"GESTIÓN MUNICIPAL"]
[null,"NÚMERO DE SERVIDORES PÚBLICOS ENCARGADOS DE LA GESTIÓN DEL SERVICIO DE LIMPIEZA",null,null,null,null,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,"NÚMERO DE OPERARIOS DE TODO EL SERVICIO DE LIMPIEZA PÚBLICA",null,null,null,null,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,"PRESUPUESTO ANUAL PROGRAMADO PARA LA OPERACIÓN Y MANTENIMIENTO DEL SERVICIO DE LIMPIEZA PÚBLICA (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,1]
[null,"COSTO ANUAL DE LA OPERACIÓN Y MANTENIMIENTO DEL SERVICIO DE LIMPIEZA PÚBLICA (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,1]
[null,"EDUCACIÓN AMBIENTAL"]
[null,"NÚMERO ACTIVIDADES(*) DE EDUCACIÓN Y CIUDADANÍA AMBIENTAL EJECUTADAS ANUALMENTE POR EL MUNICIPIO",null,null,null,null,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,"NIVEL DE MOROSIDAD (%) EN EL PAGO DE LOS ARBITRIOS DEL SERVICIO DE LIMPIEZA PÚBLICA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01]
[null,"(*) Talleres, ferias, campañas, pasacalles, entre otros"]
[]
["2.1.3","CARACTERÍSTICAS DE LOS PRINCIPALES ACTIVOS DEL SERVICIO DE LIMPIEZA PÚBLICA"]
[]
[null,"COMPONENTES ",null,null,null,null,null,null,null,null,null,null,null,null,null,"U. M.",null,"CANTIDAD",null,null,null,"CAPACIDAD TOTAL"]
[null,"ALMACENAMIENTO"]
[null,"PAPELERAS  (T/DIA)",null,null,null,null,null,null,null,null,null,null,null,null,null,"und",null,{"$f":"DATOS!L44+DATOS!L60","v":0},null,null,null,{"$f":"DATOS!V44+DATOS!V60","v":0}]
[null,"CONTENEDORES"]
[null,"SUPERFICIALES",null,null,null,null,null,null,null,null,null,null,null,null,null,"und",null,{"$f":"DATOS!AJ44+DATOS!AJ60","v":0},null,null,null,{"$f":"DATOS!AT44+DATOS!AT60","v":0}]
[null,"SOTERRADOS",null,null,null,null,null,null,null,null,null,null,null,null,null,"und",null,{"$f":"DATOS!L51+DATOS!L67","v":0},null,null,null,{"$f":"DATOS!V51+DATOS!V67","v":0}]
[null,"BARRIDO"]
[null,"COCHES DE BARRIDO",null,null,null,null,null,null,null,null,null,null,null,null,null,"und",null,{"$f":"DATOS!N72","v":0},null,null,null,{"$f":"DATOS!N72","v":0}]
[null,"BARREDORA MECÁNICA",null,null,null,null,null,null,null,null,null,null,null,null,null,"und",null,{"$f":"DATOS!N73","v":0},null,null,null,{"$f":"DATOS!N73","v":0}]
[null,"RECOLECCIÓN Y TRANSPORTE"]
[null,"VEHÍCULOS PARA LA RECOLECCION DE RESIDUOS SÓLIDOS (T/DIA)",null,null,null,null,null,null,null,null,null,null,null,null,null,"und",null,{"$f":"+DATOS!AF128","v":0},null,null,null,{"$f":"+DATOS!AT128","v":0}]
[null,"VALORIZACIÓN "]
[null,"PLANTA DE APROVECHAMIENTO ORGÁNICO (INFRAESTRUCTURA) (T/DIA)",null,null,null,null,null,null,null,null,null,null,null,null,null,"m2",null,{"$f":"DATOS!R137","v":0},null,null,null,{"$f":"DATOS!V137","v":0}]
[null,"PLANTA DE APROVECHAMIENTO INORGÁNICO (INFRAESTRUCTURA) (T/DIA)",null,null,null,null,null,null,null,null,null,null,null,null,null,"m2",null,{"$f":"DATOS!R138","v":0},null,null,null,{"$f":"DATOS!V138","v":0}]
[null,"DISPOSICIÓN FINAL"]
[null,"CANTIDAD DE ÁREAS DEGRADADAS OPERATIVAS (EN USO) (M2)",null,null,null,null,null,null,null,null,null,null,null,null,null,"und",null,{"$f":"DATOS!R165","v":0},null,null,null,{"$f":"DATOS!AA165","v":0}]
[null,"RELLENO SANITARIO (T/DIA)",null,null,null,null,null,null,null,null,null,null,null,null,null,"und",null,{"$f":"DATOS!R166","v":0},null,null,null,{"$f":"DATOS!AA166","v":0}]
[]
["2.1.4","INDICADORES DE LA SITUACIÓN ACTUAL"]
[]
[null,"INDICADOR",null,null,null,null,null,null,null,null,null,"VALOR ACTUAL"]
[null,"POBLACIÓN ATENDIDA POR EL SERVICIO DE LIMPIEZA PÚBLICA",null,null,null,null,null,null,null,null,null,{"$f":"'Población Y RR.SS'!E8","v":0}]
[null,"TON/DÍA RECOLECTADA Y TRANSPORTADA",null,null,null,null,null,null,null,null,null,{"$f":"AE114","v":0}]
[null,"TON/DÍA DISPUESTAS AL RELLENO SANITARIO",null,null,null,null,null,null,null,null,null,{"$f":"V157","v":0}]
[]
["2.2","PROBLEMA CENTRAL , CAUSAS Y EFECTOS"]
[]
[null,"PROBLEMA CENTRAL"]
[null,{"$f":"+CONCATENATE($M$166,\" LA POBLACIÓN NO ACCEDE A UN ADECUADO SERVICIO DE LIMPIEZA PÚBLICA EN LA LOCALIDAD DE \",$AO$20, \", DISTRITO \",$AB$20, \", PROVINCIA \",$O$20, \", DEPARTAMENTO \",$B$20)","v":" LA POBLACIÓN NO ACCEDE A UN ADECUADO SERVICIO DE LIMPIEZA PÚBLICA EN LA LOCALIDAD DE SAN JUAN, DISTRITO CALLERÍA, PROVINCIA CORONEL PORTILLO, DEPARTAMENTO UCAYALI"}]
[]
[null,"CAUSAS DIRECTAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAUSAS INDIRECTAS"]
[null,null,{"$f":"BASE!B15","v":"Inadecuado almacenamiento en vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D15","v":"Inadecuado equipamiento para el almacenamiento en vías urbanas y áreas públicas"}]
[null,null,{"$f":"BASE!B16","v":"Inadecuado barrido de vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D16","v":"Inadecuado equipamiento para el barrido de vías urbanas y áreas públicas"}]
[null,null,{"$f":"BASE!B17","v":"Inadecuada capacidad para la recolección y transporte"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D17","v":"Inadecuado equipamiento para la recolección y transporte"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D18","v":"Inadecuados vehículos para la recolección y transporte de residuos sólidos no aprovechables"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D19","v":"Inadecuados vehículos para la recolección y transporte de residuos sólidos aprovechables"}]
[null,null,{"$f":"BASE!B20","v":"Inadecuada valorización de los residuos sólidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D20","v":"Inadecuada infraestructura para la valorización de residuos sólidos ORGÁNICOS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D21","v":"Inadecuado equipamiento para la valorización de residuos sólidos ORGÁNICOS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D22","v":"Inadecuada infraestructura para aprovechamiento de residuos sólidos INORGÁNICOS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D23","v":"Inadecuado equipamiento para el aprovechamiento de residuos sólidos INORGÁNICOS"}]
[null,null,{"$f":"BASE!B24","v":"Inadecuada disposición final de los residuos sólidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D24","v":"Inadecuada infraestructura para la disposición final de residuos sólidos"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D25","v":"Inadecuado equipamiento para la disposición final de residuos sólidos "}]
[null,null,{"$f":"BASE!B26","v":"Ineficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D26","v":"Insuficientes capacidades del área encargada para brindar el Servicio de Limpieza Pública"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D27","v":"Inadecuada supervisión del Servicio de Limpieza Pública"}]
[null,null,{"$f":"BASE!B28","v":"Inadecuada educación y cultura ambiental de la población"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D28","v":"Inadecuada difusión y sensibilización sobre temas ambientales y sanitarios."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D29","v":"Inadecuada participación de la ciudadana para el manejo de residuos sólidos"}]
[]
[]
[null,"EFECTOS DIRECTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EFECTO INDIRECTO"]
[null,null,"Emisión de gases tóxicos y filtración de lixiviados en el suelo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deterioro de la calidad ambiental."]
[null,null,"Proliferación de vectores y roedores.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Riesgos para la salud de la población y el personal de limpieza publica"]
[null,null,"Presencia de recicladores desarrollando actividades de segregación en el botadero"]
[null,null,"Personal de limpieza pública expuesto a contraer enfermedades."]
[]
[null,"EFECTO FINAL"]
[]
[null,{"$f":"+CONCATENATE($M$166,\" DETERIORO DE LA CALIDAD DE VIDA DE LA POBLACIÓN DE LA LOCALIDAD DE \",$AO$20, \", DISTRITO \",$AB$20, \", PROVINCIA \",$O$20, \", DEPARTAMENTO \",$B$20)","v":" DETERIORO DE LA CALIDAD DE VIDA DE LA POBLACIÓN DE LA LOCALIDAD DE SAN JUAN, DISTRITO CALLERÍA, PROVINCIA CORONEL PORTILLO, DEPARTAMENTO UCAYALI"}]
[]
["2.3","ANÁLISIS DE LOS INVOLUCRADOS"]
[]
[null,"INVOLUCRADOS",null,null,null,null,"ÁMBITO DEL PARTICIPANTE (NACIONAL, REGIONAL. LOCAL, OTROS)",null,null,null,null,null,null,null,null,"POSICIÓN (COOPERANTE, BENEFICIARIO, OPONENTE, PERJUDICADO)",null,null,null,null,null,null,null,null,null,null,"INTERESES",null,null,null,null,null,null,null,null,null,"COMPROMISOS"]
[null,"O",null,null,null,null,{"$f":"INDEX(BASE!$G$6:$G$10,BE202)","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(BASE!$G$12:$G$16,BF202)","v":0},null,null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"O",null,null,null,null,{"$f":"INDEX(BASE!$G$6:$G$10,BE203)","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(BASE!$G$12:$G$16,BF203)","v":0},null,null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"O",null,null,null,null,{"$f":"INDEX(BASE!$G$6:$G$10,BE204)","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(BASE!$G$12:$G$16,BF204)","v":0},null,null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"O",null,null,null,null,{"$f":"INDEX(BASE!$G$6:$G$10,BE205)","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(BASE!$G$12:$G$16,BF205)","v":0},null,null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"O",null,null,null,null,{"$f":"INDEX(BASE!$G$6:$G$10,BE206)","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(BASE!$G$12:$G$16,BF206)","v":0},null,null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"O",null,null,null,null,{"$f":"INDEX(BASE!$G$6:$G$10,BE207)","v":0},null,null,null,null,null,null,null,null,{"$f":"INDEX(BASE!$G$12:$G$16,BF207)","v":0},null,null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,"O",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[]
["2.4","POBLACIÓN AFECTADA Y POBLACIÓN OBJETIVO"]
[null," POBLACIÓN AFECTADA Y OBJETIVO"]
[null,"TIPO DE POBLACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CANTIDAD",null,null,null,null,null,null,null,null,null,null,null,null,null,"FUENTE DE INFORMACIÓN"]
[null,"Urbana",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L162","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"INEI, Municipalidad, MINSA"]
[]
[]
["2.5","OBJETIVO DEL PROYECTO"]
[null,"OBJETIVO CENTRAL"]
[null,{"$f":"+CONCATENATE(M166,\" LA POBLACIÓN ACCEDE A UN ADECUADO SERVICIO DE LIMPIEZA PÚBLICA EN LA LOCALIDAD DE \",AO20, \", DISTRITO \",AB20, \", PROVINCIA \",O20, \", DEPARTAMENTO \",B20)","v":" LA POBLACIÓN ACCEDE A UN ADECUADO SERVICIO DE LIMPIEZA PÚBLICA EN LA LOCALIDAD DE SAN JUAN, DISTRITO CALLERÍA, PROVINCIA CORONEL PORTILLO, DEPARTAMENTO UCAYALI"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[null,"INDICADORES DE OBJETIVO"]
[]
[null,"INDICADOR",null,null,null,null,null,null,null,null,null,"UNIDAD DE MEDIDA",null,null,null,null,null,null,null,null,null,"META",null,null,null,null,null,null,"FUENTE DE VERIFICACIÓN"]
[null,"Población atendida por el servicio de limpieza pública",null,null,null,null,null,null,null,null,null,"Habitantes",null,null,null,null,null,null,null,null,null,{"$f":"X212","v":0},null,null,null,null,null,null,"Encuestas"]
[null,"Ton/día recolectada y transportada",null,null,null,null,null,null,null,null,null,"tonelada/día",null,null,null,null,null,null,null,null,null,{"$f":"'Demanda Oferta'!K33","v":0},null,null,null,null,null,null,"Informe del área encargada de la O&M"]
[null,"Ton/día dispuestas al relleno sanitario",null,null,null,null,null,null,null,null,null,"Tonelada/día",null,null,null,null,null,null,null,null,null,{"$f":"V224","v":0},null,null,null,null,null,null,{"$f":"+AC224","v":"Informe del área encargada de la O&M"}]
[]
[]
[null,"MEDIOS FUNDAMENTALES"]
[]
[null,"MEDIO DE PRIMER NIVEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEDIOS FUNDAMENTALES"]
[null,null,{"$f":"BASE!B33","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D33","v":"Adecuado equipamiento para el almacenamiento en vías urbanas y áreas publicas"}]
[null,null,{"$f":"BASE!B35","v":"Adecuado barrido de vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D35","v":"Adecuado equipamiento para el barrido de vías urbanas y áreas públicas"}]
[null,null,{"$f":"BASE!B42","v":"Adecuada capacidad para la recolección y transporte"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D42","v":"Adecuado equipamiento para la recolección y transporte"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D46","v":"Adecuados vehículos para la recolección y transporte de residuos sólidos NO aprovechables"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D50","v":"Adecuados vehículos para la recolección y transporte de residuos sólidos aprovechables"}]
[null,null,{"$f":"BASE!B54","v":"Adecuada valorización de los residuos sólidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D54","v":"Adecuada infraestructura para la valorización de residuos sólidos ORGÁNICOS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D56","v":"Adecuado equipamiento para la valorización de residuos solidos ORGÁNICOS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D64","v":"Adecuada infraestructura para aprovechamiento de residuos sólidos INORGÁNICOS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D66","v":"Adecuado equipamiento para el aprovechamiento de residuos sólidos INORGÁNICOS"}]
[null,null,{"$f":"BASE!B74","v":"Adecuada disposición final de los residuos sólidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D74","v":"Adecuada infraestructura para la disposición final de residuos sólidos"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D76","v":"Adecuado equipamiento para la disposición final de residuos sólidos "}]
[null,null,{"$f":"BASE!B86","v":"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D86","v":"Suficientes capacidades del área encargada para brindar el Servicio de Limpieza Pública"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D94","v":"Adecuada supervisión del Servicio de Limpieza Pública"}]
[null,null,{"$f":"BASE!B102","v":"Adecuada educación y cultura ambiental de la población"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D102","v":"Adecuada difusión y sensibilización sobre temas ambientales y sanitarios."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D104","v":"Adecuada participación de la ciudadana para el manejo de residuos sólidos"}]
[]
["2.6","DESCRIPCION DE LA ALTERNATIVA DE SOLUCIÓN"]
[]
[null,"DESCRIPCIÓN ALTERNATIVA "]
[null,"MEDIOS DE PRIMER NIVEL",null,null,null,null,null,null,null,null,"MEDIO FUNDAMENTALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACCIONES"]
[null,{"$f":"$C$231","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,{"$f":"$V$231","v":"Adecuado equipamiento para el almacenamiento en vías urbanas y áreas publicas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F34","v":"Adquisición de recipientes para el almacenamiento en vías urbanas y espacios públicos"}]
[null,{"$f":"$C$232","v":"Adecuado barrido de vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,{"$f":"$V$232","v":"Adecuado equipamiento para el barrido de vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de equipos para el barrido manual"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F39","v":"Adquisición de herramientas e insumos para el barrido"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F41","v":"Adquisición de equipos de protección del personal de barrido"}]
[null,{"$f":"$C$233","v":"Adecuada capacidad para la recolección y transporte"},null,null,null,null,null,null,null,null,{"$f":"$V$233","v":"Adecuado equipamiento para la recolección y transporte"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F43","v":"Adquisición de herramientas para la recolección y transporte"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F45","v":"Adquisición de equipos de protección del personal de recolección"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$V$234","v":"Adecuados vehículos para la recolección y transporte de residuos sólidos NO aprovechables"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F47","v":"Adquisición de vehículos CONVENCIONALES para la recolección y transporte de residuos sólidos NO aprovechables"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F49","v":"Adquisición de vehículos NO CONVENCIONALES para la recolección y transporte de residuos sólidos  NO aprovechables"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$V$235","v":"Adecuados vehículos para la recolección y transporte de residuos sólidos aprovechables"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F51","v":"Adquisición de vehículos CONVENCIONALES para la recolección y transporte de residuos sólidos aprovechables"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F53","v":"Adquisición de vehículos NO CONVENCIONALES para la recolección y transporte de residuos sólidos  aprovechables"}]
[null,{"$f":"$C$236","v":"Adecuada valorización de los residuos sólidos"},null,null,null,null,null,null,null,null,{"$f":"$V$236","v":"Adecuada infraestructura para la valorización de residuos sólidos ORGÁNICOS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F55","v":"Construcción de una infraestructura de valorización orgánica"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$V$237","v":"Adecuado equipamiento para la valorización de residuos solidos ORGÁNICOS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F57","v":"Adquisición de herramientas e insumos para la valorización de residuos orgánicos "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F59","v":"Adquisición de equipos para la valorización de residuos orgánicos"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F61","v":"Adquisición de equipos de protección para el personal de valorización de residuos orgánicos"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F63","v":"Adquisición de maquinaria para la valorización de residuos orgánicos"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$V$238","v":"Adecuada infraestructura para aprovechamiento de residuos sólidos INORGÁNICOS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F65","v":"Construcción de una infraestructura de valorización inorgánica"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$V$239","v":"Adecuado equipamiento para el aprovechamiento de residuos sólidos INORGÁNICOS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F67","v":"Adquisición de herramientas e insumos para la valorización de residuos inorgánicos"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F69","v":"Adquisición de equipos para la valorización de residuos inorgánicos "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F71","v":"Adquisición de equipos de protección del personal de valorización de residuos inorgánico"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F73","v":"Adquisición de maquinaria para la valorización  de residuos inorgánicos"}]
[null,{"$f":"$C$240","v":"Adecuada disposición final de los residuos sólidos"},null,null,null,null,null,null,null,null,{"$f":"$V$240","v":"Adecuada infraestructura para la disposición final de residuos sólidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F75","v":"Construcción de infraestructura de disposición final"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$V$241","v":"Adecuado equipamiento para la disposición final de residuos sólidos "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F77","v":"Adquisición de herramientas para el relleno sanitario "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F79","v":"Adquisición de equipos  para el relleno sanitario "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F81","v":"Adquisición de equipos de protección personal para el personal de la disposición final"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F83","v":"Adquisición de mobiliario "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F85","v":"Adquisición de maquinaria para el relleno sanitario"}]
[null,{"$f":"$C$242","v":"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública"},null,null,null,null,null,null,null,null,{"$f":"BASE!D86","v":"Suficientes capacidades del área encargada para brindar el Servicio de Limpieza Pública"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F87","v":"Mejoramiento de la Gestión Institucional del servicio de limpieza pública"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F89","v":"Formulación e implementación de instrumentos técnicos y operativos para la prestación del Servicio de Limpieza Pública"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F91","v":"Desarrollo de un programa de capacitación y asistencia técnica para la prestación"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F93","v":"Implementación de un programa de costeo del servicio"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otros (especifique)"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D94","v":"Adecuada supervisión del Servicio de Limpieza Pública"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F95","v":"Adquisición de equipos para la supervisión y monitoreo del servicio de limpieza pública"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F97","v":"Adquisición de vehículo para la supervisión y monitoreo del servicio de limpieza pública"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F99","v":"Mejoramiento del marco normativo local asociado al servicio de limpieza pública. "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F101","v":"Desarrollo de un programa de control y mejora del servicio de limpieza pública. "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otros (especifique)"]
[null,{"$f":"$C$244","v":"Adecuada educación y cultura ambiental de la población"},null,null,null,null,null,null,null,null,{"$f":"BASE!D102","v":"Adecuada difusión y sensibilización sobre temas ambientales y sanitarios."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F103","v":"Desarrollo y difusión de material material informativo y educativo para la población"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otros (especifique)"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!D104","v":"Adecuada participación de la ciudadana para el manejo de residuos sólidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F105","v":"Desarrollo de un programa de participación ciudadana para la mejora del manejo de los residuos sólidos a nivel local"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BASE!F107","v":"Desarrollo de un programa de participación escolar para la mejora del manejo de los residuos sólidos a nivel local"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otros (especifique)"]
[]
[]
["2.7","REQUERIMIENTOS INSTITUCIONALES Y/O NORMATIVOS"]
[]
[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,null,null,"FASE DE EJECUCIÓN"]
[null,"SANEAMIENTO FÍSICO LEGAL",null,null,null,null,"TERRENO DE PRIVADO O COMUNIDAD CAMPESINA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(BF297=FALSE,\"\",\"CARGO DE INICIO DE TRÁMITE DE INSCRIPCIÓN ANTE SUNARP (COMPRA-VENTA, CESIÓN EN USO, DONACIÓN, TRANSFERENCIA U OTRO MECANISMO LEGAL)\")","v":"CARGO DE INICIO DE TRÁMITE DE INSCRIPCIÓN ANTE SUNARP (COMPRA-VENTA, CESIÓN EN USO, DONACIÓN, TRANSFERENCIA U OTRO MECANISMO LEGAL)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(V297=\"\",\"\",\"TERRENO REGISTRADO EN SUNARP A FAVOR DEL MUNICIPIO\")","v":"TERRENO REGISTRADO EN SUNARP A FAVOR DEL MUNICIPIO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,"TERRENO DE ENTIDAD PÚBLICA (SBN, MINISTERIO, ETC)",null,null,null,null,null,null,null,null,null,{"$f":"+IF(Q216=FALSE,\"\",\"PARTIDA REGISTRAL ACTUALIZADA Y SOLICITUD DE TRANSFERENCIA DEL TERRENO A FAVOR DE LA MUNICIPALIDAD\")","v":""},null,null,null,null,{"$f":"+IF(BF298=FALSE,\"\",\"PARTIDA REGISTRAL ACTUALIZADA Y SOLICITUD DE TRANSFERENCIA DEL TERRENO A FAVOR DE LA MUNICIPALIDAD\")","v":"PARTIDA REGISTRAL ACTUALIZADA Y SOLICITUD DE TRANSFERENCIA DEL TERRENO A FAVOR DE LA MUNICIPALIDAD"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(V298=\"\",\"\",\"PARTIDA REGISTRAL ACTUALIZADA (INCLUYE TRANSFERENCIA)\")","v":"PARTIDA REGISTRAL ACTUALIZADA (INCLUYE TRANSFERENCIA)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,"TERRENO DE PROPIEDAD DE LA MUNICIPALIDAD",null,null,null,null,null,null,null,null,null,{"$f":"+IF(Q217=FALSE,\"\",\"PARTIDA REGISTRAL ACTUALIZADA\")","v":""},null,null,null,null,{"$f":"+IF(BF299=FALSE,\"\",\"PARTIDA REGISTRAL ACTUALIZADA\")","v":"PARTIDA REGISTRAL ACTUALIZADA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(V299=\"\",\"\",\"PARTIDA REGISTRAL ACTUALIZADA\")","v":"PARTIDA REGISTRAL ACTUALIZADA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,"CONVENIO ENTRE GOBIERNO LOCAL COMPETENTE CON GOB. NACIONAL O REGIONAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(BF300=FALSE,\"\",\"CONVENIO DE FORMULACIÓN SUSCRITO ENTRE EL GL COMPETENTE Y GN O GR\")","v":"CONVENIO DE FORMULACIÓN SUSCRITO ENTRE EL GL COMPETENTE Y GN O GR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(V300=\"\",\"\",\"CONVENIO DE EJECUCIÓN ENTRE GL COMPETENTE Y GN O GR\")","v":"CONVENIO DE EJECUCIÓN ENTRE GL COMPETENTE Y GN O GR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,"OTRO (ESPECIFICAR):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[null,"N°",null,"REQUERIMIENTOS TÉCNICOS PARA LA FORMULACIÓN"]
[null,1,null,"SELECCIÓN DEL ÁREA DEL PROYECTO"]
[null,2,null,"ESTUDIO DE CARACTERIZACIÓN"]
[null,3,null,"ESTUDIO TOPOGRÁFICO"]
[null,4,null,"ESTUDIO GEOFÍSICO"]
[null,5,null,"ESTUDIO DE SUELOS"]
[null,"Los ensayos no es obligatorio que se haga en laboratorios acreditados"]
[]
[null,"N°",null,"REQUERIMIENTOS TÉCNICOS PARA LA EJECUCIÓN"]
[null,1,null,"CERTIFICACIÓN AMBIENTAL"]
[null,2,null,"LICENCIA DE FUNCIONAMIENTO"]
[null,3,null,"TRÁMITE ANTE LA DIRECCIÓN DESCONCENTRADA DE CULTURA "]
[null,4,null,"SANEAMIENTO FÍSICO LEGAL"]
[null,6,null,"FACTIBILIDAD DE SUMINISTRO ELÉCTRICO"]
[null,7,null,"FACTIBILIDAD DEL SERVICIO DE AGUA Y DESAGUE"]
[null,8,null,"INFORME SOBRE EL MERCADO DISPONIBLE PARA LA TRANSACCIÓN Y UTILIZACIÓN DE COMPOST Y MATERIALES REUSABLES"]
[null,12,null,"ESTUDIOS BÁSICOS (ANÁLISIS AMBIENTAL, SONDAJE ELÉCTRICO VERTICAL, VULNERABILIDAD, GEOLÓGICO/GEOTÉCNICO, MECÁNICA DE SUELOS, TOPOGRAFÍA)"]
[]
["III.","FORMULACIÓN Y EVALUACIÓN"]
[]
["3.1","HORIZONTE DE EVALUACIÓN "]
[]
[null,"PERÍODO DE EJECUCIÓN: ",null,null,null,null,null,null,null,null,null,null,null,null,"PERÍODO DE FUNCIONAMIENTO:",null,null,null,null,null,null,10,null,null,null,null,null,"HORIZONTE DE EVALUACIÓN:",null,null,null,null,null,null,null,{"$f":"IF(MOD(H326,12)=0,\"\"&INT(H326/12)+V326&\" AÑOS\",\"\"&INT(H326/12)+V326&\" AÑOS + \"&MOD(H326,12)&\" MESES\")","v":"10 AÑOS"}]
[]
[]
["3.2","ESTUDIO DE MERCADO DEL SERVICIO PÚBLICO"]
[]
[null,"3.2.1 Principales parámetros y supuestos considerados para la proyección de la demanda"]
[]
[null,"PARÁMETROS Y SUPUESTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UNIDAD DE MEDIDA",null,null,null,null,"VALOR ACTUAL",null,null,null,null,"AÑO 1",null,null,null,null,"AÑO 10"]
[null,"Población Total (beneficiaria)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Habitantes",null,null,null,null,{"$f":"'Demanda Oferta'!C14","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!C16","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!C25","v":0}]
[null,"Generación per cápita ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(kg/hab/día)",null,null,null,null,{"$f":"'Demanda Oferta'!D14","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!D16","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!D25","v":0}]
[null,"Tasa de crecimiento poblacional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,{"$f":"DATOS!Q18","v":0},null,null,null,null,{"$f":"X336","v":0},null,null,null,null,{"$f":"AC336","v":0}]
[null,"Tasa de crecimiento de residuos sólidos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,{"$f":"DATOS!Q19","v":0.01},null,null,null,null,{"$f":"X337","v":0.01},null,null,null,null,{"$f":"AC337","v":0.01}]
[null,"Cantidad de residuos no domiciliarios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/día",null,null,null,null,{"$f":"'Demanda Oferta'!G14","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!G15","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!G25","v":0}]
[null,"Cantidad de residuos sólidos a almacenar",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,"t/día",null,null,null,null,{"$f":"'Demanda Oferta'!I14","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!I15","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!I25","v":0}]
[null,"Cantidad de residuos sólidos a barrer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/día",null,null,null,null,{"$f":"'Demanda Oferta'!K14","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!K15","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!K25","v":0}]
[null,"Cantidad de km de vías y espacios públicos principales asfaltados o pavimentados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"km lineales",null,null,null,null,{"$f":"'Demanda Oferta'!R14","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!R16","v":0},null,null,null,null,{"$f":"'Demanda Oferta'!R25","v":0}]
[]
[null,"3.2.2 ESTIMACIÓN DE LA BRECHA SERVICIOS"]
[]
[null,"AÑO",null,null,"ALMACENAMIENTO (T/día)",null,null,null,null,null,null,null,null,null,null,null,"BARRIDO (T/día)",null,null,null,null,null,null,null,null,null,null,null,"RECOLECCIÓN Y TRANSPORTE(T/día)"]
[]
[null,null,null,null,"DEMANDA",null,null,null,"OFERTA",null,null,null,"BRECHA ",null,null,null,"DEMANDA",null,null,null,"OFERTA",null,null,null,"BRECHA ",null,null,null,"DEMANDA",null,null,null,"OFERTA",null,null,null,"BRECHA "]
[null,0,null,null,{"$f":"'Demanda Oferta'!B90","v":0},null,null,null,{"$f":"'Demanda Oferta'!C90","v":0},null,null,null,{"$f":"'Demanda Oferta'!D90","v":0},null,null,null,{"$f":"'Demanda Oferta'!E90","v":0},null,null,null,{"$f":"'Demanda Oferta'!F90","v":0},null,null,null,{"$f":"'Demanda Oferta'!G90","v":0},null,null,null,{"$f":"'Demanda Oferta'!H90","v":0},null,null,null,{"$f":"'Demanda Oferta'!I90","v":0},null,null,null,{"$f":"'Demanda Oferta'!J90","v":0}]
[null,1,null,null,{"$f":"'Demanda Oferta'!B91","v":0},null,null,null,{"$f":"'Demanda Oferta'!C91","v":0},null,null,null,{"$f":"'Demanda Oferta'!D91","v":0},null,null,null,{"$f":"'Demanda Oferta'!E91","v":0},null,null,null,{"$f":"'Demanda Oferta'!F91","v":0},null,null,null,{"$f":"'Demanda Oferta'!G91","v":0},null,null,null,{"$f":"'Demanda Oferta'!H91","v":0},null,null,null,{"$f":"'Demanda Oferta'!I91","v":0},null,null,null,{"$f":"'Demanda Oferta'!J91","v":0}]
[null,2,null,null,{"$f":"'Demanda Oferta'!B92","v":0},null,null,null,{"$f":"'Demanda Oferta'!C92","v":0},null,null,null,{"$f":"'Demanda Oferta'!D92","v":0},null,null,null,{"$f":"'Demanda Oferta'!E92","v":0},null,null,null,{"$f":"'Demanda Oferta'!F92","v":0},null,null,null,{"$f":"'Demanda Oferta'!G92","v":0},null,null,null,{"$f":"'Demanda Oferta'!H92","v":0},null,null,null,{"$f":"'Demanda Oferta'!I92","v":0},null,null,null,{"$f":"'Demanda Oferta'!J92","v":0}]
[null,3,null,null,{"$f":"'Demanda Oferta'!B93","v":0},null,null,null,{"$f":"'Demanda Oferta'!C93","v":0},null,null,null,{"$f":"'Demanda Oferta'!D93","v":0},null,null,null,{"$f":"'Demanda Oferta'!E93","v":0},null,null,null,{"$f":"'Demanda Oferta'!F93","v":0},null,null,null,{"$f":"'Demanda Oferta'!G93","v":0},null,null,null,{"$f":"'Demanda Oferta'!H93","v":0},null,null,null,{"$f":"'Demanda Oferta'!I93","v":0},null,null,null,{"$f":"'Demanda Oferta'!J93","v":0}]
[null,4,null,null,{"$f":"'Demanda Oferta'!B94","v":0},null,null,null,{"$f":"'Demanda Oferta'!C94","v":0},null,null,null,{"$f":"'Demanda Oferta'!D94","v":0},null,null,null,{"$f":"'Demanda Oferta'!E94","v":0},null,null,null,{"$f":"'Demanda Oferta'!F94","v":0},null,null,null,{"$f":"'Demanda Oferta'!G94","v":0},null,null,null,{"$f":"'Demanda Oferta'!H94","v":0},null,null,null,{"$f":"'Demanda Oferta'!I94","v":0},null,null,null,{"$f":"'Demanda Oferta'!J94","v":0}]
[null,5,null,null,{"$f":"'Demanda Oferta'!B95","v":0},null,null,null,{"$f":"'Demanda Oferta'!C95","v":0},null,null,null,{"$f":"'Demanda Oferta'!D95","v":0},null,null,null,{"$f":"'Demanda Oferta'!E95","v":0},null,null,null,{"$f":"'Demanda Oferta'!F95","v":0},null,null,null,{"$f":"'Demanda Oferta'!G95","v":0},null,null,null,{"$f":"'Demanda Oferta'!H95","v":0},null,null,null,{"$f":"'Demanda Oferta'!I95","v":0},null,null,null,{"$f":"'Demanda Oferta'!J95","v":0}]
[null,6,null,null,{"$f":"'Demanda Oferta'!B96","v":0},null,null,null,{"$f":"'Demanda Oferta'!C96","v":0},null,null,null,{"$f":"'Demanda Oferta'!D96","v":0},null,null,null,{"$f":"'Demanda Oferta'!E96","v":0},null,null,null,{"$f":"'Demanda Oferta'!F96","v":0},null,null,null,{"$f":"'Demanda Oferta'!G96","v":0},null,null,null,{"$f":"'Demanda Oferta'!H96","v":0},null,null,null,{"$f":"'Demanda Oferta'!I96","v":0},null,null,null,{"$f":"'Demanda Oferta'!J96","v":0}]
[null,7,null,null,{"$f":"'Demanda Oferta'!B97","v":0},null,null,null,{"$f":"'Demanda Oferta'!C97","v":0},null,null,null,{"$f":"'Demanda Oferta'!D97","v":0},null,null,null,{"$f":"'Demanda Oferta'!E97","v":0},null,null,null,{"$f":"'Demanda Oferta'!F97","v":0},null,null,null,{"$f":"'Demanda Oferta'!G97","v":0},null,null,null,{"$f":"'Demanda Oferta'!H97","v":0},null,null,null,{"$f":"'Demanda Oferta'!I97","v":0},null,null,null,{"$f":"'Demanda Oferta'!J97","v":0}]
[null,8,null,null,{"$f":"'Demanda Oferta'!B98","v":0},null,null,null,{"$f":"'Demanda Oferta'!C98","v":0},null,null,null,{"$f":"'Demanda Oferta'!D98","v":0},null,null,null,{"$f":"'Demanda Oferta'!E98","v":0},null,null,null,{"$f":"'Demanda Oferta'!F98","v":0},null,null,null,{"$f":"'Demanda Oferta'!G98","v":0},null,null,null,{"$f":"'Demanda Oferta'!H98","v":0},null,null,null,{"$f":"'Demanda Oferta'!I98","v":0},null,null,null,{"$f":"'Demanda Oferta'!J98","v":0}]
[null,9,null,null,{"$f":"'Demanda Oferta'!B99","v":0},null,null,null,{"$f":"'Demanda Oferta'!C99","v":0},null,null,null,{"$f":"'Demanda Oferta'!D99","v":0},null,null,null,{"$f":"'Demanda Oferta'!E99","v":0},null,null,null,{"$f":"'Demanda Oferta'!F99","v":0},null,null,null,{"$f":"'Demanda Oferta'!G99","v":0},null,null,null,{"$f":"'Demanda Oferta'!H99","v":0},null,null,null,{"$f":"'Demanda Oferta'!I99","v":0},null,null,null,{"$f":"'Demanda Oferta'!J99","v":0}]
[null,10,null,null,{"$f":"'Demanda Oferta'!B100","v":0},null,null,null,{"$f":"'Demanda Oferta'!C100","v":0},null,null,null,{"$f":"'Demanda Oferta'!D100","v":0},null,null,null,{"$f":"'Demanda Oferta'!E100","v":0},null,null,null,{"$f":"'Demanda Oferta'!F100","v":0},null,null,null,{"$f":"'Demanda Oferta'!G100","v":0},null,null,null,{"$f":"'Demanda Oferta'!H100","v":0},null,null,null,{"$f":"'Demanda Oferta'!I100","v":0},null,null,null,{"$f":"'Demanda Oferta'!J100","v":0}]
[]
["3.3","CONTRIBUCIÓN  DEL PROYECTO DE INVERSIÓN AL CIERRE DE BRECHAS O DÉFICIT DE LA OFERTA DE SERVICIOS PÚBLICOS"]
[]
[null,"SERVICIOS CON BRECHA",null,null,null,null,null,null,null,null,null,null,null,null,"UNIDAD DE \nMEDIDA",null,null,null,null,null,null,null,"O"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,2,null,null,3,null,null,4,null,null,5,null,null,6,null,null,7,null,null,8,null,null,9,null,null,10]
[null,"Servicio de limpieza pública",null,null,null,null,null,null,null,null,null,null,null,null,"habitantes",null,null,null,null,null,null,null,{"$f":"'Población Y RR.SS'!E10","v":0},null,null,{"$f":"'Población Y RR.SS'!E11","v":0},null,null,{"$f":"'Población Y RR.SS'!E12","v":0},null,null,{"$f":"'Población Y RR.SS'!E13","v":0},null,null,{"$f":"'Población Y RR.SS'!E14","v":0},null,null,{"$f":"'Población Y RR.SS'!E15","v":0},null,null,{"$f":"'Población Y RR.SS'!E16","v":0},null,null,{"$f":"'Población Y RR.SS'!E17","v":0},null,null,{"$f":"'Población Y RR.SS'!E18","v":0},null,null,{"$f":"'Población Y RR.SS'!E19","v":0}]
[]
[]
[]
["3.4","ANÁLISIS TÉCNICO DE LA ALTERNATIVA DE SOLUCIÓN"]
[]
[null,"ALTERNATIVA ÚNICA"]
[null,"N°","MEDIO DE PRIMER NIVEL",null,null,null,null,null,null,null,null,null,null,"ACCIONES",null,null,null,null,null,null,null,null,null,null,"TIPO DE ÍTEM",null,null,null,null,"ANÁLISIS TÉCNICO",null,null,null,null,null,null,"DETALLE"]
[null,1,{"$f":"B251","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,null,{"$f":"AC251","v":"Adquisición de recipientes para el almacenamiento en vías urbanas y espacios públicos"},null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,2,{"$f":"B252","v":"Adecuado barrido de vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,null,"Adquisición de equipos para el barrido manual",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de herramientas e insumos para el barrido",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de equipos de protección del personal de barrido",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,5,{"$f":"B255","v":"Adecuada capacidad para la recolección y transporte"},null,null,null,null,null,null,null,null,null,null,"Adquisición de herramientas para la recolección y transporte",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,6,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de equipos de protección del personal de recolección",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,7,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de vehículos CONVENCIONALES para la recolección y transporte de residuos sólidos NO aprovechables",null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,"Tecnología"]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,"Tecnología"]
[null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC258","v":"Adquisición de vehículos NO CONVENCIONALES para la recolección y transporte de residuos sólidos  NO aprovechables"},null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,"Tecnología"]
[null,10,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de vehículos CONVENCIONALES para la recolección y transporte de residuos sólidos aprovechables",null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,"Tecnología"]
[null,11,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de vehículos NO CONVENCIONALES para la recolección y transporte de residuos sólidos  aprovechables",null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,"Tecnología"]
[null,12,{"$f":"B261","v":"Adecuada valorización de los residuos sólidos"},null,null,null,null,null,null,null,null,null,null,"Construcción de una infraestructura de valorización orgánica",null,null,null,null,null,null,null,null,null,null,"Infraestructura",null,null,null,null,"Tamaño"]
[null,13,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de herramientas e insumos para la valorización de residuos orgánicos ",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tamaño"]
[null,14,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de equipos para la valorización de residuos orgánicos",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,15,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de equipos de protección para el personal de valorización de residuos orgánicos",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,16,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de maquinaria para la valorización de residuos orgánicos",null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,"Tecnología"]
[null,17,null,null,null,null,null,null,null,null,null,null,null,"Construcción de una infraestructura de valorización inorgánica",null,null,null,null,null,null,null,null,null,null,"Infraestructura",null,null,null,null,"Tamaño"]
[null,18,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de herramientas e insumos para la valorización de residuos inorgánicos",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tamaño"]
[null,19,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de equipos para la valorización de residuos inorgánicos ",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,20,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de equipos de protección del personal de valorización de residuos inorgánico",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tamaño"]
[null,21,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de maquinaria para la valorización  de residuos inorgánicos",null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,"Tamaño"]
[null,22,{"$f":"B271","v":"Adecuada disposición final de los residuos sólidos"},null,null,null,null,null,null,null,null,null,null,"Construcción de infraestructura de disposición final",null,null,null,null,null,null,null,null,null,null,"Infraestructura",null,null,null,null,"Tecnología"]
[null,23,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de herramientas para el relleno sanitario ",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,24,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de equipos  para el relleno sanitario ",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,25,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de equipos de protección personal para el personal de la disposición final",null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,26,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de mobiliario ",null,null,null,null,null,null,null,null,null,null,"Mobiliario",null,null,null,null,"Tecnología"]
[null,27,null,null,null,null,null,null,null,null,null,null,null,"Adquisición de maquinaria para el relleno sanitario",null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,"Tecnología"]
[null,28,{"$f":"B277","v":"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública"},null,null,null,null,null,null,null,null,null,null,"Mejoramiento de la Gestión Institucional del servicio de limpieza pública",null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,30,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC278","v":"Formulación e implementación de instrumentos técnicos y operativos para la prestación del Servicio de Limpieza Pública"},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,32,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC279","v":"Desarrollo de un programa de capacitación y asistencia técnica para la prestación"},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,33,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC280","v":"Implementación de un programa de costeo del servicio"},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,35,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC281","v":"Otros (especifique)"},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,36,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC282","v":"Adquisición de equipos para la supervisión y monitoreo del servicio de limpieza pública"},null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,"Tecnología"]
[null,38,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC283","v":"Adquisición de vehículo para la supervisión y monitoreo del servicio de limpieza pública"},null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,"Tecnología"]
[null,39,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC284","v":"Mejoramiento del marco normativo local asociado al servicio de limpieza pública. "},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,40,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC285","v":"Desarrollo de un programa de control y mejora del servicio de limpieza pública. "},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,41,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC286","v":"Otros (especifique)"},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,42,{"$f":"B287","v":"Adecuada educación y cultura ambiental de la población"},null,null,null,null,null,null,null,null,null,null,{"$f":"AC287","v":"Desarrollo y difusión de material material informativo y educativo para la población"},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,44,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC288","v":"Otros (especifique)"},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,45,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC289","v":"Desarrollo de un programa de participación ciudadana para la mejora del manejo de los residuos sólidos a nivel local"},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,46,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC290","v":"Desarrollo de un programa de participación escolar para la mejora del manejo de los residuos sólidos a nivel local"},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"Tecnología"]
[null,48,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC291","v":"Otros (especifique)"},null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,"TECNOLOGÍA"]
[]
[]
[]
["3.5","COSTOS DEL PROYECTO"]
[]
[null,"3.5.1 COSTOS DE INVERSIÓN"]
[]
[null,"METAS FISICAS, COSTOS Y PLAZOS"]
[null,"Descripción Producto /Acciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tipo de ítem",null,null,null,"Unidad Física",null,null,null,null,null,"Tamaño, volumen u otras unidades representativas",null,null,null,null,null,"Costo a precio de mercado \n(S/)",null,null,null,"Expediente Técnico / Equivalente",null,null,null,null,null,null,null,"Ejecución Física"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unidad de medida\n(UM)",null,null,"Meta",null,null,"Unidad de medida\n(UM)",null,null,"Meta",null,null,null,null,null,null,"Fecha de inicio",null,null,null,"Fecha de término",null,null,null,"Fecha de inicio",null,null,null,"Fecha de término"]
[null,{"$f":"C372","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"}]
[null,{"$f":"AK372","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y372","v":"Equipamiento"},null,null,null,"N° de equipos",null,null,{"$f":"'Costos Equip y Consul'!E12","v":0},null,null,"Unidades de equipamiento",null,null,{"$f":"+X431","v":0},null,null,{"$f":"'Costos Equip y Consul'!I12","v":0}]
[null,{"$f":"C373","v":"Adecuado barrido de vías urbanas y áreas públicas"}]
[null,{"$f":"AK373","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y373","v":"Equipamiento"},null,null,null,"N° de equipos",null,null,{"$f":"IFERROR(IF($AC$252=\"Adquisición de equipos para el barrido manual\",'Costos Equip y Consul'!E24,'Costos Equip y Consul'!E30),0)","v":0},null,null,{"$f":"AA431","v":"Unidades de equipamiento"},null,null,{"$f":"+X433","v":0},null,null,{"$f":"IFERROR(IF($AC$252=\"Adquisición de equipos para el barrido manual\",'Costos Equip y Consul'!I24,'Costos Equip y Consul'!I30),\"\")","v":0}]
[null,{"$f":"AK374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y374","v":"Equipamiento"},null,null,null,"Kit de equipamiento",null,null,{"$f":"IFERROR('Costos Equip y Consul'!F32,0)","v":0},null,null,{"$f":"+AA433","v":"Unidades de equipamiento"},null,null,{"$f":"+X434","v":0},null,null,{"$f":"IFERROR('Costos Equip y Consul'!I39,\"\")","v":0}]
[null,{"$f":"AK375","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y375","v":"Equipamiento"},null,null,null,"Kit de equipamiento",null,null,{"$f":"IFERROR('Costos Equip y Consul'!F41,\"\")","v":0},null,null,{"$f":"+AA434","v":"Unidades de equipamiento"},null,null,{"$f":"+X435","v":0},null,null,{"$f":"IFERROR('Costos Equip y Consul'!I51,\"\")","v":0}]
[null,{"$f":"C376","v":"Adecuada capacidad para la recolección y transporte"}]
[null,{"$f":"AK376","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y376","v":"Equipamiento"},null,null,null,"Kit de equipamiento",null,null,{"$f":"'Costos Equip y Consul'!F100","v":0},null,null,{"$f":"AA433","v":"Unidades de equipamiento"},null,null,{"$f":"+X437","v":0},null,null,{"$f":"'Costos Equip y Consul'!I108","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y377","v":"Equipamiento"},null,null,null,"Kit de equipamiento",null,null,{"$f":"'Costos Equip y Consul'!F111+'Costos Equip y Consul'!F125","v":0},null,null,{"$f":"AA437","v":"Unidades de equipamiento"},null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C351=\"\",\"\",IF(C351=\"SEMIMECANIZADO\",\"1\",IF(C351=\"MECANIZADO\",\"1\",IF(C351=\"MANUAL\",\"\"))))","v":""}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,"N° de Vehículos",null,null,{"$f":"'Costos Equip y Consul'!E65","v":0},null,null,"N° de Vehículos",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I65","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,"N° de Vehículos",null,null,{"$f":"'Costos Equip y Consul'!E77","v":0},null,null,"N° de Vehículos",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I77","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,"N° de Vehículos",null,null,{"$f":"'Costos Equip y Consul'!E89","v":0},null,null,"N° de Vehículos",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I89","v":0}]
[null,{"$f":"AK381","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,"N° de Vehículos",null,null,{"$f":"'Costos Equip y Consul'!E89","v":0},null,null,"N° de Vehículos",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I89","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,"N° de Vehículos",null,null,{"$f":"'Costos Equip y Consul'!E97","v":0},null,null,"N° de Vehículos",null,null,{"$f":"X443","v":0},null,null,{"$f":"'Costos Equip y Consul'!I97","v":0}]
[null,{"$f":"C383","v":"Adecuada valorización de los residuos sólidos"}]
[null,{"$f":"AK383","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y383","v":"Infraestructura"},null,null,null,"Espacios Físicos",null,null,null,null,null,{"$f":"BASE!D306","v":"m2"},null,null,null,null,null,{"$f":"'Costos Equip y Consul'!C356","v":0}]
[null,{"$f":"AK384","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y384","v":"Equipamiento"},null,null,null,"Kit de equipamiento",null,null,{"$f":"'Costos Equip y Consul'!F150","v":0},null,null,{"$f":"+AA431","v":"Unidades de equipamiento"},null,null,{"$f":"+X446","v":0},null,null,{"$f":"'Costos Equip y Consul'!I155","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,"N° de equipos",null,null,{"$f":"'Costos Equip y Consul'!E142","v":0},null,null,{"$f":"AA446","v":"Unidades de equipamiento"},null,null,{"$f":"+X447","v":0},null,null,{"$f":"'Costos Equip y Consul'!I142","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,"Kit de equipamiento",null,null,{"$f":"'Costos Equip y Consul'!E148","v":0},null,null,{"$f":"+AA447","v":"Unidades de equipamiento"},null,null,{"$f":"+X448","v":0},null,null,{"$f":"'Costos Equip y Consul'!I148","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,"N° de Vehículos",null,null,{"$f":"'Costos Equip y Consul'!F157","v":0},null,null,"N° de Vehículos",null,null,{"$f":"+X449","v":0},null,null,{"$f":"'Costos Equip y Consul'!I170","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infraestructura",null,null,null,"Espacios Físicos",null,null,null,null,null,{"$f":"BASE!D306","v":"m2"},null,null,null,null,null,{"$f":"'Costos Equip y Consul'!C357","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,"Kit de equipamiento",null,null,{"$f":"'Costos Equip y Consul'!F195","v":0},null,null,{"$f":"AA448","v":"Unidades de equipamiento"},null,null,{"$f":"+X451","v":0},null,null,{"$f":"'Costos Equip y Consul'!I199","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,"N° de equipos",null,null,{"$f":"'Costos Equip y Consul'!E190","v":0},null,null,{"$f":"AA451","v":"Unidades de equipamiento"},null,null,{"$f":"+X452","v":0},null,null,{"$f":"'Costos Equip y Consul'!I190","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,"Kit de equipamiento",null,null,{"$f":"'Costos Equip y Consul'!E193","v":0},null,null,{"$f":"+AA452","v":"Unidades de equipamiento"},null,null,{"$f":"+X453","v":0},null,null,{"$f":"'Costos Equip y Consul'!I193","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,"N° de Vehículos",null,null,{"$f":"'Costos Equip y Consul'!F201","v":0},null,null,"N° de Vehículos",null,null,{"$f":"+X454","v":0},null,null,{"$f":"'Costos Equip y Consul'!I214","v":0}]
[null,{"$f":"C393","v":"Adecuada disposición final de los residuos sólidos"}]
[null,{"$f":"AK393","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y393","v":"Infraestructura"},null,null,null,"Espacios Físicos",null,null,null,null,null,{"$f":"AA450","v":"m2"},null,null,null,null,null,{"$f":"'Costos Equip y Consul'!C358","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,"Kit de equipamiento",null,null,{"$f":"'Costos Equip y Consul'!F272","v":0},null,null,{"$f":"AA453","v":"Unidades de equipamiento"},null,null,{"$f":"+X457","v":0},null,null,{"$f":"'Costos Equip y Consul'!I272","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,"N° de equipos",null,null,{"$f":"'Costos Equip y Consul'!E237","v":0},null,null,{"$f":"AA457","v":"Unidades de equipamiento"},null,null,{"$f":"+X458","v":0},null,null,{"$f":"'Costos Equip y Consul'!I237","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,"Kit de equipamiento",null,null,{"$f":"'Costos Equip y Consul'!E249","v":0},null,null,{"$f":"+AA458","v":"Unidades de equipamiento"},null,null,{"$f":"+X459","v":0},null,null,{"$f":"'Costos Equip y Consul'!I249","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobiliario",null,null,null,"N° de mobiliarios",null,null,{"$f":"'Costos Equip y Consul'!F314","v":0},null,null,"N° mobiliarios",null,null,{"$f":"+X460","v":0},null,null,{"$f":"'Costos Equip y Consul'!I320","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,"N° de Vehículos",null,null,{"$f":"'Costos Equip y Consul'!F312","v":0},null,null,"N° de Vehículos",null,null,{"$f":"+X461","v":0},null,null,{"$f":"'Costos Equip y Consul'!I312","v":0}]
[null,{"$f":"C399","v":"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública"}]
[null,{"$f":"AK399","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y399","v":"Intangibles"},null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E326","v":0},null,null,{"$f":"U463","v":"Documento"},null,null,{"$f":"X463","v":0},null,null,{"$f":"'Costos Equip y Consul'!I326","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y400","v":"Intangibles"},null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E327","v":0},null,null,{"$f":"U464","v":"Documento"},null,null,{"$f":"X464","v":0},null,null,{"$f":"'Costos Equip y Consul'!I327","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E328","v":0},null,null,"Documento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I328","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E329","v":0},null,null,"Documento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I329","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E330","v":0},null,null,"Documento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I330","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E331","v":0},null,null,"Documento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I331","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E332","v":0},null,null,"Documento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I332","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y406","v":"Intangibles"},null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E333","v":0},null,null,"Documento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I333","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,"Kit de equipamiento",null,null,{"$f":"'Costos Equip y Consul'!E334","v":0},null,null,"Unidades de equipamiento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I334","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,"N° de equipos",null,null,{"$f":"'Costos Equip y Consul'!E335","v":0},null,null,{"$f":"+AA471","v":"Unidades de equipamiento"},null,null,{"$f":"X472","v":0},null,null,{"$f":"'Costos Equip y Consul'!I335","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,"N° de Vehículos",null,null,{"$f":"'Costos Equip y Consul'!E336","v":0},null,null,"N° de Vehículos",null,null,{"$f":"X473","v":0},null,null,{"$f":"'Costos Equip y Consul'!I336","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E337","v":0},null,null,{"$f":"U474","v":"Documento"},null,null,{"$f":"X474","v":0},null,null,{"$f":"'Costos Equip y Consul'!I337","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E338","v":0},null,null,{"$f":"U475","v":"Documento"},null,null,{"$f":"X475","v":0},null,null,{"$f":"'Costos Equip y Consul'!I338","v":0}]
[null,{"$f":"AK412","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E339","v":0},null,null,{"$f":"U476","v":"Documento"},null,null,{"$f":"X476","v":0},null,null,{"$f":"'Costos Equip y Consul'!I339","v":0}]
[null,{"$f":"C413","v":"Adecuada educación y cultura ambiental de la población"}]
[null,{"$f":"AK413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y413","v":"Intangibles"},null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E344","v":0},null,null,{"$f":"U478","v":"Documento"},null,null,{"$f":"X478","v":0},null,null,{"$f":"'Costos Equip y Consul'!I344","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E345","v":0},null,null,{"$f":"U479","v":"Documento"},null,null,{"$f":"X479","v":0},null,null,{"$f":"'Costos Equip y Consul'!I345","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E346","v":0},null,null,"Documento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I346","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E347","v":0},null,null,"Documento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I347","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E348","v":0},null,null,"Documento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I348","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E349","v":0},null,null,"Documento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I349","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,"Documento",null,null,{"$f":"'Costos Equip y Consul'!E350","v":0},null,null,"Documento",null,null,0,null,null,{"$f":"'Costos Equip y Consul'!I350","v":0}]
[]
[]
[null,"3.5.2 CRONOGRAMA DE EJECUCIÓN FINANCIERA"]
[]
[null,null,"FECHA PREVISTA DE INICIO DE EJECUCIÓN (MES/AÑO):",null,null,null,null,null,null,null,null,null,null,null,"MES:",null,null,null,null,null,"AÑO:"]
[]
[null,null,"PERIODO",null,null,"Trimestres",null,null,null,null,null,"N DE PERíODOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Nota: Distribuir el COSTO ESTIMADO DE LA INVERSIÓN en los periodos que correspondan)"]
[null,"Producto por Medio Fundamental",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tipo de ítem",null,null,null,null,null,"AÑO 20_____",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSTO ESTIMADO DE INVERSION A PRECIOS DE MERCADO (SOLES)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F491","v":"Trimestres"}]
[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,{"$f":"C372","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q431,FICHA!P496,AG431)","v":0}]
[null,{"$f":"C373","v":"Adecuado barrido de vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q433:T435,FICHA!P497,AG433:AJ435)","v":0}]
[null,{"$f":"C376","v":"Adecuada capacidad para la recolección y transporte"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q437:T443,FICHA!P498,AG437:AJ443)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q437:T443,FICHA!P499,AG437:AJ443)","v":0}]
[null,{"$f":"C383","v":"Adecuada valorización de los residuos sólidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q445:T454,FICHA!P500,AG445:AJ454)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q445:T454,FICHA!P501,AG445:AJ454)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"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,null,{"$f":"IFERROR(SUMIF(Q445:T454,FICHA!P502,AG445:AJ454),\"\")","v":0}]
[null,{"$f":"C393","v":"Adecuada disposición final de los residuos sólidos"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q456:T461,FICHA!P503,AG456:AJ461)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobiliario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q456:T461,FICHA!P504,AG456:AJ461)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q456:T461,FICHA!P505,AG456:AJ461)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infraestructura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q456:T461,FICHA!P506,AG456:AJ461)","v":0}]
[null,{"$f":"C399","v":"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q463:T476,FICHA!P507,AG463:AJ476)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q463:T476,FICHA!P508,AG463:AJ476)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q463:T476,FICHA!P509,AG463:AJ476)","v":0}]
[null,{"$f":"C413","v":"Adecuada educación y cultura ambiental de la población"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Q478:T484,FICHA!P510,AG478:AJ484)","v":0}]
[null,"Gestión del Proyecto",null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exp Técnico y otros'!G20","v":0}]
[null,"Estudio Definitivo (*)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exp Técnico y otros'!G55","v":0}]
[null,"Supervisión del Estudio Definitivo ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exp Técnico y otros'!G66","v":0}]
[null,"Supervisión de ejecución de Proyecto",null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exp Técnico y otros'!G86","v":0}]
[null,"Liquidación del proyecto (**)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Exp Técnico y otros'!G100","v":0}]
[null,"TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V496:W515)","v":0},null,{"$f":"SUM(X496:Y515)","v":0},null,{"$f":"SUM(Z496:AA515)","v":0},null,{"$f":"SUM(AB496:AC515)","v":0},null,{"$f":"SUM(AD496:AE515)","v":0},null,{"$f":"SUM(AF496:AG515)","v":0},null,{"$f":"SUM(AH496:AI515)","v":0},null,{"$f":"SUM(AJ496:AK515)","v":0},null,{"$f":"SUM(AL496:AM515)","v":0},null,{"$f":"SUM(AN496:AO515)","v":0},null,{"$f":"SUM(AP496:AQ515)","v":0},null,{"$f":"SUM(AR496:AS515)","v":0},null,{"$f":"SUM(AT496:AZ515)","v":0}]
[null,"(*) Estudio definitivo (Expediente Técnico para la obra el cual deberá considerar los estudios necesarios según los criterios técnicos que le apliquen, Especificaciones Técnicas para equipamiento y TdR para servicios);       (**) Liquidación del Proyecto (Obra/equipamiento/servicios). "]
[null,"RESUMEN DE LAS INVERSIONES"]
[]
[null,"TIPO DE ÍTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V493","v":"AÑO 20_____"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSTO ESTIMADO DE INVERSION A PRECIOS DE MERCADO (SOLES)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V494","v":"Trimestres"}]
[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,"Equipamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($P$496:$U$510,$B$523,V496:W510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$523,X496:Y510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$523,Z496:AA510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$523,AB496:AC510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$523,AD496:AE510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$523,AF496:AG510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$523,AH496:AI510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$523,AJ496:AK510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$523,AL496:AM510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$523,AN496:AO510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$523,AP496:AQ510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$523,AR496:AS510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,B523,$AT$496:$AZ$510)","v":0}]
[null,"Vehículo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($P$496:$U$510,$B$524,V496:W510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$524,X496:Y510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$524,Z496:AA510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$524,AB496:AC510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$524,AD496:AE510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$524,AF496:AG510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$524,AH496:AI510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$524,AJ496:AK510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$524,AL496:AM510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$524,AN496:AO510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$524,AP496:AQ510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$524,AR496:AS510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,B524,$AT$496:$AZ$510)","v":0}]
[null,"Infraestructura",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($P$496:$U$510,$B$525,V496:W510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$525,X496:Y510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$525,Z496:AA510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$525,AB496:AC510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$525,AD496:AE510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$525,AF496:AG510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$525,AH496:AI510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$525,AJ496:AK510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$525,AL496:AM510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$525,AN496:AO510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$525,AP496:AQ510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$525,AR496:AS510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,B525,$AT$496:$AZ$510)","v":0}]
[null,"Mobiliario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($P$496:$U$510,$B$526,V496:W510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$526,X496:Y510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$526,Z496:AA510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$526,AB496:AC510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$526,AD496:AE510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$526,AF496:AG510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$526,AH496:AI510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$526,AJ496:AK510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$526,AL496:AM510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$526,AN496:AO510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$526,AP496:AQ510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$526,AR496:AS510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,B526,$AT$496:$AZ$510)","v":0}]
[null,"Intangibles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($P$496:$U$510,$B$527,V496:W510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$527,X496:Y510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$527,Z496:AA510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$527,AB496:AC510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$527,AD496:AE510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$527,AF496:AG510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$527,AH496:AI510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$527,AJ496:AK510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$527,AL496:AM510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$527,AN496:AO510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$527,AP496:AQ510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,$B$527,AR496:AS510)","v":0},null,{"$f":"SUMIF($P$496:$U$510,B527,$AT$496:$AZ$510)","v":0}]
[null,"Sub total por periodo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U523:V527)","v":0},null,{"$f":"SUM(W523:X527)","v":0},null,{"$f":"SUM(Y523:Z527)","v":0},null,{"$f":"SUM(AA523:AB527)","v":0},null,{"$f":"SUM(AC523:AD527)","v":0},null,{"$f":"SUM(AE523:AF527)","v":0},null,{"$f":"SUM(AG523:AH527)","v":0},null,{"$f":"SUM(AI523:AJ527)","v":0},null,{"$f":"SUM(AK523:AL527)","v":0},null,{"$f":"SUM(AM523:AN527)","v":0},null,{"$f":"SUM(AO523:AP527)","v":0},null,{"$f":"SUM(AQ523:AR527)","v":0},null,{"$f":"SUM(AS523:AZ527)","v":0}]
[null,"Gestión del Proyecto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V511","v":0},null,{"$f":"X511","v":0},null,{"$f":"Z511","v":0},null,{"$f":"AB511","v":0},null,{"$f":"AD511","v":0},null,{"$f":"AF511","v":0},null,{"$f":"AH511","v":0},null,{"$f":"AJ511","v":0},null,{"$f":"AL511","v":0},null,{"$f":"AN511","v":0},null,{"$f":"AP511","v":0},null,{"$f":"AR511","v":0},null,{"$f":"AT511","v":0}]
[null,"Estudio Definitivo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V512","v":0},null,{"$f":"X512","v":0},null,{"$f":"Z512","v":0},null,{"$f":"AB512","v":0},null,{"$f":"AD512","v":0},null,{"$f":"AF512","v":0},null,{"$f":"AH512","v":0},null,{"$f":"AJ512","v":0},null,{"$f":"AL512","v":0},null,{"$f":"AN512","v":0},null,{"$f":"AP512","v":0},null,{"$f":"AR512","v":0},null,{"$f":"AT512","v":0}]
[null,"Supervisión del Estudio Definitivo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V513","v":0},null,{"$f":"X513","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"AT513","v":0}]
[null,"Supervisión de ejecución del Proyecto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V514","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"AT514","v":0}]
[null,"Liquidación del proyecto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V515","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"AR515","v":0},null,{"$f":"AT515","v":0}]
[null,"COSTO DE INVERSION TOTAL S/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U528:V533)","v":0},null,{"$f":"SUM(W528:X533)","v":0},null,{"$f":"SUM(Y528:Z533)","v":0},null,{"$f":"SUM(AA528:AB533)","v":0},null,{"$f":"SUM(AC528:AD533)","v":0},null,{"$f":"SUM(AE528:AF533)","v":0},null,{"$f":"SUM(AG528:AH533)","v":0},null,{"$f":"SUM(AI528:AJ533)","v":0},null,{"$f":"SUM(AK528:AL533)","v":0},null,{"$f":"SUM(AM528:AN533)","v":0},null,{"$f":"SUM(AO528:AP533)","v":0},null,{"$f":"SUM(AQ528:AR533)","v":0},null,{"$f":"SUM(AS528:AZ533)","v":0}]
[]
[null,"3.5.3 CRONOGRAMA DE EJECUCIÓN FÍSICA"]
[]
[null,"FECHA PREVISTA DE INICIO DE EJECUCIÓN (MES/AÑO)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W489","v":0},null,null,{"$f":"Q489","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Nota: Distribuir las UNIDADES DE EQUIPAMIENTO en los períodos que correspondan)"]
[null,"Producto /Acciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tipo de ítem",null,null,"U.M Representativa",null,null,null,{"$f":"V493","v":"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"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V494","v":"Trimestres"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10,null,11,null,12]
[null,{"$f":"B430","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q431","v":"Equipamiento"},null,null,{"$f":"AA431","v":"Unidades de equipamiento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD431","v":0}]
[null,"Adecuado barrido de vías urbanas y áreas públicas"]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q433","v":"Equipamiento"},null,null,{"$f":"AA433","v":"Unidades de equipamiento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD433","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q434","v":"Equipamiento"},null,null,{"$f":"AA434","v":"Unidades de equipamiento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD434","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q435","v":"Equipamiento"},null,null,{"$f":"AA435","v":"Unidades de equipamiento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD435","v":0}]
[null,"Adecuada capacidad para la recolección y transporte"]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q437","v":"Equipamiento"},null,null,{"$f":"AA437","v":"Unidades de equipamiento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD437","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q438","v":"Equipamiento"},null,null,{"$f":"AA438","v":"Unidades de equipamiento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD438","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,"N° de Vehículos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD439","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,"N° de Vehículos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,"N° de Vehículos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,"N° de Vehículos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B443","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,"N° de Vehículos",null,null,null,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,"Adecuada valorización de los residuos sólidos"]
[null,{"$f":"B445","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q445","v":"Infraestructura"},null,null,{"$f":"AA445","v":"m2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD445","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q446","v":"Equipamiento"},null,null,{"$f":"AA446","v":"Unidades de equipamiento"},null,null,null,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":"AD446","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,"Unidades de equipamiento",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,"Unidades de equipamiento",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,"N° de Vehículos",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infraestructura",null,null,"m2",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,"Unidades de equipamiento",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,"Unidades de equipamiento",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,"Unidades de equipamiento",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,"N° de Vehículos",null,null,null,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,"Adecuada disposición final de los residuos sólidos"]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q456","v":"Infraestructura"},null,null,{"$f":"AA456","v":"m2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD456","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,"Unidades de equipamiento",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,"Unidades de equipamiento",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,"Unidades de equipamiento",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobiliario",null,null,"N° mobiliarios",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,"N° de Vehículos",null,null,null,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,{"$f":"B462","v":"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública"}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q463","v":"Intangibles"},null,null,{"$f":"AA463","v":"Documento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD463","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q464","v":"Intangibles"},null,null,{"$f":"AA464","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,{"$f":"AD464","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"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,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"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,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"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,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"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,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"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,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"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,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,"Unidades de equipamiento",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipamiento",null,null,"Unidades de equipamiento",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vehículo",null,null,"N° de Vehículos",null,null,null,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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"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,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"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,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"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,0]
[null,"Adecuada educación y cultura ambiental de la población"]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q478","v":"Intangibles"},null,null,{"$f":"AA478","v":"Documento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD478","v":0}]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,{"$f":"AA479","v":"Documento"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"Documento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"Documento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"Documento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"Documento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"Documento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B529","v":"Gestión del Proyecto"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P511","v":"Intangibles"},null,null,"Documento"]
[null,{"$f":"B530","v":"Estudio Definitivo "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P512","v":"Intangibles"},null,null,"Documento"]
[null,{"$f":"B531","v":"Supervisión del Estudio Definitivo "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"Informe"]
[null,{"$f":"B532","v":"Supervisión de ejecución del Proyecto"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"Informe"]
[null,{"$f":"B533","v":"Liquidación del proyecto"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intangibles",null,null,"informe"]
[]
[]
[null,"RESUMEN DE EJECUCIÓN"]
[]
[null,"TIPO DE ITEM",null,null,null,null,null,null,null,null,null,null,null,null,null,"U.M Representativa",null,null,null,null,{"$f":"V493","v":"AÑO 20_____"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL META"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V494","v":"Trimestres"}]
[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,"Equipamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,"Unidades de equipamiento",null,null,null,null,{"$f":"SUMIF($U$544:$X$597,$P$610,Y544:Z597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$610,AA544:AB597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$610,AC544:AD597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$610,AE544:AF597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$610,AG544:AH597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$610,AI544:AJ597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$610,AK544:AL597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$610,AM544:AN597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$610,AO544:AP597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$610,AQ544:AR597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$610,AS544:AT597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$610,AU544:AV597)","v":0},null,{"$f":"SUMIF(U544:X597,P610,$AW$544:$AZ$597)","v":0}]
[null,"Vehículo",null,null,null,null,null,null,null,null,null,null,null,null,null,"N° de Vehículos",null,null,null,null,{"$f":"SUMIF($U$544:$X$597,$P$611,Y544:Z597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$611,AA544:AB597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$611,AC544:AD597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$611,AE544:AF597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$611,AG544:AH597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$611,AI544:AJ597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$611,AK544:AL597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$611,AM544:AN597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$611,AO544:AP597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$611,AQ544:AR597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$611,AS544:AT597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$611,AU544:AV597)","v":0},null,{"$f":"SUMIF(U544:X597,P611,$AW$544:$AZ$597)","v":0}]
[null,"Infraestructura",null,null,null,null,null,null,null,null,null,null,null,null,null,"m2",null,null,null,null,{"$f":"SUMIF($U$544:$X$597,$P$612,Y544:Z597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$612,AA544:AB597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$612,AC544:AD597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$612,AE544:AF597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$612,AG544:AH597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$612,AI544:AJ597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$612,AK544:AL597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$612,AM544:AN597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$612,AO544:AP597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$612,AQ544:AR597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$612,AS544:AT597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$612,AU544:AV597)","v":0},null,{"$f":"SUMIF(U544:X597,P612,$AW$544:$AZ$597)","v":0}]
[null,"Mobiliario",null,null,null,null,null,null,null,null,null,null,null,null,null,"N° mobiliarios",null,null,null,null,{"$f":"SUMIF($U$544:$X$597,$P$613,Y544:Z597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$613,AA544:AB597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$613,AC544:AD597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$613,AE544:AF597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$613,AG544:AH597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$613,AI544:AJ597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$613,AK544:AL597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$613,AM544:AN597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$613,AO544:AP597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$613,AQ544:AR597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$613,AS544:AT597)","v":0},null,{"$f":"SUMIF($U$544:$X$597,$P$613,AU544:AV597)","v":0},null,{"$f":"SUMIF(U544:X597,P613,$AW$544:$AZ$597)","v":0}]
[null,"Intangibles",null,null,null,null,null,null,null,null,null,null,null,null,null,"Documento",null,null,null,null,{"$f":"Y598","v":0},null,{"$f":"AA598","v":0},null,{"$f":"AC598","v":0},null,{"$f":"AE598","v":0},null,{"$f":"AG598","v":0},null,{"$f":"AI598","v":0},null,{"$f":"AK598","v":0},null,{"$f":"AM598","v":0},null,{"$f":"AO598","v":0},null,{"$f":"AQ598","v":0},null,{"$f":"AS598","v":0},null,{"$f":"AU598","v":0},null,{"$f":"SUMIF(U544:X597,P614,$AW$544:$AZ$597)","v":0}]
[null,{"$f":"+B598","v":"Gestión del Proyecto"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Documento",null,null,null,null,{"$f":"Y598","v":0},null,{"$f":"AA598","v":0},null,{"$f":"AC598","v":0},null,{"$f":"AE598","v":0},null,{"$f":"AG598","v":0},null,{"$f":"AI598","v":0},null,{"$f":"AK598","v":0},null,{"$f":"AM598","v":0},null,{"$f":"AO598","v":0},null,{"$f":"AQ598","v":0},null,{"$f":"AS598","v":0},null,{"$f":"AU598","v":0},null,{"$f":"AW598","v":0}]
[null,{"$f":"+B599","v":"Estudio Definitivo "},null,null,null,null,null,null,null,null,null,null,null,null,null,"Documento",null,null,null,null,{"$f":"Y599","v":0},null,{"$f":"AA599","v":0},null,{"$f":"AC599","v":0},null,{"$f":"AE599","v":0},null,{"$f":"AG599","v":0},null,{"$f":"AI599","v":0},null,{"$f":"AK599","v":0},null,{"$f":"AM599","v":0},null,{"$f":"AO599","v":0},null,{"$f":"AQ599","v":0},null,{"$f":"AS599","v":0},null,{"$f":"AU599","v":0},null,{"$f":"AW599","v":0},null,null,null,null,null,null,null,{"$f":"BA614-BA615","v":0}]
[null,"Supervisión del Estudio Definitivo ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Informe",null,null,null,null,{"$f":"Y600","v":0},null,{"$f":"AA600","v":0},null,{"$f":"AC600","v":0},null,{"$f":"AE600","v":0},null,{"$f":"AG600","v":0},null,{"$f":"AI600","v":0},null,{"$f":"AK600","v":0},null,{"$f":"AM600","v":0},null,{"$f":"AO600","v":0},null,{"$f":"AQ600","v":0},null,{"$f":"AS600","v":0},null,{"$f":"AU600","v":0},null,{"$f":"AW600","v":0}]
[null,"Supervisión de ejecución del Proyecto",null,null,null,null,null,null,null,null,null,null,null,null,null,"Informe",null,null,null,null,{"$f":"Y601","v":0},null,{"$f":"AA601","v":0},null,{"$f":"AC601","v":0},null,{"$f":"AE601","v":0},null,{"$f":"AG601","v":0},null,{"$f":"AI601","v":0},null,{"$f":"AK601","v":0},null,{"$f":"AM601","v":0},null,{"$f":"AO601","v":0},null,{"$f":"AQ601","v":0},null,{"$f":"AS601","v":0},null,{"$f":"AU601","v":0},null,{"$f":"AW601","v":0}]
[null,"Liquidación del proyecto",null,null,null,null,null,null,null,null,null,null,null,null,null,"Informe",null,null,null,null,{"$f":"Y602","v":0},null,{"$f":"AA602","v":0},null,{"$f":"AC602","v":0},null,{"$f":"AE602","v":0},null,{"$f":"AG602","v":0},null,{"$f":"AI602","v":0},null,{"$f":"AK602","v":0},null,{"$f":"AM602","v":0},null,{"$f":"AO602","v":0},null,{"$f":"AQ602","v":0},null,{"$f":"AS602","v":0},null,{"$f":"AU602","v":0},null,{"$f":"AW602","v":0}]
[]
[]
[null,"3.5.4 INVERSIÓN POR REPOSICIÓN Y REINVERSIONES"]
[]
[null,"REPOSICIÓN"]
[null,"Descripción",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Años"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,2,null,null,3,null,null,4,null,null,5,null,null,6,null,null,7,null,null,8,null,null,9,null,null,10]
[null,"Equipos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"REINV!C140","v":0},null,null,{"$f":"REINV!F140","v":0},null,null,{"$f":"REINV!I140","v":0},null,null,{"$f":"REINV!L140","v":0},null,null,{"$f":"REINV!O140","v":0},null,null,{"$f":"REINV!R140","v":0},null,null,{"$f":"REINV!U140","v":0},null,null,{"$f":"REINV!X140","v":0},null,null,{"$f":"REINV!AA140","v":0},null,null,{"$f":"REINV!AD140","v":0}]
[null,"Vehículos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"REINV!C141","v":0},null,null,{"$f":"REINV!F141","v":0},null,null,{"$f":"REINV!I141","v":0},null,null,{"$f":"REINV!L141","v":0},null,null,{"$f":"REINV!O141","v":0},null,null,{"$f":"REINV!R141","v":0},null,null,{"$f":"REINV!U141","v":0},null,null,{"$f":"REINV!X141","v":0},null,null,{"$f":"REINV!AA141","v":0},null,null,{"$f":"REINV!AD141","v":0}]
[null,"Total reposición",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q627+Q628","v":0},null,null,{"$f":"+T627+T628","v":0},null,null,{"$f":"+W627+W628","v":0},null,null,{"$f":"+Z627+Z628","v":0},null,null,{"$f":"+AC627+AC628","v":0},null,null,{"$f":"+AF627+AF628","v":0},null,null,{"$f":"+AI627+AI628","v":0},null,null,{"$f":"+AL627+AL628","v":0},null,null,{"$f":"+AO627+AO628","v":0},null,null,{"$f":"+AR627+AR628","v":0}]
[]
[null,"REINVERSIÓN"]
[null,"Descripción",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Años"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,2,null,null,3,null,null,4,null,null,5,null,null,6,null,null,7,null,null,8,null,null,9,null,null,10]
[null,"Reinversiones (Obra)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"REINV!C142","v":0},null,null,{"$f":"REINV!F142","v":0},null,null,{"$f":"REINV!I142","v":0},null,null,{"$f":"REINV!L142","v":0},null,null,{"$f":"REINV!O142","v":0},null,null,{"$f":"REINV!R142","v":0},null,null,{"$f":"REINV!U142","v":0},null,null,{"$f":"REINV!X142","v":0},null,null,{"$f":"REINV!AA142","v":0},null,null,{"$f":"REINV!AD142","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q634","v":0},null,null,{"$f":"+T634","v":0},null,null,{"$f":"+W634","v":0},null,null,{"$f":"+Z634","v":0},null,null,{"$f":"+AC634","v":0},null,null,{"$f":"+AF634","v":0},null,null,{"$f":"+AI634","v":0},null,null,{"$f":"+AL634","v":0},null,null,{"$f":"+AO634","v":0},null,null,{"$f":"+AR634","v":0}]
[]
[null,"3.5.5 COSTOS DE OPERACIÓN Y MANTENIMIENTO CON Y SIN PROYECTO "]
[]
[null,"Costos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Años"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,2,null,null,3,null,null,4,null,null,5,null,null,6,null,null,7,null,null,8,null,null,9,null,null,10]
[null,"Sin Proyecto",null,null,null,null,null,"Operación",null,null,null,null,null,null,null,null,{"$f":"DATOS!W192","v":0},null,null,{"$f":"Q641","v":0},null,null,{"$f":"T641","v":0},null,null,{"$f":"W641","v":0},null,null,{"$f":"Z641","v":0},null,null,{"$f":"AC641","v":0},null,null,{"$f":"AF641","v":0},null,null,{"$f":"AI641","v":0},null,null,{"$f":"AL641","v":0},null,null,{"$f":"AO641","v":0}]
[null,null,null,null,null,null,null,"Mantenimiento",null,null,null,null,null,null,null,null,{"$f":"DATOS!W264","v":0},null,null,{"$f":"Q642","v":0},null,null,{"$f":"T642","v":0},null,null,{"$f":"W642","v":0},null,null,{"$f":"Z642","v":0},null,null,{"$f":"AC642","v":0},null,null,{"$f":"AF642","v":0},null,null,{"$f":"AI642","v":0},null,null,{"$f":"AL642","v":0},null,null,{"$f":"AO642","v":0}]
[null,null,null,null,null,null,null,"Total costo O&M precios privados",null,null,null,null,null,null,null,null,{"$f":"+Q641+Q642","v":0},null,null,{"$f":"+T641+T642","v":0},null,null,{"$f":"+W641+W642","v":0},null,null,{"$f":"+Z641+Z642","v":0},null,null,{"$f":"+AC641+AC642","v":0},null,null,{"$f":"+AF641+AF642","v":0},null,null,{"$f":"+AI641+AI642","v":0},null,null,{"$f":"+AL641+AL642","v":0},null,null,{"$f":"+AO641+AO642","v":0},null,null,{"$f":"+AR641+AR642","v":0}]
[null,null,null,null,null,null,null,"Total costo O&M precios sociales",null,null,null,null,null,null,null,null,{"$f":"'Costos Alter.'!E80","v":0},null,null,{"$f":"'Costos Alter.'!H80","v":0},null,null,{"$f":"'Costos Alter.'!K80","v":0},null,null,{"$f":"'Costos Alter.'!N80","v":0},null,null,{"$f":"'Costos Alter.'!Q80","v":0},null,null,{"$f":"'Costos Alter.'!T80","v":0},null,null,{"$f":"'Costos Alter.'!W80","v":0},null,null,{"$f":"'Costos Alter.'!Z80","v":0},null,null,{"$f":"'Costos Alter.'!AC80","v":0},null,null,{"$f":"'Costos Alter.'!AF80","v":0}]
[null,"Con Proyecto",null,null,null,null,null,"OPERACIÓN",null,null,null,null,null,null,null,null,{"$f":"+SUM(Q646:S651)","v":0},null,null,{"$f":"+SUM(T646:V651)","v":0},null,null,{"$f":"+SUM(W646:Y651)","v":0},null,null,{"$f":"+SUM(Z646:AB651)","v":0},null,null,{"$f":"+SUM(AC646:AE651)","v":0},null,null,{"$f":"+SUM(AF646:AH651)","v":0},null,null,{"$f":"+SUM(AI646:AK651)","v":0},null,null,{"$f":"+SUM(AL646:AN651)","v":0},null,null,{"$f":"+SUM(AO646:AQ651)","v":0},null,null,{"$f":"+SUM(AR646:AT651)","v":0}]
[null,null,null,null,null,null,null,"Personal ",null,null,null,null,null,null,null,null,{"$f":"'O&M'!C483","v":0},null,null,{"$f":"'O&M'!F483","v":0},null,null,{"$f":"'O&M'!I483","v":0},null,null,{"$f":"'O&M'!L483","v":0},null,null,{"$f":"'O&M'!O483","v":0},null,null,{"$f":"'O&M'!R483","v":0},null,null,{"$f":"'O&M'!U483","v":0},null,null,{"$f":"'O&M'!X483","v":0},null,null,{"$f":"'O&M'!AA483","v":0},null,null,{"$f":"'O&M'!AD483","v":0}]
[null,null,null,null,null,null,null,"Equipos ",null,null,null,null,null,null,null,null,{"$f":"'O&M'!C484","v":0},null,null,{"$f":"'O&M'!F484","v":0},null,null,{"$f":"'O&M'!I484","v":0},null,null,{"$f":"'O&M'!L484","v":0},null,null,{"$f":"'O&M'!O484","v":0},null,null,{"$f":"'O&M'!R484","v":0},null,null,{"$f":"'O&M'!U484","v":0},null,null,{"$f":"'O&M'!X484","v":0},null,null,{"$f":"'O&M'!AA484","v":0},null,null,{"$f":"'O&M'!AD484","v":0}]
[null,null,null,null,null,null,null,"Bienes de Consumo",null,null,null,null,null,null,null,null,{"$f":"'O&M'!C485","v":0},null,null,{"$f":"'O&M'!F485","v":0},null,null,{"$f":"'O&M'!I485","v":0},null,null,{"$f":"'O&M'!L485","v":0},null,null,{"$f":"'O&M'!O485","v":0},null,null,{"$f":"'O&M'!R485","v":0},null,null,{"$f":"'O&M'!U485","v":0},null,null,{"$f":"'O&M'!X485","v":0},null,null,{"$f":"'O&M'!AA485","v":0},null,null,{"$f":"'O&M'!AD485","v":0}]
[null,null,null,null,null,null,null,"Servicios ",null,null,null,null,null,null,null,null,{"$f":"'O&M'!C486","v":0},null,null,{"$f":"'O&M'!F486","v":0},null,null,{"$f":"'O&M'!I486","v":0},null,null,{"$f":"'O&M'!L486","v":0},null,null,{"$f":"'O&M'!O486","v":0},null,null,{"$f":"'O&M'!R486","v":0},null,null,{"$f":"'O&M'!U486","v":0},null,null,{"$f":"'O&M'!X486","v":0},null,null,{"$f":"'O&M'!AA486","v":0},null,null,{"$f":"'O&M'!AD486","v":0}]
[null,null,null,null,null,null,null,"Combustibles ",null,null,null,null,null,null,null,null,{"$f":"'O&M'!C487","v":0},null,null,{"$f":"'O&M'!F487","v":0},null,null,{"$f":"'O&M'!I487","v":0},null,null,{"$f":"'O&M'!L487","v":0},null,null,{"$f":"'O&M'!O487","v":0},null,null,{"$f":"'O&M'!R487","v":0},null,null,{"$f":"'O&M'!U487","v":0},null,null,{"$f":"'O&M'!X487","v":0},null,null,{"$f":"'O&M'!AA487","v":0},null,null,{"$f":"'O&M'!AD487","v":0}]
[null,null,null,null,null,null,null,"Cierre parcial de plataformas del relleno sanitario"]
[null,null,null,null,null,null,null,"MANTENIMIENTO",null,null,null,null,null,null,null,null,{"$f":"+Q653+Q654","v":0},null,null,{"$f":"+T653+T654","v":0},null,null,{"$f":"+W653+W654","v":0},null,null,{"$f":"+Z653+Z654","v":0},null,null,{"$f":"+AC653+AC654","v":0},null,null,{"$f":"+AF653+AF654","v":0},null,null,{"$f":"+AI653+AI654","v":0},null,null,{"$f":"+AL653+AL654","v":0},null,null,{"$f":"+AO653+AO654","v":0},null,null,{"$f":"+AR653+AR654","v":0}]
[null,null,null,null,null,null,null,"Insumos ",null,null,null,null,null,null,null,null,{"$f":"'O&M'!C489","v":0},null,null,{"$f":"'O&M'!F489","v":0},null,null,{"$f":"'O&M'!I489","v":0},null,null,{"$f":"'O&M'!L489","v":0},null,null,{"$f":"'O&M'!O489","v":0},null,null,{"$f":"'O&M'!R489","v":0},null,null,{"$f":"'O&M'!U489","v":0},null,null,{"$f":"'O&M'!X489","v":0},null,null,{"$f":"'O&M'!AA489","v":0},null,null,{"$f":"'O&M'!AD489","v":0}]
[null,null,null,null,null,null,null,"Servicios ",null,null,null,null,null,null,null,null,{"$f":"'O&M'!C490","v":0},null,null,{"$f":"'O&M'!F490","v":0},null,null,{"$f":"'O&M'!I490","v":0},null,null,{"$f":"'O&M'!L490","v":0},null,null,{"$f":"'O&M'!O490","v":0},null,null,{"$f":"'O&M'!R490","v":0},null,null,{"$f":"'O&M'!U490","v":0},null,null,{"$f":"'O&M'!X490","v":0},null,null,{"$f":"'O&M'!AA490","v":0},null,null,{"$f":"'O&M'!AD490","v":0}]
[null,null,null,null,null,null,null,"Total costo O&M precios privados",null,null,null,null,null,null,null,null,{"$f":"'O&M'!C491","v":0},null,null,{"$f":"'O&M'!F491","v":0},null,null,{"$f":"'O&M'!I491","v":0},null,null,{"$f":"'O&M'!L491","v":0},null,null,{"$f":"'O&M'!O491","v":0},null,null,{"$f":"'O&M'!R491","v":0},null,null,{"$f":"'O&M'!U491","v":0},null,null,{"$f":"'O&M'!X491","v":0},null,null,{"$f":"'O&M'!AA491","v":0},null,null,{"$f":"'O&M'!AD491","v":0}]
[null,null,null,null,null,null,null,"Total costo O&M precios sociales",null,null,null,null,null,null,null,null,{"$f":"Q655*'Costos Alter.'!$D$99","v":0},null,null,{"$f":"T655*'Costos Alter.'!$D$99","v":0},null,null,{"$f":"W655*'Costos Alter.'!$D$99","v":0},null,null,{"$f":"Z655*'Costos Alter.'!$D$99","v":0},null,null,{"$f":"AC655*'Costos Alter.'!$D$99","v":0},null,null,{"$f":"AF655*'Costos Alter.'!$D$99","v":0},null,null,{"$f":"AI655*'Costos Alter.'!$D$99","v":0},null,null,{"$f":"AL655*'Costos Alter.'!$D$99","v":0},null,null,{"$f":"AO655*'Costos Alter.'!$D$99","v":0},null,null,{"$f":"AR655*'Costos Alter.'!$D$99","v":0}]
[]
[null,"FECHA PREVISTA DE INICIO DE OPERACIONES (MES/AÑO)",null,null,null,null,null,null,null,null,null,null,null,null,"3",null,null,"2018"]
[]
[null,"3.5.6 FLUJO DE INVERSIONES"]
[null,"PRECIOS DE MERCADO"]
[null,"DESCRIPCIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Años"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,2,null,null,3,null,null,4,null,null,5,null,null,6,null,null,7,null,null,8,null,null,9,null,null,10]
[null,"COSTOS POST INVERSIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Costos Alter.'!F29","v":0},null,null,{"$f":"'Costos Alter.'!I29","v":0},null,null,{"$f":"'Costos Alter.'!L29","v":0},null,null,{"$f":"'Costos Alter.'!O29","v":0},null,null,{"$f":"'Costos Alter.'!R29","v":0},null,null,{"$f":"'Costos Alter.'!U29","v":0},null,null,{"$f":"'Costos Alter.'!X29","v":0},null,null,{"$f":"'Costos Alter.'!AA29","v":0},null,null,{"$f":"'Costos Alter.'!AD29","v":0},null,null,{"$f":"'Costos Alter.'!AG29","v":0}]
[null,"COSTO O&M SIN PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Costos Alter.'!F30","v":0},null,null,{"$f":"'Costos Alter.'!I30","v":0},null,null,{"$f":"'Costos Alter.'!L30","v":0},null,null,{"$f":"'Costos Alter.'!O30","v":0},null,null,{"$f":"'Costos Alter.'!R30","v":0},null,null,{"$f":"'Costos Alter.'!U30","v":0},null,null,{"$f":"'Costos Alter.'!X30","v":0},null,null,{"$f":"'Costos Alter.'!AA30","v":0},null,null,{"$f":"'Costos Alter.'!AD30","v":0},null,null,{"$f":"'Costos Alter.'!AG30","v":0}]
[null,"COSTOS INCREMENTALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q664-Q665","v":0},null,null,{"$f":"+T664-T665","v":0},null,null,{"$f":"+W664-W665","v":0},null,null,{"$f":"+Z664-Z665","v":0},null,null,{"$f":"+AC664-AC665","v":0},null,null,{"$f":"+AF664-AF665","v":0},null,null,{"$f":"+AI664-AI665","v":0},null,null,{"$f":"+AL664-AL665","v":0},null,null,{"$f":"+AO664-AO665","v":0},null,null,{"$f":"+AR664-AR665","v":0}]
[]
[null,"Precios sociales"]
[null,"DESCRIPCIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Años"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,2,null,null,3,null,null,4,null,null,5,null,null,6,null,null,7,null,null,8,null,null,9,null,null,10]
[null,"COSTOS POST INVERSIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Costos Alter.'!F70","v":0},null,null,{"$f":"'Costos Alter.'!I70","v":0},null,null,{"$f":"'Costos Alter.'!L70","v":0},null,null,{"$f":"'Costos Alter.'!O70","v":0},null,null,{"$f":"'Costos Alter.'!R70","v":0},null,null,{"$f":"'Costos Alter.'!U70","v":0},null,null,{"$f":"'Costos Alter.'!X70","v":0},null,null,{"$f":"'Costos Alter.'!AA70","v":0},null,null,{"$f":"'Costos Alter.'!AD70","v":0},null,null,{"$f":"'Costos Alter.'!AG70","v":0}]
[null,"COSTO O&M SIN PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Costos Alter.'!F71","v":0},null,null,{"$f":"'Costos Alter.'!I71","v":0},null,null,{"$f":"'Costos Alter.'!L71","v":0},null,null,{"$f":"'Costos Alter.'!O71","v":0},null,null,{"$f":"'Costos Alter.'!R71","v":0},null,null,{"$f":"'Costos Alter.'!U71","v":0},null,null,{"$f":"'Costos Alter.'!X71","v":0},null,null,{"$f":"'Costos Alter.'!AA71","v":0},null,null,{"$f":"'Costos Alter.'!AD71","v":0},null,null,{"$f":"'Costos Alter.'!AG71","v":0}]
[null,"COSTOS INCREMENTALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q671+Q672","v":0},null,null,{"$f":"+T671+T672","v":0},null,null,{"$f":"+W671-W672","v":0},null,null,{"$f":"+Z671-Z672","v":0},null,null,{"$f":"+AC671-AC672","v":0},null,null,{"$f":"+AF671-AF672","v":0},null,null,{"$f":"+AI671-AI672","v":0},null,null,{"$f":"+AL671-AL672","v":0},null,null,{"$f":"+AO671-AO672","v":0},null,null,{"$f":"+AR671-AR672","v":0}]
[]
["3.6","CRITERIOS DE DECISIÓN DE INVERSIÓN"]
[]
[null,"TIPO",null,null,null,null,null,null,null,"CRITERIO DE ELECCIÓN*",null,null,null,null,null,null,null,null,"VALOR"]
[null,"COSTO / EFICACIA",null,null,null,null,null,null,null,"VALOR ACTUAL DE LOS COSTOS (VAC)",null,null,null,null,null,null,null,null,{"$f":"'CEF-Tarifa'!D58","v":0}]
[null,null,null,null,null,null,null,null,null,"INDICADOR DE EFICACIA (TN)",null,null,null,null,null,null,null,null,{"$f":"'CEF-Tarifa'!D59","v":0}]
[null,null,null,null,null,null,null,null,null,"C/E (S/ TN)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(+S678/S679,0)","v":0}]
[]
["3.7","SOSTENIBILIDAD"]
[]
[null,"3.7.1  ÁREA TÉCNICA Y RESPONSABLE A CARGO DE LA OPERACIÓN Y MANTENIMIENTO DEL PROYECTO"]
[]
[]
[]
[null,"3,7.2 ¿ES LA UNIDAD EJECUTORA DE INVERSIONES LA RESPONSABLE DE LA OPERACIÓN Y MANTENIMIENTO DEL PROYECTO DE INVERSIÓN CON CARGO A SU PRESUPUESTO INSTITUCIONAL?"]
[]
[null,"NO"]
[]
[null,"DOCUMENTOS QUE SUSTENTAN LOS ACUERDOS INSTITUCIONALES U OTROS QUE GARANTIZAN EL FINANCIAMIENTO DE LOS GASTOS DE OPERACIÓN Y MANTENIMIENTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DOCUMENTO",null,null,null,null,"ENTIDAD / ORGANIZACIÓN",null,null,null,null,null,null,null,null,"COMPROMISO"]
[]
[]
[]
[null,"TARIFA ESTIMADA  POR EL SERVICIO DE LIMPIEZA PÚBLICA (S/VIV/MES)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'CEF-Tarifa'!E102","v":0}]
[]
[]
[null,"3.7.3  GESTIÓN DE RIESGO"]
[]
[null,"TIPO DE PELIGROS",null,null,null,null,null,null,null,null,null,"OCURRENCIA",null,null,"FRECUENCIA",null,null,null,"INTENSIDAD",null,null,null,"AFECTACIÓN",null,null,null,null,null,null,null,null,"MEDIDAS DE MITIGACIÓN DE RIESGO"]
[null,"INUNDACIONES",null,null,null,null,null,null,null,null,null,"",null,null,"",null,null,null,""]
[null,"FUERTES VIENTOS",null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,""]
[null,"LLUVIAS INTENSAS",null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,""]
[null,"DESLIZAMIENTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"HELADAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"SISMOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"OTROS"]
[]
["3.8","MODALIDAD DE EJECUCIÓN Y FUENTE DE FINANCIAMIENTO"]
[]
[null,"A. MODALIDAD DE EJECUCIÓN DE OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[null,"B. FUENTE DE FINANCIAMIENTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
["3.9","IMPACTO AMBIENTAL"]
[]
[null,"IMPACTOS NEGATIVOS",null,null,null,null,null,null,null,null,null,null,null,"MEDIDAS DE MITIGACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,"COSTOS (S/)"]
[null,"DURANTE LA EJECUCIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA720:AE722)","v":0}]
[]
[]
[]
[null,"DURANTE EL FUNCIONAMIENTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA724:AE725)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["3.10. MATRIZ DE MARCO LÓGICO"]
[]
[null,"DESCRIPCIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INDICADOR",null,null,null,null,null,null,null,null,null,null,null,"MEDIOS DE VERIFICACIÓN",null,null,null,null,null,null,null,null,null,null,null,"SUPUESTOS"]
[]
[null,"FIN",null,null,null,null,{"$f":"+CONCATENATE($M$166,\" Contribución en la mejora de la calidad de vida de la población de la localidad de \",$AO$20, \" distrito de \",$AB$20, \" provincia\",$O$20, \" departamento de\",$B$20)","v":" Contribución en la mejora de la calidad de vida de la población de la localidad de SAN JUAN distrito de CALLERÍA provinciaCORONEL PORTILLO departamento deUCAYALI"},null,null,null,null,null,null,null,null,null,"Reducción de la cantidad puntos críticos de acumulación de residuos sólidos (%)",null,null,null,null,null,null,null,null,null,null,null,"Reporte de la Gerencia de Servicios  Ambientales",null,null,null,null,null,null,null,null,null,null,null,"La población y las autoridades participan activamente en los programas orientados al manejo adecuado de residuos sólidos."]
[null,"PROPÓSITO",null,null,null,null,{"$f":"+LOWER($B$217)","v":" la población accede a un adecuado servicio de limpieza pública en la localidad de san juan, distrito callería, provincia coronel portillo, departamento ucayali"},null,null,null,null,null,null,null,null,null,"Ton/día dispuestas al relleno sanitario",null,null,null,null,null,null,null,null,{"$f":"+V225","v":0},null,null,"Informe del área encargada de la O&M",null,null,null,null,null,null,null,null,null,null,null,"Las autoridades garantizan la continuidad de las medidas propuestas por el proyecto"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Población atendida por el servicio de limpieza pública",null,null,null,null,null,null,null,null,{"$f":"+V223","v":0},null,null,"Encuestas"]
[null,"COMPONENTES / PRODUCTOS",null,null,null,null,{"$f":"C231","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,"Vías Urbanas y espacios públicos con equipamiento para el almacenamiento de residuos sólidos (%)",null,null,null,null,null,null,null,null,null,null,null,"Informe de la oficina encargada del servicio de limpieza pública de la Municipalidad",null,null,null,null,null,null,null,null,null,null,null,"Población da un adecuado uso del servicio \n\nTrabajadores de limpieza cumplen eficientemente con su plan de trabajo\n\nCumplimiento de rutas y horarios de recolección establecidos\n\nAsimilación de las rutas de recolección propuestas"]
[null,null,null,null,null,null,{"$f":"C232","v":"Adecuado barrido de vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,"Vías Urbanas y espacios públicos libre de residuos sólidos (%)"]
[null,null,null,null,null,null,{"$f":"C233","v":"Adecuada capacidad para la recolección y transporte"},null,null,null,null,null,null,null,null,null,"Residuos sólidos provenientes de generados domiciliarios y no domiciliarios recolectados (%)"]
[null,null,null,null,null,null,{"$f":"C236","v":"Adecuada valorización de los residuos sólidos"},null,null,null,null,null,null,null,null,null,"Residuos sólidos valorizados (%)"]
[null,null,null,null,null,null,{"$f":"C240","v":"Adecuada disposición final de los residuos sólidos"},null,null,null,null,null,null,null,null,null,"Residuos sólidos dispuestos técnica, sanitaria y ambientalmente segura en un relleno sanitario(%)"]
[null,null,null,null,null,null,{"$f":"C242","v":"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública"},null,null,null,null,null,null,null,null,null,"Personal municipal responsable de la operatividad del servicio capacitado (%)"]
[null,null,null,null,null,null,{"$f":"C244","v":"Adecuada educación y cultura ambiental de la población"},null,null,null,null,null,null,null,null,null,"Población que participa de un adecuado manejo de los residuos sólidos (%)"]
[null,"              ACCIONES",null,null,null,null,{"$f":"V231","v":"Adecuado equipamiento para el almacenamiento en vías urbanas y áreas publicas"},null,null,null,null,null,null,null,null,null,{"$f":"X431","v":0},null,"Vehículos CONVENCIONALES para la recolección y transporte de residuos sólidos NO aprovechables",null,null,null,null,null,null,null,null,null,"Resolución de aprobación del expediente técnico. Informes de valorizaciones, comprobantes de pago y facturas. Documentos de adquisiciones de vehículos, herramientas, equipos. Registro contable de la entidad ejecutora del proyecto. Informes de ejecución de campañas educativas. Liquidación técnico-financiera de las obras. Acta de recepción y transferencia de las obras a los beneficiarios. ",null,null,null,null,null,null,null,null,null,null,null,"Los recursos son provistos de manera oportuna según cronograma de ejecución "]
[null,null,null,null,null,null,{"$f":"V232","v":"Adecuado equipamiento para el barrido de vías urbanas y áreas públicas"},null,null,null,null,null,null,null,null,null,{"$f":"X433","v":0}]
[null,null,null,null,null,null,{"$f":"V233","v":"Adecuado equipamiento para la recolección y transporte"},null,null,null,null,null,null,null,null,null,{"$f":"X434","v":0},null,"Vehículos NO CONVENCIONALES para la recolección y transporte de residuos solidos NO aprovechables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X435","v":0},null,"Vehículos CONVENCIONALES para la recolección y transporte de residuos sólidos aprovechables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X437","v":0},null,"Vehículos NO CONVENCIONALES para la recolección y transporte de residuos sólidos aprovechables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"m2 de una infraestructura de valorización orgánica"]
[null,null,null,null,null,null,{"$f":"V234","v":"Adecuados vehículos para la recolección y transporte de residuos sólidos NO aprovechables"},null,null,null,null,null,null,null,null,null,0,null,"Kit de herramientas e insumos para la valorización de residuos orgánicos "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Equipos para la valorización de residuos orgánicos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Maquinaria para la valorización de residuos orgánicos"]
[null,null,null,null,null,null,{"$f":"V235","v":"Adecuados vehículos para la recolección y transporte de residuos sólidos aprovechables"},null,null,null,null,null,null,null,null,null,0,null,"Kit de equipos de protección para el personal de valorización de residuos orgánicos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"m2 de una infraestructura de valorización inorgánica"]
[null,null,null,null,null,null,{"$f":"V236","v":"Adecuada infraestructura para la valorización de residuos sólidos ORGÁNICOS"},null,null,null,null,null,null,null,null,null,{"$f":"X445","v":0},null,"Kit de herramientas e insumos para la valorización de residuos inorgánicos"]
[null,null,null,null,null,null,{"$f":"V237","v":"Adecuado equipamiento para la valorización de residuos solidos ORGÁNICOS"},null,null,null,null,null,null,null,null,null,0,null,"Equipos para la valorización de residuos inorgánicos "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Maquinaria para la valorización  de residuos inorgánicos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Kit de equipos de protección del personal de valorización de residuos inorgánico"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"m2 infraestructura de disposición final"]
[null,null,null,null,null,null,{"$f":"V238","v":"Adecuada infraestructura para aprovechamiento de residuos sólidos INORGÁNICOS"},null,null,null,null,null,null,null,null,null,0,null,"Kit de herramientas para el relleno sanitario "]
[null,null,null,null,null,null,{"$f":"V239","v":"Adecuado equipamiento para el aprovechamiento de residuos sólidos INORGÁNICOS"},null,null,null,null,null,null,null,null,null,0,null,"equipos para el relleno sanitario "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"equipos para la valorización de residuos inorgánicos "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"maquinaria para la valorización  de residuos inorgánicos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X454","v":0},null,"kit de equipos de protección del personal de valorización de residuos inorgánico"]
[null,null,null,null,null,null,{"$f":"V240","v":"Adecuada infraestructura para la disposición final de residuos sólidos"},null,null,null,null,null,null,null,null,null,{"$f":"X456","v":0},null,"m2 infraestructura de disposición final"]
[null,null,null,null,null,null,{"$f":"V241","v":"Adecuado equipamiento para la disposición final de residuos sólidos "},null,null,null,null,null,null,null,null,null,0,null,"kit de herramientas para el relleno sanitario "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"equipos  para el relleno sanitario "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"maquinaria para el relleno sanitario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"kit de mobiliario "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"kit equipos de protección personal para el personal de la disposición final"]
[null,null,null,null,null,null,{"$f":"V242","v":"Suficientes capacidades del área encargada para brindar el Servicio de Limpieza Pública"},null,null,null,null,null,null,null,null,null,"____",null,"Personas capacitadas en la municipalidad para la prestación del Servicio de Limpieza Publica."]
[null,null,null,null,null,null,{"$f":"V243","v":"Adecuada supervisión del Servicio de Limpieza Pública"},null,null,null,null,null,null,null,null,null,"____",null,"Instrumentos técnicos, normativos y financieros formulados"]
[null,null,null,null,null,null,{"$f":"V244","v":"Adecuada difusión y sensibilización sobre temas ambientales y sanitarios."},null,null,null,null,null,null,null,null,null,"____",null,"Pobladores sensibilizados en el Servicio de Limpieza Publica."]
[null,null,null,null,null,null,{"$f":"V245","v":"Adecuada participación de la ciudadana para el manejo de residuos sólidos"}]
[null,null,null,null,null,null,{"$f":"B615","v":"Gestión del Proyecto"},null,null,null,null,null,null,null,null,null,null,null,"Documento"]
[null,null,null,null,null,null,{"$f":"B616","v":"Estudio Definitivo "},null,null,null,null,null,null,null,null,null,null,null,"Documento"]
[null,null,null,null,null,null,"Supervisión del Estudio Definitivo ",null,null,null,null,null,null,null,null,null,null,null,"Informe"]
[null,null,null,null,null,null,"Supervisión de ejecución del Proyecto",null,null,null,null,null,null,null,null,null,null,null,"informe"]
[null,null,null,null,null,null,{"$f":"+[31]FICHA!$B$602:$Q$602","v":0}]
[]
["3.10.CONCLUSIONES Y RECOMENDACIONES"]
[]
[]
[]
[null,"FIRMAS"]
[]
[]
[null,null,"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,null,null,null,null,null,null,null,null,null,null,null,"Responsable de la Unidad Formuladora"]
[]
[]
[]
[]
[null,"ANEXOS"]
[null,"1.-","Croquis/planos de ubicación del proyecto (el cual incluya ubicación de los beneficiarios, infraestructuras y rutas de trasporte al área de disposición final.)"]
[null,"2.-","Imagenes Satelitales "]
[null,"3.-","Estudio topográfico y estudio de mecánica de suelos y geofísico del área del relleno sanitario"]
[null,"4.-","Estructura de los costos de inversión (desagregado por componente: almacenamiento, barrido, recolección y transporte, valorización, disposición final, gestión municipal y Educación y cultura ambiental, además de los costos de gestión del proyecto, costo de elaboración del estudio definitivo que comprende expediente técnico de obra, especificaciones técnicas para el equipamiento y términos de referencia para los servicios debiendo incluirse el costo por el estudio ambiental, costo de supervisión del estudio definitivo y costo de supervisión de la obra y liquidación)."]
[null,"5.-","Documento(s) de saneamiento físico legal del(os) terreno(s) para las infraestructuras proyectadas."]
[null,"6.-","Diseño de rutas de recolección."]
[null,"7.-","Estudio de selección de sitio"]
[null,"8.-","Estudio de caracterización de residuos sólidos municipales."]
[null,"9.-","Cotizaciones de los principales equipos (vehículos, maquinarias, equipos almacenamiento, equipos barrido)."]
[null,"10.-","Planos i) Perimétrico, ii) distribución iii) plano de ubicación del proyecto y vías existentes, iv) perfiles longitudinales y transversales v) diseño de Infraestructura vi) sistemas de gestión y manejo de lixiviados y gases vii) Sistema de gestión de aguas pluviales y viii) memoria descriptiva de diseño de las infraestructuras. "]

{"sheet":"BASE","index":1,"n_rows":334,"n_cols":12,"rows_kept":334,"cut":false,"hidden":true,"merged":[[101,1,106,1],[101,3,102,3],[101,4,102,4],[75,4,76,4],[77,4,78,4],[49,3,52,3],[289,5,290,5],[287,5,288,5],[291,5,294,5],[291,4,294,4],[59,4,60,4],[89,4,90,4],[81,4,82,4],[65,4,66,4],[67,4,68,4],[69,4,70,4],[71,4,72,4],[79,4,80,4],[53,1,72,1],[53,3,54,3],[53,4,54,4],[55,3,62,3],[61,4,62,4],[63,3,64,3],[63,4,64,4],[65,3,72,3],[55,4,56,4],[57,4,58,4],[73,1,84,1],[73,3,74,3],[73,4,74,4],[75,3,84,3],[83,4,84,4],[91,4,92,4],[93,4,94,4],[95,4,96,4],[97,4,98,4],[167,5,200,5],[287,4,288,4],[289,4,290,4],[276,4,279,4],[280,4,283,4],[284,4,286,4],[112,0,112,6],[132,1,206,1],[132,3,135,3],[166,3,200,3],[162,5,165,5],[103,3,106,3],[85,3,92,3],[93,3,100,3],[85,1,100,1],[99,4,100,4],[103,4,104,4],[105,4,106,4],[85,4,86,4],[87,4,88,4],[171,11,176,11],[201,3,206,3],[201,5,202,5],[203,5,206,5],[132,5,133,5],[134,5,135,5],[136,3,159,3],[155,5,159,5],[160,3,165,3],[160,5,161,5],[123,11,170,11],[124,5,126,5],[127,5,129,5],[130,5,131,5],[122,5,123,5],[399,0,408,0],[337,0,338,0],[339,0,346,0],[347,0,354,0],[355,0,374,0],[375,0,384,0],[385,0,398,0],[276,5,279,5],[280,5,283,5],[284,5,286,5],[295,5,296,5],[297,5,300,5],[295,4,296,4],[297,4,300,4],[239,1,265,1],[239,3,242,3],[239,5,242,5],[243,3,265,3],[243,5,247,5],[266,5,269,5],[291,1,300,1],[291,3,294,3],[295,3,300,3],[266,1,290,1],[266,3,279,3],[280,3,290,3],[270,5,273,5],[274,5,275,5],[257,5,265,5],[248,5,252,5],[266,4,269,4],[270,4,273,4],[274,4,275,4],[255,5,256,5],[253,5,254,5],[114,1,121,1],[227,5,228,5],[236,5,238,5],[207,5,210,5],[217,5,219,5],[220,5,226,5],[211,5,212,5],[213,5,214,5],[215,5,216,5],[229,5,233,5],[227,3,238,3],[207,1,238,1],[207,3,210,3],[211,3,219,3],[220,3,226,3],[122,1,131,1],[114,3,121,3],[114,4,121,4],[114,5,121,5],[234,5,235,5],[122,3,131,3],[122,4,176,4],[136,5,154,5],[0,0,0,10],[1,0,1,10],[2,0,2,10],[3,0,3,10],[34,4,36,4],[37,4,38,4],[25,0,26,0],[25,1,26,1],[27,0,28,0],[27,1,28,1],[11,0,11,3],[16,0,18,0],[16,1,18,1],[19,0,22,0],[19,1,22,1],[23,0,24,0],[23,1,24,1],[34,1,40,1],[34,3,40,3],[30,0,30,5],[32,1,33,1],[32,3,33,3],[32,4,33,4],[39,4,40,4],[41,4,42,4],[41,1,52,1],[41,3,44,3],[45,2,52,2],[45,3,48,3],[43,4,44,4],[45,4,46,4],[47,4,48,4],[49,4,50,4],[51,4,52,4]]}
[]
[]
[]
[]
[]
[null,"MEJORAMIENTO","SI",null,null,"Administración Directa ",null,null,1,1,2018]
["COSTA","AMPLIACIÓN","NO","Camión Baranda","Bueno","Administración Indirecta - Por Contrata ","Nacional",null,2,2,2019]
["SIERRA","MEJORAMIENTO Y AMPLIACIÓN ",null,"Camión Volquete","Regular","Administración Indirecta - Asociación Pública Privada (APP) ","Regional",null,3,3,2020]
["SELVA","RECUPERACIÓN",null,"Camión Compactador ","Malo","Administración Indirecta - Obras por Impuestos ","Local",null,4,4,2021]
[null,null,null,"Trimóvil",null,"Administración Indirecta - Núcleo Ejecutor ","Otros",null,5,5,2022]
[null,null,null,null,null,"Administración Indirecta - Concurso Oferta ",null,null,6,6,2023]
["CAUSAS",null,null,null,null,null,null,null,7,7,2024]
[null,null,null,null,null,null,"COOPERANTE",null,8,8,2025]
["N°","CAUSAS DIRECTAS",null,"CAUSAS INDIRECTAS",null,null,"BENEFICIARIO",null,9,9,2026]
[1,"Inadecuado almacenamiento en vías urbanas y áreas públicas",1,"Inadecuado equipamiento para el almacenamiento en vías urbanas y áreas públicas",null,null,"OPONENTE",null,10,10,2027]
[2,"Inadecuado barrido de vías urbanas y áreas públicas",1,"Inadecuado equipamiento para el barrido de vías urbanas y áreas públicas",null,null,"PERJUDICADO",null,11,11,2028]
[3,"Inadecuada capacidad para la recolección y transporte",1,"Inadecuado equipamiento para la recolección y transporte",null,null,null,null,12,12,2029]
[null,null,null,"Inadecuados vehículos para la recolección y transporte de residuos sólidos no aprovechables",null,null,null,null,13,null,2030]
[null,null,2,"Inadecuados vehículos para la recolección y transporte de residuos sólidos aprovechables",null,null,null,null,14,null,2031]
[4,"Inadecuada valorización de los residuos sólidos",1,"Inadecuada infraestructura para la valorización de residuos sólidos ORGÁNICOS",null,null,null,null,15,null,2032]
[null,null,2,"Inadecuado equipamiento para la valorización de residuos sólidos ORGÁNICOS",null,null,null,null,16,null,2033]
[null,null,3,"Inadecuada infraestructura para aprovechamiento de residuos sólidos INORGÁNICOS",null,null,null,null,17,null,2034]
[null,null,4,"Inadecuado equipamiento para el aprovechamiento de residuos sólidos INORGÁNICOS",null,null,null,null,18,null,2035]
[5,"Inadecuada disposición final de los residuos sólidos",1,"Inadecuada infraestructura para la disposición final de residuos sólidos",null,null,null,null,19,null,2036]
[null,null,2,"Inadecuado equipamiento para la disposición final de residuos sólidos ",null,null,null,null,20,null,2037]
[6,"Ineficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública",1,"Insuficientes capacidades del área encargada para brindar el Servicio de Limpieza Pública",null,null,null,null,21,null,2038]
[null,null,2,"Inadecuada supervisión del Servicio de Limpieza Pública",null,null,null,null,22,null,2039]
[7,"Inadecuada educación y cultura ambiental de la población",1,"Inadecuada difusión y sensibilización sobre temas ambientales y sanitarios.",null,null,null,null,23,null,2040]
[null,null,2,"Inadecuada participación de la ciudadana para el manejo de residuos sólidos",null,null,null,null,24,null,2041]
[null,null,null,null,null,null,null,null,25]
["MEDIOS Y ACCIONES",null,null,null,null,null,null,null,26]
["N°","MEDIOS DE PRIMER NIVEL",null,"MEDIOS FUNDAMENTALES",null,"ACCIONES",null,null,27]
[null,"Adecuado almacenamiento en vías urbanas y áreas públicas",null,"Adecuado equipamiento para el almacenamiento en vías urbanas y áreas publicas",1,null,null,null,28]
[null,null,null,null,null,"Adquisición de recipientes para el almacenamiento en vías urbanas y espacios públicos",null,null,29]
[null,"Adecuado barrido de vías urbanas y áreas públicas",null,"Adecuado equipamiento para el barrido de vías urbanas y áreas públicas",1,null,null,null,30]
[null,null,null,null,null,"Adquisición de equipos para el barrido manual",null,null,31]
[null,null,null,null,null,"Adquisición de equipos para el barrido manual y mecanizado "]
[null,null,null,null,2]
[null,null,null,null,null,"Adquisición de herramientas e insumos para el barrido"]
[null,null,null,null,3]
[null,null,null,null,null,"Adquisición de equipos de protección del personal de barrido"]
[null,"Adecuada capacidad para la recolección y transporte",null,"Adecuado equipamiento para la recolección y transporte",1]
[null,null,null,null,null,"Adquisición de herramientas para la recolección y transporte"]
[null,null,null,null,2]
[null,null,null,null,null,"Adquisición de equipos de protección del personal de recolección"]
[null,null,null,"Adecuados vehículos para la recolección y transporte de residuos sólidos NO aprovechables",1]
[null,null,null,null,null,"Adquisición de vehículos CONVENCIONALES para la recolección y transporte de residuos sólidos NO aprovechables"]
[null,null,null,null,2]
[null,null,null,null,null,"Adquisición de vehículos NO CONVENCIONALES para la recolección y transporte de residuos sólidos  NO aprovechables"]
[null,null,null,"Adecuados vehículos para la recolección y transporte de residuos sólidos aprovechables",1]
[null,null,null,null,null,"Adquisición de vehículos CONVENCIONALES para la recolección y transporte de residuos sólidos aprovechables"]
[null,null,null,null,2]
[null,null,null,null,null,"Adquisición de vehículos NO CONVENCIONALES para la recolección y transporte de residuos sólidos  aprovechables"]
[null,"Adecuada valorización de los residuos sólidos",null,"Adecuada infraestructura para la valorización de residuos sólidos ORGÁNICOS",1]
[null,null,null,null,null,"Construcción de una infraestructura de valorización orgánica"]
[null,null,null,"Adecuado equipamiento para la valorización de residuos solidos ORGÁNICOS",1]
[null,null,null,null,null,"Adquisición de herramientas e insumos para la valorización de residuos orgánicos "]
[null,null,null,null,2]
[null,null,null,null,null,"Adquisición de equipos para la valorización de residuos orgánicos"]
[null,null,null,null,3]
[null,null,null,null,null,"Adquisición de equipos de protección para el personal de valorización de residuos orgánicos"]
[null,null,null,null,4]
[null,null,null,null,null,"Adquisición de maquinaria para la valorización de residuos orgánicos"]
[null,null,null,"Adecuada infraestructura para aprovechamiento de residuos sólidos INORGÁNICOS",1]
[null,null,null,null,null,"Construcción de una infraestructura de valorización inorgánica"]
[null,null,null,"Adecuado equipamiento para el aprovechamiento de residuos sólidos INORGÁNICOS",1]
[null,null,null,null,null,"Adquisición de herramientas e insumos para la valorización de residuos inorgánicos"]
[null,null,null,null,2]
[null,null,null,null,null,"Adquisición de equipos para la valorización de residuos inorgánicos "]
[null,null,null,null,3]
[null,null,null,null,null,"Adquisición de equipos de protección del personal de valorización de residuos inorgánico"]
[null,null,null,null,4]
[null,null,null,null,null,"Adquisición de maquinaria para la valorización  de residuos inorgánicos"]
[null,"Adecuada disposición final de los residuos sólidos",null,"Adecuada infraestructura para la disposición final de residuos sólidos",1]
[null,null,null,null,null,"Construcción de infraestructura de disposición final"]
[null,null,null,"Adecuado equipamiento para la disposición final de residuos sólidos ",1]
[null,null,null,null,null,"Adquisición de herramientas para el relleno sanitario "]
[null,null,null,null,2]
[null,null,null,null,null,"Adquisición de equipos  para el relleno sanitario "]
[null,null,null,null,3]
[null,null,null,null,null,"Adquisición de equipos de protección personal para el personal de la disposición final"]
[null,null,null,null,4]
[null,null,null,null,null,"Adquisición de mobiliario "]
[null,null,null,null,5]
[null,null,null,null,null,"Adquisición de maquinaria para el relleno sanitario"]
[null,"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública",null,"Suficientes capacidades del área encargada para brindar el Servicio de Limpieza Pública",1]
[null,null,null,null,null,"Mejoramiento de la Gestión Institucional del servicio de limpieza pública"]
[null,null,null,null,2]
[null,null,null,null,null,"Formulación e implementación de instrumentos técnicos y operativos para la prestación del Servicio de Limpieza Pública"]
[null,null,null,null,3]
[null,null,null,null,null,"Desarrollo de un programa de capacitación y asistencia técnica para la prestación"]
[null,null,null,null,4]
[null,null,null,null,null,"Implementación de un programa de costeo del servicio"]
[null,null,null,"Adecuada supervisión del Servicio de Limpieza Pública",1]
[null,null,null,null,null,"Adquisición de equipos para la supervisión y monitoreo del servicio de limpieza pública"]
[null,null,null,null,2]
[null,null,null,null,null,"Adquisición de vehículo para la supervisión y monitoreo del servicio de limpieza pública"]
[null,null,null,null,3]
[null,null,null,null,null,"Mejoramiento del marco normativo local asociado al servicio de limpieza pública. "]
[null,null,null,null,4]
[null,null,null,null,null,"Desarrollo de un programa de control y mejora del servicio de limpieza pública. "]
[null,"Adecuada educación y cultura ambiental de la población",null,"Adecuada difusión y sensibilización sobre temas ambientales y sanitarios.",1]
[null,null,null,null,null,"Desarrollo y difusión de material material informativo y educativo para la población"]
[null,null,null,"Adecuada participación de la ciudadana para el manejo de residuos sólidos",1]
[null,null,null,null,null,"Desarrollo de un programa de participación ciudadana para la mejora del manejo de los residuos sólidos a nivel local"]
[null,null,null,null,2]
[null,null,null,null,null,"Desarrollo de un programa de participación escolar para la mejora del manejo de los residuos sólidos a nivel local"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,24,null,2041]
["MEDIOS Y ACCIONES",null,null,null,null,null,null,null,25,null,2042]
["N°","MEDIOS DE PRIMER NIVEL",null,"MEDIOS FUNDAMENTALES",null,"ACCIONES","DETALLE",null,26,null,2043]
[null,"Adecuado almacenamiento en vías urbanas y áreas públicas",null,"Adecuado equipamiento para el almacenamiento en vías urbanas y áreas públicas",null,"Adquisición de recipientes para el almacenamiento en vías urbanas y espacios públicos",null,null,27,null,2044]
[null,null,null,null,null,null,"Adquisición e instalación de papeleras de 50 lts",null,28]
[null,null,null,null,null,null,"Adquisición e instalación de contenedores superficiales",null,29]
[null,null,null,null,null,null,"Adquisición e instalación de contenedores soterrados",null,30]
[null,null,null,null,null,null,"Adquisición e instalación de papeleras y contenedores superficiales",null,31]
[null,null,null,null,null,null,"Adquisición e instalación de papeleras y contenedores soterrados"]
[null,null,null,null,null,null,"Adquisición e instalación de papeleras y contenedores superficiales y soterrados"]
[null,null,null,null,null,null,"Adquisición e instalación de contenedores superficiales y soterrados"]
[null,"Adecuado barrido de vías urbanas y áreas públicas",null,"Adecuado equipamiento para el barrido de vías urbanas y áreas públicas",1,"Adquisición de equipos para el barrido manual"]
[null,null,null,null,null,null,"Adquisición de coches de barrido de 240 lts y casilleros metálicos - BARRIDO MANUAL",null,null,null,null,"NO APROVECHABLES"]
[null,null,null,null,null,"Adquisición de equipos para el barrido manual y mecanizado ","Adquisición de coches de barrido de 240 lts, casilleros metálicos, barredora mecanizada pequeña - BARRIDO MIXTO"]
[null,null,null,null,null,null,"Adquisición de coches de barrido de 240 lts, casilleros metálicos, barredora mecanizada mediana - BARRIDO MIXTO"]
[null,null,null,null,null,null,"Adquisición de coches de barrido de 240 lts, casilleros metálicos, barredora mecanizada grande -BARRIDO MIXTO"]
[null,null,null,null,null,"Adquisición de herramientas e insumos para el barrido"]
[null,null,null,null,null,null,"Adquisición de kit de barrido MANUAL (conos de seguridad,escoba de paja, escobillón de cerda, escoba metálica, recogedor metálico, bolsas de 120 lts, punzón)."]
[null,null,null,null,null,null,"Adquisición de kit de barrido MIXTO (conos de seguridad,escoba de paja, escobillón de cerda, escoba metálica, recogedor metálico, bolsas de 120 lts)."]
[null,null,null,null,null,"Adquisición de equipos de protección del personal de barrido"]
[null,null,null,null,null,null,"Adquisición de kit de seguridad (Camisaco, pantalón, polo, gorro, poncho, guante, mascarilla, zapatillas, mochila y botas de jebe)."]
[null,"Adecuada capacidad para la recolección y transporte",null,"Adecuado equipamiento para la recolección y transporte",null,"Adquisición de herramientas para la recolección y transporte"]
[null,null,null,null,null,null,"Adquisición de kit de recolección (Escobas, manta de nylon, pala cuchara, zapas, rastrillos, conos de seguridad, botiquín, extintor)."]
[null,null,null,null,null,"Adquisición de equipos de protección del personal de recolección"]
[null,null,null,null,null,null,"Adquisición de kit de seguridad (Camisaco, pantalón, polos,faja,gorro, poncho,lentes,guantes,mascarilla,botin,botas,mochilas)."]
[null,null,null,"Adecuados vehículos para la recolección y transporte de residuos sólidos no aprovechables",null,"Adquisición de vehículos CONVENCIONALES para la recolección y transporte de residuos solidos NO aprovechables"]
[null,null,null,null,null,null,"HASTA 10 MIL HABITANTES"]
[null,null,null,null,null,null,"Camión Compactador 4 m3 - con alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 4 m3 - sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6 m3 - con alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6 m3 - sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 4 y 6 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 4 y 6 m3 con alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Baranda 4 m3 para no aprovechables"]
[null,null,null,null,null,null,"Camión Baranda 8 m3 para no aprovechables"]
[null,null,null,null,null,null,"Camión Baranda 4 y 8 m3 para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 4 m3 - sin alza contenedor y camión baranda de 4 m3 para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 4 m3 - sin alza contenedor y camión baranda de 8 m3 para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6 m3 - sin alza contenedor y camión baranda de 4 m3 para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6 m3 - sin alza contenedor y camión baranda de 8 m3 para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 4 m3 - con alza contenedor y camión baranda de 4 m3 para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 4 m3 - con alza contenedor y camión baranda de 8 m3 para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6 m3 - con alza contenedor y camión baranda de 4 m3 para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6 m3 - con alza contenedor y camión baranda de 8 m3 para no aprovechables"]
[null,null,null,null,null,"Adquisición de vehículos NO CONVENCIONALES para la recolección y transporte de residuos solidos NO aprovechables"]
[null,null,null,null,null,null,"HASTA 10 MIL HABITANTES"]
[null,null,null,null,null,null,"Trimóvil"]
[null,null,null,null,null,null,"Triciclo"]
[null,null,null,null,null,null,"Trimóvil y triciclo"]
[null,null,null,"Adecuados vehículos para la recolección y transporte de residuos sólidos aprovechables",null,"Adquisición de vehículos CONVENCIONALES para la recolección y transporte de residuos sólidos aprovechables"]
[null,null,null,null,null,null,"Camión Baranda "]
[null,null,null,null,null,"Adquisición de vehículos NO CONVENCIONALES para la recolección y transporte de residuos sólidos aprovechables"]
[null,null,null,null,null,null,"Trimóvil"]
[null,null,null,null,null,null,"Triciclo"]
[null,null,null,null,null,null,"Trimóvil y triciclo"]
[null,null,null,"Adecuados vehículos para la recolección y transporte de residuos sólidos no aprovechables"]
[null,null,null,null,null,"Adquisición de vehículos CONVENCIONALES para la recolección y transporte de residuos sólidos NO aprovechables","MAYOR A 10 MIL HABITANTES"]
[null,null,null,null,null,null,"Camión Compactador 6 m3 - con alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6 m3 - sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 8 m3 - con alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 8 m3 - con alza contenedor para no aprovechables",null,null,null,null,"APROVECHABLES"]
[null,null,null,null,null,null,"Camión Compactador 10 m3 - sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 10 m3 - con alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 12 m3 - con alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 12 m3 - sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 15 m3 - con alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6 y 8 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6 y 10 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6 y 12 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6 y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 8 y 10 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 8 y 12 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 8 y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 10 y 12 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 10 y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6, 8, y 10 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6, 8, y 12 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6, 8, y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6, 10, y 12 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6, 10, y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6, 10, y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6, 12, y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 8, 10, y 12 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 8, 12, y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 10, 12, y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6, 8, 10 y 12 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6, 8, 10 y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 8, 10, 12 y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,null,null,null,"Camión Compactador 6, 8, 10, 12 y 15 m3 sin alza contenedor para no aprovechables"]
[null,null,null,"Adecuados vehículos para la recolección y transporte de residuos sólidos aprovechables",null,"Adquisición de vehículos CONVENCIONALES para la recolección y transporte de residuos solidos aprovechables"]
[null,null,null,null,null,null,{"$f":"H203&\"Camión Baranda de \"&'[31]Planteamiento Tecnico'!C184&\" m3\"","v":"Camión Baranda de 6 m3"}]
[null,null,null,null,null,"Adquisición de vehículos NO CONVENCIONALES para la recolección y transporte de residuos solidos aprovechables"]
[null,null,null,null,null,null,{"$f":"+G164","v":"Trimóvil"}]
[null,null,null,null,null,null,{"$f":"+G165","v":"Triciclo"}]
[null,null,null,null,null,null,{"$f":"+G166","v":"Trimóvil y triciclo"}]
[null,"Adecuada valorización de los residuos sólidos",null,"Adecuada infraestructura para la valorización de residuos sólidos ORGANICOS",null,"Construcción de una infraestructura de valorización orgánica"]
[null,null,null,null,null,null,"Construcción de una planta MANUAL de compostaje"]
[null,null,null,null,null,null,"Construcción de una planta SEMIMECANIZADA de compostaje"]
[null,null,null,null,null,null,"Construcción de una planta MECANIZADA de compostaje"]
[null,null,null,"Adecuado equipamiento para la valorización de residuos sólidos ORGÁNICOS",null,"Adquisición de herramientas e insumos para la valorización de residuos orgánicos "]
[null,null,null,null,null,null,"Adquisición de kit de aprovechamiento orgánico (trinche, carretillas,lampas,zarandas, costalillos)"]
[null,null,null,null,null,"Adquisición de equipos para la valorización de residuos orgánicos"]
[null,null,null,null,null,null,"Balanza, extintor, medidor de PH y termómetro."]
[null,null,null,null,null,"Adquisición de equipos de protección para el personal de valorización de residuos orgánicos"]
[null,null,null,null,null,null,"Adquisición de kit de seguridad (camisaco, pantalón,polos,gorro,casco,poncho,lentes,guantes,mascarilla,filtros,botin,fajas y chalecos)."]
[null,null,null,null,null,"Adquisición de maquinaria para la valorización de residuos orgánicos"]
[null,null,null,null,null,null,"Minicargador - SEMIMECANIZADO"]
[null,null,null,null,null,null,"Adquisición de minicargador y volteadora mecánica - MECANIZADO"]
[null,null,null,"Adecuada infraestructura para aprovechamiento de residuos sólidos INORGÁNICOS",null,"Construcción de una infraestructura de valorización inorgánica"]
[null,null,null,null,null,null,"Construcción de un Centro de acopio MANUAL dentro del relleno"]
[null,null,null,null,null,null,"Construcción de un Centro de acopio MANUAL fuera del relleno"]
[null,null,null,null,null,null,"Construcción de un Centro de acopio SEMICANIZADO dentro del relleno"]
[null,null,null,null,null,null,"Construcción de un Centro de acopio SEMICANIZADO fuera del relleno"]
[null,null,null,null,null,null,"Construcción de un Centro de acopio MECANIZADO dentro del relleno"]
[null,null,null,null,null,null,"Construcción de un Centro de acopio MECANIZADO fuera del relleno"]
[null,null,null,"Adecuado equipamiento para el aprovechamiento de residuos sólidos INORGÁNICOS",null,"Adquisición de herramientas e insumos para la valorización de residuos inorgánicos"]
[null,null,null,null,null,null,"Adquisición kit de herramientas y zacas."]
[null,null,null,null,null,"Adquisición de equipos para la valorización de residuos inorgánicos "]
[null,null,null,null,null,null,"Adquisición de balanza electrónica, extintor, mesa de segregación, monta carga manual -  MANUAL (0 - 2 t/día)"]
[null,null,null,null,null,null,"Adquisición de balanza electrónica, extintor, mesa de segregación, monta carga manual, prensa hidráulica - MANUAL (> 2 - 4 t/día)"]
[null,null,null,null,null,null,"Adquisición de balanza electrónica, extintor, faja transportadora, prensa hidráulica - SEMIMECANIZADO (> 4 - 50 t/día)."]
[null,null,null,null,null,null,"Adquisición de balanza electrónica, extintor, criba tambor, prensa hidráulica - MECANIZADA (> 50 t/día)"]
[null,null,null,null,null,"Adquisición de equipos de protección del personal de valorización de residuos inorgánicos."]
[null,null,null,null,null,null,"Adquisición de kit de seguridad (camisaco, pantalón, polos,gorro, casco, poncho, lentes, guantes, mascarilla, filtros, botín, fajas y chalecos)."]
[null,null,null,null,null,"Adquisición de maquinaria para la valorización  de residuos inorgánicos"]
[null,null,null,null,null,null,"Adquisición de monta carga - SEMIMECANIZADO (> 4 - 50 t/día)."]
[null,null,null,null,null,null,"Adquisición de monta carga - MECANIZADO (> 50 t/día)"]
[null,"Adecuada disposición final de los residuos sólidos",null,"Adecuada infraestructura para la disposición final de residuos sólidos",null,"Construcción de infraestructura de disposición final"]
[null,null,null,null,null,null,"Construcción del relleno sanitario MANUAL"]
[null,null,null,null,null,null,"Construcción del relleno sanitario SEMIMECANIZADO"]
[null,null,null,null,null,null,"Construcción del relleno sanitario MECANIZADO"]
[null,null,null,"Adecuado equipamiento para la disposición final de residuos sólidos ",null,"Adquisición de herramientas para el relleno sanitario "]
[null,null,null,null,null,null,"Adquisición de kit de herramientas (picos, lampas, carretilla, rastrillo y trinche y rodillo de compactación) -MANUAL (0 - 2 t/día)"]
[null,null,null,null,null,null,"Adquisición de kit de herramientas (picos, lampas, carretilla, rastrillo y trinche) - MANUAL (> 2 - 6 t/día)"]
[null,null,null,null,null,null,"Adquisición de kit de herramientas (picos, lampas, carretilla, rastrillo y trinche) - SEMIMECANIZADO "]
[null,null,null,null,null,null,"Adquisición de kit de herramientas (picos, lampas, carretilla, rastrillo y trinche) - MECANIZADO"]
[null,null,null,null,null,"Adquisición de equipos para el relleno sanitario"]
[null,null,null,null,null,null,"Adquisición de extintor, bomba de lixiviados, generador eléctrico - MANUAL"]
[null,null,null,null,null,null,"Adquisición de extintor, bomba de lixiviados, generador eléctrico - SEMICANIZADO (> 6 - 20 t/día)"]
[null,null,null,null,null,null,"Adquisición de extintor, bomba de lixiviados, generador eléctrico, balanza - SEMICANIZADO (> 20 - 50 t/día)"]
[null,null,null,null,null,null,"Adquisición de extintor, bomba de lixiviados, generador eléctrico, balanza - MECANIZADO ( > 50 - 100 t/día)"]
[null,null,null,null,null,"Adquisición de equipos de protección personal para el personal de la disposición final"]
[null,null,null,null,null,null,"Adquisición de kit de seguridad (camisaco, pantalón, polos, casco, gorro, poncho, lentes, guantes, mascarillas, filtros y botín)."]
[null,null,null,null,null,"Adquisición de mobiliario "]
[null,null,null,null,null,null,"Adquisición de kit de mobiliario ( escritorios, archivador, pizarra, mesa, sillas y cocina)"]
[null,null,null,null,null,"Adquisición de maquinaria para el relleno sanitario"]
[null,null,null,null,null,null,"Adquisición de minicargador -  MANUAL (> 2 - 6 t/día)"]
[null,null,null,null,null,null,"Adquisición de minicargador - SEMIMECANIZADO (> 6 - 20 t/día)"]
[null,null,null,null,null,null,"Adquisición de minicargador, tractor sobre oruga D6, volquete de 6 m3 - MECANIZADO ( > 50 - 100 t/día)"]
[null,null,null,null,null,null,"Adquisición de  minicargador, compactador con ruedas de acero y patas de cabra (16-24Tn), volquete de 6 m3 - MECANIZADO ( > 50 - 100 t/día)"]
[null,null,null,null,null,null,"Adquisición de minicargador, tractor sobre oruga D6, volquete de 8 m3 - MECANIZADO ( > 100 - 200 t/día)"]
[null,null,null,null,null,null,"Adquisición de minicargador, compactador con ruedas de acero y patas de cabra (16-24Tn), volquete de 8 m3. - MECANIZADO ( > 100 - 200 t/día)"]
[null,null,null,null,null,null,"Adquisición de minicargador, compactador con ruedas de acero y patas de cabra (25-36 Tn), volquete de 12 m3 - MECANIZADO ( > 200 t/día)"]
[null,null,null,null,null,null,"Adquisición de minicargador, compactador con ruedas de acero y patas de cabra (25-36 Tn), volquete de 12 m3 - MECANIZADO ( > 200 t/día)"]
[null,"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública",null,"Suficientes capacidades del área encargada para brindar el servicio de limpieza pública",null,"Mejoramiento de la Gestión Institucional del servicio de limpieza pública"]
[null,null,null,null,null,null,"Elaboración de la organización o modelo de gestión institucional del servicio de limpieza pública que asegure la eficiencia del servicio."]
[]
[null,null,null,null,null,null,"Elaboración y/o actualización de los instrumentos de gestión administrativa para el servicio de limpieza pública (ROF, estatutos, ordenanzas, acuerdos y otros que coadyuden el proceso)."]
[null,null,null,null,null,"Formulación e implementación de instrumentos técnicos y operativos para la prestación del servicio de limpieza pública"]
[null,null,null,null,null,null,"Elaboración e implementación de planes de ruta para los procesos de barrido, recolección y transporte."]
[]
[null,null,null,null,null,null,"Elaboración de los manuales de operación y mantenimiento de los procesos de almacenamiento, barrido, recolección y transporte, valorización y disposición final de los residuos sólidos"]
[null,null,null,null,null,"Desarrollo de un programa de capacitación y asistencia técnica para la prestación del servicio de limpieza pública"]
[null,null,null,null,null,null,"Desarrollo de material educativo e implementación de talleres de capacitación y asistencia técnica al personal administrativo, técnico y operativo vinculado al Servicio de Limpieza Publica."]
[null,null,null,null,null,"Implementación de un programa de costeo del servicio de limpieza pública"]
[null,null,null,null,null,null,"Desarrollo e Implementación de un sistema contable por centros de costos para control de presupuestos  y actividades del  servicio de  limpieza  pública. (Incluye capacitación en el sistema)."]
[]
[null,null,null,null,null,null,"Desarrollo e Implementación de un sistema de costeo del servicio (incluye estructura de costos, base de datos de contribuyentes y determinación de arbitrios y cobranza y capacitación en el sistema)."]
[null,null,null,"Adecuada supervisión del servicio de limpieza pública",null,"Adquisición de equipos para la supervisión y monitoreo del servicio de limpieza pública"]
[null,null,null,null,null,null,"Adquisición de equipo de cómputo (incluye mobiliario) para la supervisión y monitoreo del Servicio de Limpieza Pública"]
[]
[null,null,null,null,null,null,"Adquisición de  software para la supervisión y monitoreo del servicio de limpieza pública. "]
[null,null,null,null,null,"Adquisición de vehículo para la supervisión y monitoreo del servicio de limpieza Pública"]
[null,null,null,null,null,null,"Adquisición de motocicleta para el desarrollo de las actividades de supervisión y monitoreo"]
[null,null,null,null,null,null,"Adquisición de camioneta para el desarrollo de las actividades de supervisión y monitoreo"]
[null,null,null,null,null,"Mejoramiento del marco normativo local asociado al servicio de limpieza pública"]
[null,null,null,null,null,null,"Formulación y/o actualización de normas y sanciones asociadas al servicio de limpieza pública"]
[null,null,null,null,null,"Desarrollo de un programa de control y mejora del servicio de limpieza pública"]
[null,null,null,null,null,null,"Formulación de Indicadores y formatos de registro para cada uno de los procesos del servicio de limpieza pública"]
[null,"Adecuada educación y cultura ambiental de la población",null,"Adecuada difusión y sensibilización sobre temas ambientales y sanitarios.",null,"Desarrollo y difusión de material material informativo y educativo para la población"]
[null,null,null,null,null,null,"Elaboración de carteles educativos y difusión en medios locales con mensajes orientados a afianzar los horarios de recolección, prevención de puntos críticos, consumo responsable y cultura de pago, considerando el contexto local y las campañas nacionales del Ministerio del Ambiente."]
[]
[null,null,null,null,null,null,"Elaboración de KIT educativo (juegos didácticos y rotafolio) con fines de información y educación ambiental dirigidos a la población para la mejora de las prácticas del manejo de los residuos sólidos."]
[null,null,null,"Adecuada participación de la ciudadana para el manejo de residuos sólidos",null,"Desarrollo de un programa de participación ciudadana para la mejora del manejo de los residuos sólidos a nivel local"]
[null,null,null,null,null,null,"Formación de promotores ambientales comunitarios para la prevención de la generación de puntos críticos y el aprovechamiento de residuos sólidos"]
[null,null,null,null,null,"Desarrollo de un programa de participación escolar para la mejora del manejo de los residuos sólidos a nivel local"]
[null,null,null,null,null,null,"Diseño e implementación de proyectos escolares ambientales integrados para el manejo de residuos sólidos considerando la estrategia pedagógica MARES (Manejo de residuos sólidos)."]
[]
[null,null,null,null,null,null,"Realización de feria de Intercambio de experiencias demostrativas para el manejo de residuos sólidos en instituciones educativas."]
[]
["PLANTEAMIENTO TECNICO"]
[]
[null,0,null,"T/día"]
["MANUAL","Locker de 12 casilleros",0.2,"m2"]
["SEMIMECANIZADO","Locker de 9 casilleros",0.1,"km","Camión Baranda","Camión Baranda"]
["MECANIZADO","Locker de 4 casilleros",null,null,null,"Vehículo Trimóvil"]
[null,null,null,null,"Vehículo Trimóvil","Vehículo Triciclo"]
[null,0,null,"N° de equipos","Vehículo Triciclo"]
["0 - 2 t/día","Barredora mecánica grande",35,"Kit de equipamiento"]
["> 2 - 6 t/día","Barredora mecánica mediana",25,null,2]
[null,"Barredora mecánica pequeña",20,null,3]
["> 6 - 20 t/día"]
["> 20 - 50 t/día",1.5,null,"Población hasta 10 mil habitantes",null,null,"Bajo"]
[null,1.6,null,null,null,null,"Medio"]
["> 50 - 100 t/día",1.7,null,"Camión Compactador 4 m3 - con alza contenedor","Vehículo tipo Trimóvil","RECURSOS ORDINARIOS","Alta"]
["> 100 - 200 t/día",1.8,null,"Camión Compactador 4 m3 - sin alza contenedor","Vehículo tipo Triciclo","RECURSOS DIRECTAMENTE RECAUDADOS"]
["> 200 t/día",1.9,null,"Camión Compactador 6 m3 - con alza contenedor",null,"RECURSOS POR OPERACIONES OFICIALES DE CRÉDITO","SI"]
[null,2,null,"Camión Compactador 6 m3 sin alza contenedor",null,"DONACIONES Y TRANSFERENCIAS","NO"]
["0 - 2 t/día",null,null,"Camión Baranda 4 m3",null,"RECURSOS DETERMINADOS","PARCIALMENTE"]
["> 2 - 4 t/día","SUMINISTRO Y COLOCACIÓN DE GEOMEMBRANAS","m2","Camión Baranda 8 m3"]
[null,"SUMINISTRO Y COLOCACIÓN DE ARCILLA","m3","Población hasta 10 mil habitantes",null,null,"< a 5 años"]
["> 4 - 50 t/día",null,null,"Camión Compactador 6 m3 - con alza contenedor",null,null,"> a 5 años"]
[null,null,null,"Camión Compactador 6 m3 sin alza contenedor"]
["> 50 t/día",null,null,"Camión Compactador 8 m3 - con alza contenedor"]
[null,"Volquete de 6 m3.   (Generación > 50 - 100 t/día )",null,"Camión Compactador 8 m3 sin alza contenedor"]
["Meses","Volquete de 8 m3.  (Generación  > 100 - 200 t/día )",null,"Camión Compactador 10 m3 - con alza contenedor"]
["Bimestres","Volquete de 12 m3.  (Generación  >  200 t/día )",null,"Camión Compactador 10 m3 sin alza contenedor "]
["Trimestres",null,null,"Camión Compactador 12 m3 - con alza contenedor"]
["Semestres","Compactador con ruedas de acero y patas de cabra (16-24Tn) - (Generación  > 50 - 200 t/día )",null,"Camión Compactador 12 m3 sin alza contenedor"]
[null,"Compactador con ruedas de acero y patas de cabra (25-36Tn) - (Generación  > 200 t/día )",null,"Camión Compactador 15 m3 - con alza contenedor"]
[null,"Tractor sobre oruga D6 - (Generación  > 50 - 200 t/día )",null,"Camión Compactador 15 m3 sin alza contenedor"]
[null,"Tractor sobre oruga D8 - (Generación  > 200 t/día )"]

{"sheet":"Condiciones Estándar","index":2,"n_rows":37,"n_cols":5,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,0,1,26]]}
[]
["APLICACIÓN DE LA FICHA TÉCNICA ESTÁNDAR"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"(*)La complejidad de la intervención no permitiría su estandarización debido al requerimiento de un mayor análisis y estudios especializados."]

{"sheet":"DATOS","index":3,"n_rows":276,"n_cols":48,"rows_kept":276,"cut":false,"hidden":false,"merged":[[184,37,184,51],[185,37,185,51],[182,21,182,25],[182,26,182,30],[182,31,182,36],[183,31,183,36],[184,31,184,36],[185,31,185,36],[165,36,165,40],[165,41,165,46],[165,47,165,51],[29,24,29,41],[29,42,29,44],[30,24,30,41],[30,42,30,44],[157,47,157,51],[156,41,156,46],[158,47,158,51],[151,36,151,40],[150,36,150,40],[150,41,150,46],[155,36,155,40],[155,41,155,46],[152,36,152,40],[147,47,147,51],[157,41,157,46],[151,41,151,46],[145,47,145,51],[139,47,139,51],[144,47,144,51],[143,41,143,46],[143,47,143,51],[172,41,172,46],[172,47,172,51],[159,36,159,40],[159,41,159,46],[159,47,159,51],[169,47,169,51],[167,36,167,40],[167,41,167,46],[164,47,164,51],[175,36,175,40],[175,41,175,46],[175,47,175,51],[171,36,171,40],[171,41,171,46],[171,47,171,51],[172,36,172,40],[173,47,173,51],[173,36,173,40],[173,41,173,46],[163,41,163,46],[159,1,159,14],[159,15,159,16],[159,17,159,20],[159,21,159,25],[159,26,159,30],[159,31,159,35],[171,1,171,14],[171,15,171,16],[163,47,163,51],[164,36,164,40],[164,41,164,46],[163,36,163,40],[171,17,171,20],[171,21,171,25],[171,26,171,30],[171,31,171,35],[172,1,172,14],[172,15,172,16],[172,17,172,20],[172,21,172,25],[172,26,172,30],[172,31,172,35],[170,1,170,14],[170,15,170,16],[170,17,170,20],[170,21,170,25],[170,26,170,30],[168,1,168,14],[168,15,168,16],[168,17,168,20],[168,21,168,25],[168,26,168,30],[145,1,145,14],[145,15,145,16],[145,17,145,20],[145,21,145,25],[145,26,145,30],[145,31,145,35],[154,36,154,40],[154,41,154,46],[156,21,156,25],[153,31,153,35],[153,36,153,40],[158,36,158,40],[158,41,158,46],[156,36,156,40],[155,21,155,25],[156,47,156,51],[149,17,149,20],[149,21,149,25],[158,1,158,14],[157,1,157,14],[157,15,157,16],[157,17,157,20],[157,21,157,25],[155,17,155,20],[158,21,158,25],[153,1,153,14],[153,15,153,16],[153,17,153,20],[153,21,153,25],[153,26,153,30],[152,31,152,35],[146,15,146,16],[147,15,147,16],[148,1,148,14],[148,15,148,16],[148,17,148,20],[148,21,148,25],[148,26,148,30],[148,31,148,35],[147,17,147,20],[147,1,147,14],[146,17,146,20],[146,21,146,25],[147,21,147,25],[156,26,156,30],[156,31,156,35],[146,26,146,30],[147,26,147,30],[155,1,155,14],[155,15,155,16],[151,21,151,25],[151,26,151,30],[150,1,150,14],[150,15,150,16],[150,21,150,25],[149,26,149,30],[150,26,150,30],[150,31,150,35],[155,26,155,30],[155,31,155,35],[143,36,143,40],[142,36,142,40],[142,41,142,46],[142,47,142,51],[141,36,141,40],[135,42,135,51],[136,42,136,51],[137,42,137,51],[148,36,148,40],[146,31,146,35],[146,36,146,40],[146,41,146,46],[146,47,146,51],[147,31,147,35],[147,36,147,40],[150,47,150,51],[71,13,71,17],[107,18,107,21],[86,44,86,47],[85,27,85,34],[83,27,83,48],[110,1,110,17],[110,18,110,21],[104,18,104,21],[106,1,106,8],[106,13,106,17],[108,1,108,8],[108,9,108,12],[88,27,88,34],[88,35,88,38],[88,39,88,43],[88,44,88,47],[72,1,72,12],[72,13,72,17],[89,39,89,43],[89,44,89,47],[90,27,90,34],[155,47,155,51],[153,41,153,46],[153,47,153,51],[154,1,154,14],[154,15,154,16],[154,17,154,20],[154,21,154,25],[154,26,154,30],[154,31,154,35],[154,47,154,51],[151,47,151,51],[152,1,152,14],[152,15,152,16],[152,17,152,20],[152,21,152,25],[152,26,152,30],[152,41,152,46],[152,47,152,51],[147,41,147,46],[148,41,148,46],[145,36,145,40],[145,41,145,46],[151,31,151,35],[151,1,151,14],[151,15,151,16],[151,17,151,20],[107,13,107,17],[86,39,86,43],[90,35,90,38],[90,39,90,43],[90,44,90,47],[87,35,87,38],[87,39,87,43],[87,44,87,47],[91,44,91,47],[109,1,109,8],[109,9,109,12],[109,13,109,17],[99,1,99,8],[99,9,99,12],[99,13,99,17],[100,1,100,17],[106,9,106,12],[105,1,105,8],[105,9,105,12],[98,18,98,21],[108,13,108,17],[108,18,108,21],[107,1,107,8],[107,9,107,12],[106,18,106,21],[104,1,104,8],[104,9,104,12],[104,13,104,17],[105,13,105,17],[105,18,105,21],[95,13,95,17],[86,13,86,17],[109,18,109,21],[83,1,83,22],[99,18,99,21],[100,18,100,21],[97,9,97,12],[95,1,95,8],[89,1,89,8],[86,18,86,21],[88,18,88,21],[89,9,89,12],[103,1,103,8],[103,9,103,12],[103,13,103,17],[95,9,95,12],[91,1,91,17],[97,13,97,17],[98,9,98,12],[98,13,98,17],[93,1,93,45],[84,35,84,38],[84,39,84,43],[84,44,84,47],[103,18,103,21],[98,1,98,8],[87,27,87,34],[87,18,87,21],[89,35,89,38],[89,18,89,21],[85,35,85,38],[85,39,85,43],[85,44,85,47],[86,27,86,34],[86,35,86,38],[80,44,80,47],[79,1,79,8],[79,9,79,12],[76,27,76,34],[80,27,80,34],[80,35,80,38],[78,27,78,34],[78,44,78,47],[79,27,79,34],[79,35,79,38],[79,44,79,47],[78,18,78,21],[76,1,76,8],[76,9,76,12],[76,13,76,17],[76,18,76,21],[77,18,77,21],[76,35,76,38],[76,39,76,43],[76,44,76,47],[77,27,77,34],[77,35,77,38],[77,39,77,43],[77,44,77,47],[78,35,78,38],[78,39,78,43],[90,13,90,17],[90,18,90,21],[86,1,86,8],[87,13,87,17],[70,1,70,12],[70,13,70,17],[71,1,71,12],[80,9,80,12],[80,13,80,17],[62,21,62,23],[63,7,63,10],[65,7,65,10],[65,11,65,13],[65,14,65,18],[63,21,63,23],[63,11,63,13],[81,44,81,47],[84,27,84,34],[64,11,64,13],[64,14,64,18],[64,19,64,20],[64,21,64,23],[65,19,65,20],[65,21,65,23],[79,18,79,21],[79,39,79,43],[84,1,84,8],[84,9,84,12],[84,13,84,17],[84,18,84,21],[81,27,81,43],[80,39,80,43],[61,19,61,20],[62,1,65,6],[62,7,62,10],[62,11,62,13],[62,14,62,18],[62,19,62,20],[59,45,59,47],[66,1,66,10],[66,11,66,13],[75,1,75,21],[66,14,66,18],[66,19,66,20],[66,21,66,23],[74,1,74,45],[75,27,75,49],[97,18,97,21],[85,18,85,21],[77,1,77,8],[77,9,77,12],[77,13,77,17],[78,1,78,8],[78,9,78,12],[78,13,78,17],[79,13,79,17],[96,1,96,8],[85,1,85,8],[89,13,89,17],[85,9,85,12],[85,13,85,17],[91,18,91,21],[90,1,90,8],[90,9,90,12],[49,21,49,23],[48,21,48,23],[47,21,47,23],[43,25,43,34],[43,35,43,37],[46,21,46,23],[54,45,54,47],[58,14,58,18],[58,19,58,20],[58,21,58,23],[64,7,64,10],[59,1,59,10],[59,11,59,13],[59,14,59,18],[59,19,59,20],[58,43,58,44],[58,45,58,47],[61,21,61,23],[58,35,58,37],[58,38,58,42],[59,21,59,23],[59,25,59,34],[55,25,58,30],[56,31,56,34],[55,31,55,34],[58,7,58,10],[63,14,63,18],[63,19,63,20],[61,1,61,6],[61,7,61,10],[61,11,61,13],[61,14,61,18],[57,45,57,47],[56,38,56,42],[55,35,55,37],[55,38,55,42],[55,43,55,44],[56,43,56,44],[55,11,55,13],[55,14,55,18],[55,19,55,20],[57,21,57,23],[57,31,57,34],[55,21,55,23],[56,21,56,23],[56,45,56,47],[42,45,42,47],[54,38,54,42],[55,45,55,47],[43,45,43,47],[42,38,42,42],[50,11,50,13],[50,14,50,18],[50,19,50,20],[54,43,54,44],[43,38,43,42],[45,21,45,23],[43,43,43,44],[42,35,42,37],[43,21,43,23],[54,25,54,30],[54,31,54,34],[54,35,54,37],[50,21,50,23],[7,13,7,17],[8,13,8,17],[13,1,13,15],[17,1,17,15],[16,16,16,18],[16,19,16,21],[4,21,7,41],[56,7,56,10],[263,3,263,21],[263,22,263,26],[260,1,260,2],[260,3,260,21],[260,22,260,26],[261,1,261,2],[261,3,261,21],[261,22,261,26],[258,1,258,2],[262,1,262,2],[262,3,262,21],[262,22,262,26],[263,1,263,2],[43,1,43,10],[45,1,45,6],[45,7,45,10],[45,14,45,18],[48,7,48,10],[48,11,48,13],[48,14,48,18],[48,19,48,20],[47,11,47,13],[49,7,49,10],[47,7,47,10],[273,1,273,2],[273,3,273,21],[273,22,273,26],[274,1,274,2],[274,3,274,21],[274,22,274,26],[275,1,275,2],[275,3,275,21],[275,22,275,26],[39,1,42,6],[41,21,41,23],[42,21,42,23],[41,11,41,13],[40,7,40,10],[40,11,40,13],[41,7,41,10],[42,19,42,20],[41,14,41,18],[39,21,39,23],[39,14,39,18],[40,14,40,18],[40,21,40,23],[265,3,265,21],[265,22,265,26],[269,1,269,2],[269,3,269,21],[269,22,269,26],[266,1,266,2],[266,3,266,21],[266,22,266,26],[267,1,267,2],[267,3,267,21],[258,3,258,21],[258,22,258,26],[259,1,259,2],[259,3,259,21],[259,22,259,26],[256,1,256,2],[256,3,256,21],[256,22,256,26],[257,1,257,2],[257,3,257,21],[270,1,270,2],[270,3,270,21],[270,22,270,26],[271,1,271,2],[271,3,271,21],[271,22,271,26],[272,1,272,2],[272,3,272,21],[272,22,272,26],[267,22,267,26],[268,1,268,2],[268,3,268,21],[268,22,268,26],[264,1,264,2],[264,3,264,21],[264,22,264,26],[265,1,265,2],[250,1,250,2],[250,3,250,21],[250,22,250,26],[251,1,251,2],[251,3,251,21],[251,22,251,26],[252,1,252,2],[252,3,252,21],[252,22,252,26],[253,1,253,2],[253,3,253,21],[253,22,253,26],[257,22,257,26],[254,1,254,2],[254,3,254,21],[254,22,254,26],[255,1,255,2],[255,3,255,21],[255,22,255,26],[244,1,244,2],[244,3,244,21],[244,22,244,26],[245,1,245,2],[245,3,245,21],[245,22,245,26],[246,1,246,2],[246,3,246,21],[246,22,246,26],[247,1,247,2],[247,3,247,21],[247,22,247,26],[248,1,248,2],[248,3,248,21],[248,22,248,26],[249,1,249,2],[249,3,249,21],[249,22,249,26],[238,1,238,2],[238,3,238,21],[238,22,238,26],[239,1,239,2],[239,3,239,21],[239,22,239,26],[240,1,240,2],[240,3,240,21],[240,22,240,26],[241,1,241,2],[241,3,241,21],[241,22,241,26],[242,1,242,2],[242,3,242,21],[242,22,242,26],[243,1,243,2],[243,3,243,21],[243,22,243,26],[232,1,232,2],[232,3,232,21],[232,22,232,26],[233,1,233,2],[233,3,233,21],[233,22,233,26],[234,1,234,2],[234,3,234,21],[234,22,234,26],[235,1,235,2],[235,3,235,21],[235,22,235,26],[236,1,236,2],[236,3,236,21],[236,22,236,26],[237,1,237,2],[237,3,237,21],[237,22,237,26],[226,1,226,2],[226,3,226,21],[226,22,226,26],[227,1,227,2],[227,3,227,21],[227,22,227,26],[228,1,228,2],[228,3,228,21],[228,22,228,26],[229,1,229,2],[229,3,229,21],[229,22,229,26],[230,1,230,2],[230,3,230,21],[230,22,230,26],[231,1,231,2],[231,3,231,21],[231,22,231,26],[220,1,220,2],[220,3,220,21],[220,22,220,26],[221,1,221,2],[221,3,221,21],[221,22,221,26],[222,1,222,2],[222,3,222,21],[222,22,222,26],[223,1,223,2],[223,3,223,21],[223,22,223,26],[224,1,224,2],[224,3,224,21],[224,22,224,26],[225,1,225,2],[225,3,225,21],[225,22,225,26],[214,1,214,2],[214,3,214,21],[214,22,214,26],[215,1,215,2],[215,3,215,21],[215,22,215,26],[216,1,216,2],[216,3,216,21],[216,22,216,26],[217,1,217,2],[217,3,217,21],[217,22,217,26],[218,1,218,2],[218,3,218,21],[218,22,218,26],[219,1,219,2],[219,3,219,21],[219,22,219,26],[208,1,208,2],[208,3,208,21],[208,22,208,26],[209,1,209,2],[209,3,209,21],[209,22,209,26],[210,1,210,2],[210,3,210,21],[210,22,210,26],[211,1,211,2],[211,3,211,21],[211,22,211,26],[212,1,212,2],[212,3,212,21],[212,22,212,26],[213,1,213,2],[213,3,213,21],[213,22,213,26],[202,1,202,2],[202,3,202,21],[202,22,202,26],[203,1,203,2],[203,3,203,21],[203,22,203,26],[204,1,204,2],[204,3,204,21],[204,22,204,26],[205,1,205,2],[205,3,205,21],[205,22,205,26],[206,1,206,2],[206,3,206,21],[206,22,206,26],[207,1,207,2],[207,3,207,21],[207,22,207,26],[196,1,196,2],[196,3,196,21],[196,22,196,26],[197,1,197,2],[197,3,197,21],[197,22,197,26],[198,1,198,2],[198,3,198,21],[198,22,198,26],[199,1,199,2],[199,3,199,21],[199,22,199,26],[200,1,200,2],[200,3,200,21],[200,22,200,26],[201,1,201,2],[201,3,201,21],[201,22,201,26],[190,1,190,2],[190,3,190,21],[190,22,190,26],[191,1,191,2],[191,3,191,21],[191,22,191,26],[192,1,192,2],[192,3,192,21],[192,22,192,26],[193,1,193,2],[193,3,193,21],[193,22,193,26],[194,1,194,2],[194,3,194,21],[194,22,194,26],[195,1,195,2],[195,3,195,21],[195,22,195,26],[184,1,184,14],[184,15,184,16],[184,17,184,20],[184,21,184,25],[184,26,184,30],[183,1,183,14],[183,15,183,16],[183,17,183,20],[183,21,183,25],[183,26,183,30],[185,1,185,14],[185,15,185,16],[185,17,185,20],[185,21,185,25],[185,26,185,30],[186,1,186,14],[186,15,186,16],[186,17,186,20],[186,21,186,25],[186,26,186,30],[183,37,183,51],[182,37,182,51],[175,1,175,14],[175,15,175,16],[175,17,175,20],[175,21,175,25],[175,26,175,30],[175,31,175,35],[177,1,177,14],[177,15,177,16],[177,17,177,20],[177,21,177,25],[177,26,177,30],[177,31,177,35],[177,47,177,51],[178,1,178,14],[178,15,178,16],[178,17,178,20],[178,21,178,25],[178,26,178,30],[178,31,178,35],[178,36,178,40],[178,41,178,46],[178,47,178,51],[176,1,176,14],[176,15,176,16],[176,17,176,20],[176,47,176,51],[179,1,179,51],[182,1,182,14],[182,15,182,16],[182,17,182,20],[176,41,176,46],[176,36,176,40],[176,21,176,25],[176,26,176,30],[176,31,176,35],[174,21,174,25],[174,26,174,30],[174,31,174,35],[174,36,174,40],[174,41,174,46],[174,47,174,51],[177,36,177,40],[177,41,177,46],[173,1,173,14],[173,15,173,16],[173,17,173,20],[174,1,174,14],[174,15,174,16],[174,17,174,20],[173,21,173,25],[173,26,173,30],[173,31,173,35],[169,1,169,14],[169,15,169,16],[169,17,169,20],[169,21,169,25],[169,26,169,30],[169,31,169,35],[170,31,170,35],[170,36,170,40],[170,41,170,46],[170,47,170,51],[168,41,168,46],[168,47,168,51],[169,36,169,40],[169,41,169,46],[168,36,168,40],[164,1,164,14],[164,15,164,16],[164,17,164,20],[164,21,164,25],[164,26,164,30],[164,31,164,35],[167,47,167,51],[168,31,168,35],[163,1,163,14],[163,15,163,16],[163,17,163,20],[165,1,165,14],[165,15,165,16],[165,17,165,20],[165,21,165,25],[165,26,165,30],[165,31,165,35],[167,1,167,14],[167,15,167,16],[167,17,167,20],[167,21,167,25],[167,26,167,30],[167,31,167,35],[149,1,149,14],[142,1,142,14],[144,1,144,14],[144,15,144,16],[146,1,146,14],[143,1,143,14],[143,15,143,16],[143,17,143,20],[143,21,143,25],[143,26,143,30],[143,31,143,35],[163,21,163,25],[163,26,163,30],[144,17,144,20],[144,21,144,25],[144,26,144,30],[144,31,144,35],[144,36,144,40],[144,41,144,46],[150,17,150,20],[163,31,163,35],[158,15,158,16],[158,17,158,20],[158,26,158,30],[158,31,158,35],[156,1,156,14],[156,15,156,16],[156,17,156,20],[157,26,157,30],[157,31,157,35],[157,36,157,40],[141,41,141,46],[141,47,141,51],[137,36,137,41],[139,1,139,14],[139,15,139,16],[139,17,139,20],[139,21,139,25],[139,26,139,30],[139,31,139,35],[139,36,139,40],[141,1,141,14],[141,15,141,16],[141,17,141,20],[141,21,141,25],[141,26,141,30],[141,31,141,35],[142,15,142,16],[142,17,142,20],[142,21,142,25],[142,26,142,30],[142,31,142,35],[133,1,133,10],[133,11,133,20],[133,21,133,30],[133,31,133,40],[136,31,136,35],[136,36,136,41],[135,1,135,14],[135,15,135,16],[135,17,135,20],[135,21,135,25],[135,26,135,30],[135,31,135,35],[135,36,135,41],[140,17,140,20],[140,21,140,25],[140,26,140,30],[140,1,140,14],[136,1,136,14],[136,15,136,16],[136,17,136,20],[136,21,136,25],[136,26,136,30],[139,41,139,46],[137,1,137,14],[137,15,137,16],[137,17,137,20],[137,21,137,25],[137,26,137,30],[137,31,137,35],[126,10,126,15],[126,16,126,21],[126,22,126,25],[126,26,126,30],[127,40,127,44],[127,45,127,51],[131,1,131,20],[131,21,131,40],[126,31,126,33],[126,34,126,36],[126,37,126,39],[126,40,126,44],[126,45,126,51],[127,1,127,25],[132,1,132,10],[132,11,132,20],[132,21,132,30],[132,31,132,40],[124,1,124,5],[124,6,124,9],[124,10,124,15],[124,16,124,21],[124,22,124,25],[124,26,124,30],[124,31,124,33],[124,34,124,36],[124,37,124,39],[124,40,124,44],[124,45,124,51],[125,1,125,5],[125,6,125,9],[125,10,125,15],[125,16,125,21],[125,22,125,25],[129,8,129,22],[129,27,129,44],[129,24,129,26],[129,46,129,48],[125,26,125,30],[125,31,125,33],[125,34,125,36],[125,37,125,39],[125,40,125,44],[125,45,125,51],[127,26,127,30],[127,31,127,33],[127,34,127,36],[127,37,127,39],[126,1,126,5],[126,6,126,9],[122,1,122,5],[122,6,122,9],[122,10,122,15],[122,16,122,21],[122,22,122,25],[122,26,122,30],[122,31,122,33],[122,34,122,36],[122,37,122,39],[122,40,122,44],[122,45,122,51],[123,1,123,5],[123,6,123,9],[123,10,123,15],[123,16,123,21],[123,22,123,25],[123,26,123,30],[123,31,123,33],[123,34,123,36],[123,37,123,39],[123,40,123,44],[123,45,123,51],[120,1,120,5],[120,6,120,9],[120,10,120,15],[120,16,120,21],[120,22,120,25],[120,26,120,30],[120,31,120,33],[120,34,120,36],[120,37,120,39],[120,40,120,44],[120,45,120,51],[121,1,121,5],[121,6,121,9],[121,10,121,15],[121,16,121,21],[121,22,121,25],[121,26,121,30],[121,31,121,33],[121,34,121,36]],"merged_total":1209,"flags":["merged_cut"]}
["INFORMACIÓN BÁSICA PARA LA FICHA TÉCNICA"]
[]
[]
[]
["1.","INFORMACIÓN GENERAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PARA EL LLENADO DE LA INFORMACIÓN se requiere contar con el estudio de caracterización y el estado actual del servicio "]
[]
[null,"Año de Censo"]
[null,"Año de formulación (Año base)"]
[null,"Año de inversión"]
[]
[]
["2.","INFORMACIÓN POBLACIONAL"]
[]
[null,{"$f":"B10&\"Poblacion distrital total \"&N7&\"\"","v":"Poblacion distrital total "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingreso promedio (S/familia/mes)"]
[null,{"$f":"B11&\"Poblacion beneficiaria total \"&N7&\"\"","v":"Poblacion beneficiaria total "}]
[null,{"$f":"B10&\"N° total de viviendas urbanas (unidades) \"&N7&\"\"","v":"N° total de viviendas urbanas (unidades) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarifa por el Servicio de Limpieza Pública (S/mes)"]
[null,"Densidad poblacional (habitantes / vivienda)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUNDUP(Q15/Q16,0),\"\")","v":""},null,null,"NO",null,null,null,null,"Costo del Servicio de agua potable (Soles / mes)"]
[null,"Tasa de crecimiento poblacional (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo del Servicio de desagüe o alcantarillado (Soles / mes)"]
[null,"Tasa de Crecimiento de la GPC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,"Costo del Servicio de Energía (Soles / mes)"]
[]
["3.","INFORMACIÓN DE LA GENERACIÓN DE RESIDUOS SÓLIDOS"]
[]
[null,"Año del estudio de caracterización",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BARRIDO DE VÍAS URBANAS Y ESPACIOS PÚBLICOS"]
[null,"Valor de la GPC (kg/hab/día)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cantidad de residuos sólidos barridos (tn)"]
[null,"Valor de la GPC (kg/hab/día) - Formulación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"POWER((1+Q19),(N8-Q23))*Q24","v":0},null,null,null,null,null,null,null,"Cantidad de km barridos en vías urbanas y espacios públicos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS82+AS92","v":0}]
[null,"Densidad suelta de residuos sólidos (kg/m3)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Toneladas de rr.ss /km"]
[null,"Comercios  (t/día)"]
[null,"Restaurantes (t/día)"]
[null,"Hoteles (t/día)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ALMACENAMIENTO EN VÍAS URBANAS Y ESPACIOS PÚBLICOS"]
[null,"Instituciones (públicas y privadas) (t/día)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cantidad de papeleras requeridas (50lt) en vías urbanas y espacios públicos"]
[null,"Colegios  (t/día)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Almacenamiento efectivo (%) en papeleras"]
[null,"Mercados (t/día)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Almacenamiento efectivo (%) en contenedores"]
[]
["4.","DIAGNÓSTICO DEL SERVICIO LIMPIEZA PÚBLICA"]
[]
[null,"4.1 ALMACENAMIENTO"]
[null,"A. Almacenamiento en vías urbanas de alto tránsito peatonal (operativas)"]
[]
[null,"Tipo",null,null,null,null,null,"Capacidad (m3)",null,null,null,"Cantidad (und)",null,null,"Efectividad de almacenamiento",null,null,null,null,"Capacidad Instalada (m3)",null,"Capacidad Instalada (ton)",null,null,null,"Tipo",null,null,null,null,null,"Capacidad (m3)",null,null,null,"Cantidad (und)",null,null,"Efectividad de almacenamiento",null,null,null,null,"Capacidad Instalada (m3)",null,"Capacidad Instalada (ton)"]
[null,"Papeleras",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ31","v":0},null,null,null,null,{"$f":"+H40*L40*O40","v":0},null,{"$f":"+T40*$Q$26/1000","v":0},null,null,null,"Contenedores Superficiales",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ32","v":0},null,null,null,null,{"$f":"+AF40*AJ40*AM40","v":0},null,{"$f":"+AR40*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O40","v":0},null,null,null,null,{"$f":"+H41*L41*O41","v":0},null,{"$f":"+T41*$Q$26/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM40","v":0},null,null,null,null,{"$f":"+AF41*AJ41*AM41","v":0},null,{"$f":"+AR41*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O41","v":0},null,null,null,null,{"$f":"+H42*L42*O42","v":0},null,{"$f":"+T42*$Q$26/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM41","v":0},null,null,null,null,{"$f":"+AF42*AJ42*AM42","v":0},null,{"$f":"+AR42*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O42","v":0},null,null,null,null,{"$f":"+H43*L43*O43","v":0},null,{"$f":"+T43*$Q$26/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM42","v":0},null,null,null,null,{"$f":"+AF43*AJ43*AM43","v":0},null,{"$f":"+AR43*$Q$26/1000","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L40:N43)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(T40:U43)","v":0},null,{"$f":"SUM(V40:X43)","v":0},null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ40:AL43)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AR40:AS43)","v":0},null,{"$f":"SUM(AT40:AV43)","v":0}]
[]
[null,"Tipo",null,null,null,null,null,"Capacidad (m3)",null,null,null,"Cantidad (und)",null,null,"Efectividad de almacenamiento",null,null,null,null,"Capacidad Instalada (m3)",null,"Capacidad Instalada (ton)"]
[null,"Contenedores soterrados",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ32","v":0},null,null,null,null,{"$f":"+H47*L47*O47","v":0},null,{"$f":"+T47*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O47","v":0},null,null,null,null,{"$f":"+H48*L48*O48","v":0},null,{"$f":"+T48*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O48","v":0},null,null,null,null,{"$f":"+H49*L49*O49","v":0},null,{"$f":"+T49*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O49","v":0},null,null,null,null,{"$f":"+H50*L50*O50","v":0},null,{"$f":"+T50*$Q$26/1000","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L47:N50)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(T47:U50)","v":0},null,{"$f":"SUM(V47:X50)","v":0}]
[]
[null,"B. Almacenamiento en espacios públicos de alta afluencia peatonal (operativas)"]
[]
[null,"Tipo",null,null,null,null,null,"Capacidad (m3)",null,null,null,"Cantidad (und)",null,null,"Efectividad de almacenamiento",null,null,null,null,"Capacidad Instalada (m3)",null,"Capacidad Instalada (ton)",null,null,null,"Tipo",null,null,null,null,null,"Capacidad (m3)",null,null,null,"Cantidad (und)",null,null,"Efectividad de almacenamiento",null,null,null,null,"Capacidad Instalada (m3)",null,"Capacidad Instalada (ton)"]
[null,"Papeleras",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ31","v":0},null,null,null,null,{"$f":"+H56*L56*O56","v":0},null,{"$f":"+T56*$Q$26/1000","v":0},null,null,null,"Contenedores Superficiales",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ32","v":0},null,null,null,null,{"$f":"+AF56*AJ56*AM56","v":0},null,{"$f":"+AR56*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O56","v":0},null,null,null,null,{"$f":"+H57*L57*O57","v":0},null,{"$f":"+T57*$Q$26/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM56","v":0},null,null,null,null,{"$f":"+AF57*AJ57*AM57","v":0},null,{"$f":"+AR57*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O57","v":0},null,null,null,null,{"$f":"+H58*L58*O58","v":0},null,{"$f":"+T58*$Q$26/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM57","v":0},null,null,null,null,{"$f":"+AF58*AJ58*AM58","v":0},null,{"$f":"+AR58*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O58","v":0},null,null,null,null,{"$f":"+H59*L59*O59","v":0},null,{"$f":"+T59*$Q$26/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM58","v":0},null,null,null,null,{"$f":"+AF59*AJ59*AM59","v":0},null,{"$f":"+AR59*$Q$26/1000","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(L56:N59)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(T56:U59)","v":0},null,{"$f":"SUM(V56:X59)","v":0},null,null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ56:AL59)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AR56:AS59)","v":0},null,{"$f":"SUM(AT56:AV59)","v":0}]
[]
[null,"Tipo",null,null,null,null,null,"Capacidad (m3)",null,null,null,"Cantidad (und)",null,null,"Efectividad de almacenamiento",null,null,null,null,"Capacidad Instalada (m3)",null,"Capacidad Instalada (ton)"]
[null,"Contenedores soterrados",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ32","v":0},null,null,null,null,{"$f":"+H63*L63*O63","v":0},null,{"$f":"+T63*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O63","v":0},null,null,null,null,{"$f":"+H64*L64*O64","v":0},null,{"$f":"+T64*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O64","v":0},null,null,null,null,{"$f":"+H65*L65*O65","v":0},null,{"$f":"+T65*$Q$26/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O65","v":0},null,null,null,null,{"$f":"+H66*L66*O66","v":0},null,{"$f":"+T66*$Q$26/1000","v":0}]
[null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L63:N66)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(T63:U66)","v":0},null,{"$f":"SUM(V63:X66)","v":0}]
[]
[null,"4.2 BARRIDO"]
[]
[null,"Cantidad total de operarios de barrido"]
[null,"Cantidad total de coches de barrido"]
[null,"Cantidad total de barredora mecánica"]
[]
[null,"Vías y espacios públicos con capa superpuesta ( asfalto, concreto, adoquines, otros) de alto tránsito peatonal o afluencia de personas"]
[null,"A. Cantidad de vías urbanas de alto tránsito peatonal que requieren ser barridas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A. Cantidad de vías urbanas de alto tránsito peatonal  - CON SERVICIO DE BARRIDO"]
[null,"Tipo de vía y espacios públicos",null,null,null,null,null,null,null,"Longitud (m)",null,null,null,"Nº de aceras",null,null,null,null,"Total (km lineales)",null,null,null,null,null,null,null,null,"Tipo de vía y espacios públicos",null,null,null,null,null,null,null,"Longitud (m)",null,null,null,"Nº de aceras",null,null,null,null,"Total (km lineales)"]
[null,"Avenidas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J78*N78/1000","v":0},null,null,null,null,null,null,null,null,"Avenidas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ78*AN78/1000","v":0}]
[null,"Vías comerciales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J79*N79/1000","v":0},null,null,null,null,null,null,null,null,"Vías comerciales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ79*AN79/1000","v":0}]
[null,"Vías locales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J80*N80/1000","v":0},null,null,null,null,null,null,null,null,"Vías locales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ80*AN80/1000","v":0}]
[null,"Vias expresas  o evitamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J81*N81/1000","v":0},null,null,null,null,null,null,null,null,"Vias expresas  o evitamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ81*AN81/1000","v":0}]
[null,"TOTAL (Km lineal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S78:V81)","v":0},null,null,null,null,null,null,null,null,"TOTAL (Km lineal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS78:AV81)","v":0}]
[]
[null,"B. Cantidad de espacios públicos de alta afluencia peatonal que requieren ser barridas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B. Cantidad de espacios públicos de alta afluencia peatonal - CON SERVICIO DE BARRIDO"]
[null,"Tipo de vía y espacios públicos",null,null,null,null,null,null,null,"Longitud (m)",null,null,null,"Nº de aceras",null,null,null,null,"Total (km lineales)",null,null,null,null,null,null,null,null,"Tipo de vía y espacios públicos",null,null,null,null,null,null,null,"Longitud (m)",null,null,null,"Nº de aceras",null,null,null,null,"Total (km lineales)"]
[null,"Plazas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J86*N86/1000","v":0},null,null,null,null,null,null,null,null,"Plazas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ86*AN86/1000","v":0}]
[null,"Parques",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,"Parques",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Plazuelas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,"Plazuelas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Alamedas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,"Alamedas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Malecones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,"Malecones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Otros",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,"Otros",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL (Km lineal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S86:V91)","v":0},null,null,null,null,null,null,null,null,"TOTAL (Km lineal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS86:AV91)","v":0}]
[]
[null,"Vías y espacios públicos SIN capa superpuesta de alto tránsito peatonal o afluencia de personas"]
[null,"A. Barrido en vías urbanas de alto tránsito peatonal que requieren papeleo"]
[null,"Tipo de vía y espacios públicos",null,null,null,null,null,null,null,"Longitud (m)",null,null,null,"Nº de aceras",null,null,null,null,"Total (km lineales)"]
[null,"Vías arteriales (avenidas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J97*N97/1000","v":0}]
[null,"Vías colectoras ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J98*N98/1000","v":0}]
[null,"Vías locales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J99*N99/1000","v":0}]
[null,"Vias expresas  o evitamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J100*N100/1000","v":0}]
[null,"TOTAL (Km lineal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S97:V100)","v":0}]
[]
[null,"B. Barrido en espacios públicos de alta afluencia peatonal que requieren papeleo"]
[null,"Tipo de vía y espacios públicos",null,null,null,null,null,null,null,"Longitud (m)",null,null,null,"Nº de aceras",null,null,null,null,"Total (km lineales)"]
[null,"Plazas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J105*N105/1000","v":0}]
[null,"Parques",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Plazuelas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Alamedas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Malecones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Otros",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TOTAL (Km lineal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S105:V110)","v":0}]
[]
[null,"4.3 RECOLECCIÓN"]
[]
[null,"Características  de los vehículos de recolección y transporte (situación actual)"]
[]
[null,"Antigüedad del vehículo (Años)",null,null,null,null,"Tipo vehículo",null,null,null,"Capacidad del vehículo (m3)",null,null,null,null,null,"Densidad residuos tipo vehículo (Ton/m3)",null,null,null,null,null,"% de efectividad por viaje",null,null,null,"Capacidad efectiva de recolección (Ton/viaje)",null,null,null,null,"N° de vehículos",null,null,"N° viajes por turno",null,null,"N° turnos por día",null,null,"N° días trabajados por semana",null,null,null,null,"Recolección promedio por vehículo (Ton/día)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G118=\"\",0,IF(ISNUMBER(FIND(\"Compactador\",G118)),0.5,$Q$26/1000))","v":0},null,null,null,null,null,0.9,null,null,null,{"$f":"+K118*Q118*W118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B118>5,0,+AA118*AF118*AI118*AL118*AO118/7)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G119=\"\",0,IF(ISNUMBER(FIND(\"Compactador\",G119)),0.5,$Q$26/1000))","v":0},null,null,null,null,null,0.9,null,null,null,{"$f":"+K119*Q119*W119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B119>5,0,+AA119*AF119*AI119*AL119*AO119/7)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0.9,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0.9,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0.9,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0.9,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0.9,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0.9,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0.9,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0.9,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Capacidad efectiva total de vehículos",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(AA118:AE127)","v":0},null,null,null,null,{"$f":"SUM(AF118:AH127)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AT118:AZ127)","v":0}]
[]
[null,"4.4 VALORIZACIÓN",null,null,null,null,null,null,"Total de residuos orgánicos generados (Tn/día)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total de residuos inorgánicos generados (Tn/día)"]
[]
[null,"Residuos sólidos orgánicos que se aprovechan ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residuos sólidos inorgánicos que se aprovechan "]
[null,"Ton/día",null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,"Ton/día",null,null,null,null,null,null,null,null,null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+B134/Y130,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(+V134/AU130,0)","v":0}]
[]
[null,"Infraestructura",null,null,null,null,null,null,null,null,null,null,null,null,null,"Und",null,"Cantidad",null,null,null,"Capacidad (T/día)",null,null,null,null,"Antiguedad (años)",null,null,null,null,"Operativo\n(SI/NO)",null,null,null,null,"Estado (Bueno /Regular /malo)",null,null,null,null,null,"Comentarios"]
[null,"Planta de aprovechamiento orgánico (Infraestructura)",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Planta de aprovechamiento inorgánico (Infraestructura)",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[]
[null,"Equipamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,"Und",null,"Cantidad",null,null,null,"Capacidad (T/día)",null,null,null,null,"Capacidad Total (Ton/día)",null,null,null,null,"Antiguedad (años)",null,null,null,null,"Operativo\n(SI/NO)",null,null,null,null,"Estado (Bueno /Regular /malo)",null,null,null,null,null,"Observación"]
[null,"Planta de valorizacion ORGÁNICA"]
[null,"Balanza",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Carretillas",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Minicargador",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Grupo electrógeno",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Volteadora",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Termómetro",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"ph metro",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Trituradora",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Planta de valorizacion INORGÁNICA"]
[null,"Balanza",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Faja transportadora",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Mesa de trabajo para segregación",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Vehículo transporte manual (carritos)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Und"]
[null,"Grupo electrógeno",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Prensa compactadora hidráulica",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Montacarga hidráulica motorizada",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Picadora",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Minicargador",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Montacarga hidráulica manual",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[]
[null,"3.5 Disposición final"]
[]
[null,"Infraestructura",null,null,null,null,null,null,null,null,null,null,null,null,null,"Und",null,"Cantidad",null,null,null,"Área total (m2)",null,null,null,null,"Capacidad Total (Ton/día)",null,null,null,null,"Antiguedad (años)",null,null,null,null,"Operativo\n(SI/NO)",null,null,null,null,"Estado (Bueno /Regular /malo)",null,null,null,null,null,"Observación"]
[null,"Área degradada operativo (en uso)",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Relleno Sanitario",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[]
[null,"Equipamiento",null,null,null,null,null,null,null,null,null,null,null,null,null,"Und",null,"Cantidad",null,null,null,"Capacidad (T/día)",null,null,null,null,"Capacidad Total (Ton/día)",null,null,null,null,"Antiguedad (años)",null,null,null,null,"Operativo\n(SI/NO)",null,null,null,null,"Estado (Bueno /Regular /malo)",null,null,null,null,null,"Observación"]
[null,"Bomba de lixiviado",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Grupo electrógeno",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Paneles solares",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Balanza de plataforma",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Compactadora manual",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Camión volquete",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Tractor sobre orugas",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Excavadora",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Retroexcavadora",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Cargador frontal",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Pata de cabra",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Nota: Estado en la situación \"malo\" no se considera como oferta en el proyecto, estado en la situación \"regular\" y \"bueno\" se considera como oferta en el proyecto"]
[null,"3.6 Gestión"]
[]
[null,"Descripción",null,null,null,null,null,null,null,null,null,null,null,null,null,"Und",null,"Cantidad",null,null,null,"Antiguedad (años)",null,null,null,null,"Operativo\n(SI/NO)",null,null,null,null,"Estado (Bueno /Regular /malo)",null,null,null,null,null,"Observación"]
[null,"Vehículo para la supervisión",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Equipo de rastreo satelital",null,null,null,null,null,null,null,null,null,null,null,null,null,"und"]
[null,"Software para seguimiento y control de las unidades vehiculares",null,null,null,null,null,null,null,null,null,null,null,null,null,"glb"]
[null,"Otros",null,null,null,null,null,null,null,null,null,null,null,null,null,"glb"]
[]
["4.","COSTOS ANUAL DE OPERACIÓN Y MANTENIMIENTO DEL SERVICIO DE LIMPIEZA PÚBLICA (SIN PROYECTO)"]
[]
[null,"Nº",null,"ACTIVIDADES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COSTO UNITARIO\n(S/ )"]
[null,1,null,"Operación",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W193+W196+W211+W249+W260","v":0}]
[null,"1.1.",null,"Personal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W194+W195","v":0}]
[null,"1.1.1",null,"Operarios"]
[null,"1.1.2",null,"Responsable del Servicio de Limpieza Publica"]
[null,"1.2.",null,"Equipos y/o herramientas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W197:AA210)","v":0}]
[null,"1.2.1",null,"Conos de seguridad"]
[null,"1.2.2",null,"Escobas para limpieza pública"]
[null,"1.2.3",null,"Escobas metálicas"]
[null,"1.2.4",null,"Recogedor Metálico"]
[null,"1.2.5",null,"Pala cuchara"]
[null,"1.2.6",null,"Zapas"]
[null,"1.2.7",null,"Manta de Nylon reforzado"]
[null,"1.2.8",null,"Rastrillos Metálicos"]
[null,"1.2.9",null,"Picos"]
[null,"1.2.10",null,"Carretillas"]
[null,"1.2.11",null,"Lampas"]
[null,"1.2.12",null,"Zarandas"]
[null,"1.2.13",null,"Trinche"]
[null,"1.2.14",null,"Rodillo manual"]
[null,"1.3.",null,"Bienes de Consumo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W212+W228+W241","v":0}]
[null,"1.3.1.",null,"Insumos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W213:AA227)","v":0}]
[null,"1.3.1.1",null,"Útiles de aseo"]
[null,"1.3.1.2",null,"Botiquín"]
[null,"1.3.1.3",null,"Bolsas de Polietileno 140L"]
[null,"1.3.1.4",null,"Costales"]
[null,"1.3.1.5",null,"Grasa amarilla"]
[null,"1.3.1.6",null,"Filtro de aceite"]
[null,"1.3.1.7",null,"Filtro de petróleo (cambio c/250 Hr de trabajo)"]
[null,"1.3.1.8",null,"Filtro de aire (primario y secundario)"]
[null,"1.3.1.9",null,"Filtro secador de aire"]
[null,"1.3.1.10",null,"Filtro hidráulico"]
[null,"1.3.1.11",null,"Llantas Delanteras set completo"]
[null,"1.3.1.12",null,"Llantas Traseras set completo"]
[null,"1.3.1.13",null,"Baterías"]
[null,"1.3.1.14",null,"Medidor de pH digital"]
[null,"1.3.1.15",null,"Termómetro industrial"]
[null,"1.3.2.",null,"Reposición de Equipos de Protección Personal ( EPPs )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W229:AA240)","v":0}]
[null,"1.3.2.1",null,"Camisaco"]
[null,"1.3.2.2",null,"Pantalón"]
[null,"1.3.2.3",null,"Polos"]
[null,"1.3.2.4",null,"Gorro"]
[null,"1.3.2.5",null,"Poncho impermeable"]
[null,"1.3.2.6",null,"Guante respirable de cuero flexible reforzado"]
[null,"1.3.2.7",null,"Mascarilla de Drill"]
[null,"1.3.2.9",null,"Botín de cuero con punta de acero"]
[null,"1.3.2.10",null,"Botas de jebe con forro"]
[null,"1.3.2.11",null,"Lentes con mica de policarbonato transparentes con regulador"]
[null,"1.3.2.12",null,"Mochila"]
[null,"1.3.2.13",null,"Mascarilla de doble filtro contra polvo y gases (incluye filtros)"]
[null,"1.3.3",null,"Material administrativo o para la gestión del servicio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W242:AA248)","v":0}]
[null,"1.3.3.1",null,"Útiles de oficina"]
[null,"1.3.3.2",null,"Tintas para impresora"]
[null,"1.3.3.3",null,"Diseño e impresión de Volantes"]
[null,"1.3.3.4",null,"Diseño e impresión de Afiches"]
[null,"1.3.3.5",null,"Diseño e impresión de Boletines"]
[null,"1.3.3.6",null,"Servicio de perifoneo motorizado"]
[null,"1.3.3.7",null,"Elaboración de Bolsas Sanas (Bolsas de tela )"]
[null,1.4,null,"Servicios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W250:AA259)","v":0}]
[null,"1.4.1",null,"Póliza de seguros para vehículos"]
[null,"1.4.2",null,"SOAT para vehículo (camión compactador)"]
[null,"1.4.3",null,"Aceite de motor"]
[null,"1.4.4",null,"Aceite de caja"]
[null,"1.4.5",null,"Aceite de trasmisión"]
[null,"1.4.6",null,"Sistema hidráulico (cambio al año) "]
[null,"1.4.7",null,"Monitoreo Ambiental (Aire, ruido, agua y suelo)"]
[null,"1.4.8",null,"Control ambiental y sanitario (control de vectores)"]
[null,"1.4.9",null,"Dotación de agua para el tanque elevado para el riego para minimizar las partículas suspendidas"]
[null,"1.4.10",null,"Programa preventivo de salud ocupacional"]
[null,1.5,null,"Combustibles ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W261:AA263)","v":0}]
[null,"1.5.1",null,"Petróleo para vehículo recolector"]
[null,"1.5.2",null,"Combustible para motobomba"]
[null,"1.5.3",null,"Combustible maquinarias (Galones)"]
[null,2,null,"Mantenimiento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W265+W271","v":0}]
[null,2.1,null,"Insumos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W266:AA270)","v":0}]
[null,"2.1.1",null,"Repuestos"]
[null,"2.1.2",null,"Señalizaciones"]
[null,"2.1.3",null,"Repuestos de motobomba (Set de Bridas, canastilla de succión y  filtros)"]
[null,"2.1.4",null,"Aceite semi sintético 10w 30 para bomba de lixiviados"]
[null,"2.1.5",null,"Mantenimiento del área administrativa del servicio"]
[null,2.2000000000000002,null,"Servicios ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W272:AA276)","v":0}]
[null,"2.2.1",null,"Lavado y pintado de papeleras"]
[null,"2.2.2",null,"Lavado y Engrase de vehículo recolector"]
[null,"2.2.3",null,"Revisión técnica del vehículo recolector"]
[null,"2.2.4",null,"Calibración de Balanza"]
[null,"2.2.6",null,"Revisión técnica de motobomba"]

{"sheet":"Criterios Técnicos","index":4,"n_rows":481,"n_cols":3,"rows_kept":481,"cut":false,"hidden":false,"merged":[[1,0,1,26]]}
[]
["CRITERIOS TÉCNICOS POR PROCESOS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"\n"]

{"sheet":"Estudios Básicos","index":5,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,1,1,27]]}
[]
[null,"ESTUDIOS BÁSICOS EN LOS PROYECTOS DE LIMPIEZA PÚBLICA"]

{"sheet":"REQ. EJECU","index":6,"n_rows":17,"n_cols":2,"rows_kept":17,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
[]
["REQUERIMIENTOS TÉCNICOS PARA LA FASE DE EJECUCIÓN"]
[]
[]
["REQUERIMIENTOS","DESCRIPCIÓN"]
["Certificación ambiental","Los proyectos que se encuentran en el marco del SEIA, requieren tener su clasificación y elaborar el instrumento de gestión ambiental por la empresa consultora  para presentarlo a la Municipalidad Provincial o Gobierno Regional o SENACE, según corresponda; los cuales podrán aprobar o desaprobar dicho instrumento en los periodos establecidos.\nEn caso no se encuentren sujetos al SEIA deberan elaborar el instrumento correspondiente y presentarlo a la autoridad competente."]
["Licencia de funcionamiento","Los proyectos que contemplen infraestructura de aprovechamiento y disposición final de residuos sólidos, deberán contar con la licencia de funcionamiento por la Municipalidad respectiva"]
["Trámite ante la Dirección Desconcentrada de Cultura ","Los proyectos que contemplen infraestructura de aprovechamiento y disposición final de residuos sólidos, deberán hacer los trámites ante la Dirección Desconcentrada de Cultura para la opinión respectiva sobre la existencia de restos arqueológicos en el área del proyecto."]
["Saneamiento físico legal","Los proyectos que contemplen infraestructura de aprovechamiento y disposición final de residuos sólidos, deberán contar con el documento que garantice la libre disponibilidad de los terrenos."]
["Especialista mecánico","De contemplarse la adquisición de maquinarias pesadas deberá consignarse la contratación de un especialista en mecánica."]
["Factibilidad de suministro eléctrico","De contemplarse suministro eléctrico para el funcionamiento de los equipos eléctricos/electromecánicos deberá solicitarse ante el concesionario correspondiente la factibilidad de suministro eléctrico, elaborándose un estudio de factibilidad eléctrica."]
["Factibilidad del servicio de agua y desague","De existir un sistema de agua y desague existente a las infraestructuras proyectadas, deberá evaluarse la opción de solicitar la factibilidad del servicio de agua y desague, para el cual deberá elaborarse un estudio de factibilidad y ser presentado al concesionario."]
["Informe sobre el mercado disponible para la transacción y utilización de compost y materiales reusables","Este estudio permitirá conocer las posibilidades de utilización y/o venta de materiales que se obtengan de las plantas de aprovechamiento."]
["Especialista Eléctrico","De contemplarse la implementación de una estación eléctrica para el funcionamiento de equipos electromecánicos deberá consignarse la contratación de un especialista eléctrico."]
["Especialista Electromecánico","De contemplarse la implementación infraestructura metálica debe consignarse la contratación de un especialista en la parte electromecánica."]
["Especialista en estudios geohidrológicos","De existir presencia de acuíferos en los terrenos donde se construirá las infraestructuras, deberá elaborarse un estudio geohidrológico a fin de conocer la profundidad a la que se encuentra el agua subterránea. así como la dirección y velocidad del escurrimiento o flujo, el cual debe estar a cargo de un especialista en estudios geohidrológicos"]
["Estudios básicos (análisis ambiental, sondaje eléctrico vertical, vulnerabilidad, geológico/geotécnico, mecánica de suelos, topografía)","Debe elaborarse los estudios básicos para las infraestructuras proyectadas."]

{"sheet":"Población Y RR.SS","index":7,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,5],[20,1,20,5],[26,1,26,4],[22,1,22,4],[25,1,25,3]]}
[]
[null,"1. PROYECCIÓN DE LA POBLACIÓN BENEFICIARIA"]
[]
[]
[]
[null,"Nº","Año","Población Distrital","Población. Beneficiaria"]
[null,"Año de Censo",{"$f":"DATOS!N7","v":0},{"$f":"DATOS!Q14","v":0},{"$f":"DATOS!Q15","v":0}]
[null,"Año de formulación",{"$f":"DATOS!N8","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C8-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C8-$C$7))*$E$7","v":0}]
[null,"Año de inversión",{"$f":"DATOS!N9","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C9-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C9-$C$7))*$E$7","v":0}]
[null,1,{"$f":"C9+1","v":1},{"$f":"POWER((1+DATOS!$Q$19),(C10-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C10-$C$7))*$E$7","v":0}]
[null,2,{"$f":"C10+1","v":2},{"$f":"POWER((1+DATOS!$Q$19),(C11-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C11-$C$7))*$E$7","v":0}]
[null,3,{"$f":"C11+1","v":3},{"$f":"POWER((1+DATOS!$Q$19),(C12-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C12-$C$7))*$E$7","v":0}]
[null,4,{"$f":"C12+1","v":4},{"$f":"POWER((1+DATOS!$Q$19),(C13-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C13-$C$7))*$E$7","v":0}]
[null,5,5,{"$f":"POWER((1+DATOS!$Q$19),(C14-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C14-$C$7))*$E$7","v":0}]
[null,6,6,{"$f":"POWER((1+DATOS!$Q$19),(C15-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C15-$C$7))*$E$7","v":0}]
[null,7,7,{"$f":"POWER((1+DATOS!$Q$19),(C16-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C16-$C$7))*$E$7","v":0}]
[null,8,8,{"$f":"POWER((1+DATOS!$Q$19),(C17-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C17-$C$7))*$E$7","v":0}]
[null,9,9,{"$f":"POWER((1+DATOS!$Q$19),(C18-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C18-$C$7))*$E$7","v":0}]
[null,10,10,{"$f":"POWER((1+DATOS!$Q$19),(C19-$C$7))*$D$7","v":0},{"$f":"POWER((1+DATOS!$Q$19),(C19-$C$7))*$E$7","v":0}]
[]
[null,"2. GENERACIÓN DE RESIDUOS SÓLIDOS MUNICIPALES"]
[]
[null,"GENERACIÓN DE RESIDUOS SÓLIDOS DOMICILIARIOS (GRS-D)"]
[null,"LOCALIDAD","GPC PROMEDIO (Kg/Hab/Día)","TOTAL POBLACIÓN","GENERACIÓN TOTAL  (Tn/Día)"]
[null,"Zona de Estudio",{"$f":"DATOS!Q25","v":0},{"$f":"E8","v":0},{"$f":"C25*D25/1000","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E25:E25)","v":0}]
[null,"GENERACIÓN DE RESIDUOS SÓLIDOS MUNICIPALES (GRS-M)"]
[null,"ÁREA","GRS-D (Tn/Día)","GRS-ND (Tn/Día)","GENERACIÓN RSM  (Tn/Día)"]
[null,"Zona de Estudio",{"$f":"E26","v":0},{"$f":"POWER((1+DATOS!Q19),(DATOS!N8-DATOS!Q23))*SUM(DATOS!Q27:S32)","v":0},{"$f":"C29+D29","v":0}]
[null,"TOTAL %",{"$f":"IFERROR(C29/E29,0)","v":0},{"$f":"IFERROR(D29/E29,0)","v":0},{"$f":"IFERROR((C29+D29)/E29,0)","v":0}]

{"sheet":"Demanda Oferta","index":8,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[[67,1,67,9],[11,16,12,16],[11,17,12,17],[28,1,29,1],[28,2,29,2],[28,3,28,5],[28,6,29,6],[48,6,48,7],[11,4,11,5],[28,7,29,7],[28,8,28,10],[1,0,1,18],[47,1,47,7],[48,2,48,3],[48,16,49,16],[48,17,49,17],[48,14,49,14],[11,8,11,9],[11,10,11,11],[11,12,11,13],[10,1,10,13],[48,1,49,1],[11,6,11,7],[11,1,12,1],[11,2,12,2],[11,3,12,3],[48,4,48,5],[85,4,85,6],[85,7,85,9],[84,1,84,9],[85,1,85,3],[86,1,86,3],[86,4,86,6],[86,7,86,9],[68,1,68,3],[68,4,68,6],[69,1,69,3],[69,4,69,6],[69,7,69,9],[68,7,68,9]]}
[]
["CÁLCULO DE LA OFERTA Y DEMANDA"]
[]
[]
[]
[]
[1,"ESTIMACIÓN DE LA DEMANDA Y OFERTA DEL SERVICIO DE LIMPIEZA PÚBLICA"]
[]
[null,"A) ESTIMACIÓN DE LA DEMANDA DEL SERVICIO DE LIMPIEZA PÚBLICA"]
[]
[null,"PROYECCIÓN DE LA CANTIDAD DE RESIDUOS SÓLIDOS DOMICILIARIOS"]
[null,"AÑO","POBLACIÓN","GPC (KG/HAB/DIA)","RESIDUOS SÓLIDOS DOMICILIARIOS",null,"RESIDUOS SÓLIDOS NO DOMICILIARIOS  (ESTABLECIMIENTO)",null,"ALMACENAMIENTO (T/DIA)",null,"BARRIDO (T/DIA)",null,"DEMANDA TOTAL",null,null,null,"BARRIDO\n(t/barrer/km )","BARRIDO\n(Km / día )"]
[null,null,null,null," T/DÍA"," T/AÑO"," T/DÍA"," T/AÑO"," T/DÍA"," T/AÑO"," T/DÍA"," T/AÑO"," T/DÍA"," T/AÑO"]
[null,1,{"$f":"'Población Y RR.SS'!E8","v":0},{"$f":"'Población Y RR.SS'!C25","v":0},{"$f":"(D14*C14)/1000","v":0},{"$f":"E14*365","v":0},{"$f":"'Población Y RR.SS'!D29","v":0},{"$f":"G14*365","v":0},{"$f":"DATOS!AQ30*DATOS!AQ31*DATOS!Q26/1000","v":0},{"$f":"I14*365","v":0},{"$f":"Q14*R14","v":0},{"$f":"K14*365","v":0},{"$f":"E14+G14+I14+K14","v":0},{"$f":"F14+H14+J14+L14","v":0},null,null,{"$f":"DATOS!AQ26","v":0},{"$f":"DATOS!S82+DATOS!S92","v":0}]
[null,2,{"$f":"'Población Y RR.SS'!E9","v":0},{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B15-$B$14))*$D$14","v":0},{"$f":"(D15*C15)/1000","v":0},{"$f":"E15*365","v":0},{"$f":"POWER((1+DATOS!$Q$19),(B15-$B$14))*$G$14","v":0},{"$f":"G15*365","v":0},{"$f":"POWER((1+DATOS!$Q$19),(B15-$B$14))*$I$14","v":0},{"$f":"I15*365","v":0},{"$f":"Q15*R15","v":0},{"$f":"K15*365","v":0},{"$f":"E15+G15+I15+K15","v":0},{"$f":"F15+H15+J15+L15","v":0},null,null,{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B15-'Demanda Oferta'!$B$14))*$Q$14","v":0},{"$f":"POWER((1+DATOS!$Q$18),('Demanda Oferta'!B15-'Demanda Oferta'!$B$14))*$R$14","v":0}]
[1,3,{"$f":"'Población Y RR.SS'!E10","v":0},{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B16-$B$14))*$D$14","v":0},{"$f":"(D16*C16)/1000","v":0},0,{"$f":"POWER((1+DATOS!$Q$19),(B16-$B$14))*$G$14","v":0},{"$f":"G16*365","v":0},{"$f":"POWER((1+DATOS!$Q$19),(B16-$B$14))*$I$14","v":0},{"$f":"I16*365","v":0},0,0,0,0,null,null,{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B16-'Demanda Oferta'!$B$14))*$Q$14","v":0},{"$f":"POWER((1+DATOS!$Q$18),('Demanda Oferta'!B16-'Demanda Oferta'!$B$14))*$R$14","v":0}]
[2,4,{"$f":"'Población Y RR.SS'!E11","v":0},{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B17-$B$14))*$D$14","v":0},0,0,{"$f":"POWER((1+DATOS!$Q$19),(B17-$B$14))*$G$14","v":0},0,{"$f":"POWER((1+DATOS!$Q$19),(B17-$B$14))*$I$14","v":0},0,0,0,0,0,null,null,{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B17-'Demanda Oferta'!$B$14))*$Q$14","v":0},{"$f":"POWER((1+DATOS!$Q$18),('Demanda Oferta'!B17-'Demanda Oferta'!$B$14))*$R$14","v":0}]
[3,5,{"$f":"'Población Y RR.SS'!E12","v":0},{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B18-$B$14))*$D$14","v":0},0,0,{"$f":"POWER((1+DATOS!$Q$19),(B18-$B$14))*$G$14","v":0},{"$f":"G18*365","v":0},{"$f":"POWER((1+DATOS!$Q$19),(B18-$B$14))*$I$14","v":0},0,0,0,0,0,null,null,{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B18-'Demanda Oferta'!$B$14))*$Q$14","v":0},{"$f":"POWER((1+DATOS!$Q$18),('Demanda Oferta'!B18-'Demanda Oferta'!$B$14))*$R$14","v":0}]
[4,6,{"$f":"'Población Y RR.SS'!E13","v":0},{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B19-$B$14))*$D$14","v":0},0,0,{"$f":"POWER((1+DATOS!$Q$19),(B19-$B$14))*$G$14","v":0},0,{"$f":"POWER((1+DATOS!$Q$19),(B19-$B$14))*$I$14","v":0},0,0,0,0,0,null,null,{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B19-'Demanda Oferta'!$B$14))*$Q$14","v":0},{"$f":"POWER((1+DATOS!$Q$18),('Demanda Oferta'!B19-'Demanda Oferta'!$B$14))*$R$14","v":0}]
[5,7,{"$f":"'Población Y RR.SS'!E14","v":0},{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B20-$B$14))*$D$14","v":0},0,0,{"$f":"POWER((1+DATOS!$Q$19),(B20-$B$14))*$G$14","v":0},0,{"$f":"POWER((1+DATOS!$Q$19),(B20-$B$14))*$I$14","v":0},0,0,0,0,0,null,null,{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B20-'Demanda Oferta'!$B$14))*$Q$14","v":0},{"$f":"POWER((1+DATOS!$Q$18),('Demanda Oferta'!B20-'Demanda Oferta'!$B$14))*$R$14","v":0}]
[6,8,{"$f":"'Población Y RR.SS'!E15","v":0},{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B21-$B$14))*$D$14","v":0},0,0,{"$f":"POWER((1+DATOS!$Q$19),(B21-$B$14))*$G$14","v":0},0,{"$f":"POWER((1+DATOS!$Q$19),(B21-$B$14))*$I$14","v":0},0,0,0,0,0,null,null,{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B21-'Demanda Oferta'!$B$14))*$Q$14","v":0},{"$f":"POWER((1+DATOS!$Q$18),('Demanda Oferta'!B21-'Demanda Oferta'!$B$14))*$R$14","v":0}]
[7,9,{"$f":"'Población Y RR.SS'!E16","v":0},{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B22-$B$14))*$D$14","v":0},0,0,{"$f":"POWER((1+DATOS!$Q$19),(B22-$B$14))*$G$14","v":0},0,{"$f":"POWER((1+DATOS!$Q$19),(B22-$B$14))*$I$14","v":0},0,0,0,0,0,null,null,{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B22-'Demanda Oferta'!$B$14))*$Q$14","v":0},{"$f":"POWER((1+DATOS!$Q$18),('Demanda Oferta'!B22-'Demanda Oferta'!$B$14))*$R$14","v":0}]
[8,10,{"$f":"'Población Y RR.SS'!E17","v":0},{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B23-$B$14))*$D$14","v":0},0,0,{"$f":"POWER((1+DATOS!$Q$19),(B23-$B$14))*$G$14","v":0},0,{"$f":"POWER((1+DATOS!$Q$19),(B23-$B$14))*$I$14","v":0},0,0,0,0,0,null,null,{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B23-'Demanda Oferta'!$B$14))*$Q$14","v":0},{"$f":"POWER((1+DATOS!$Q$18),('Demanda Oferta'!B23-'Demanda Oferta'!$B$14))*$R$14","v":0}]
[9,11,{"$f":"'Población Y RR.SS'!E18","v":0},{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B24-$B$14))*$D$14","v":0},0,0,{"$f":"POWER((1+DATOS!$Q$19),(B24-$B$14))*$G$14","v":0},0,{"$f":"POWER((1+DATOS!$Q$19),(B24-$B$14))*$I$14","v":0},0,0,0,0,0,null,null,{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B24-'Demanda Oferta'!$B$14))*$Q$14","v":0},{"$f":"POWER((1+DATOS!$Q$18),('Demanda Oferta'!B24-'Demanda Oferta'!$B$14))*$R$14","v":0}]
[10,12,{"$f":"'Población Y RR.SS'!E19","v":0},{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B25-$B$14))*$D$14","v":0},0,0,{"$f":"POWER((1+DATOS!$Q$19),(B25-$B$14))*$G$14","v":0},{"$f":"G25*365","v":0},{"$f":"POWER((1+DATOS!$Q$19),(B25-$B$14))*$I$14","v":0},0,{"$f":"Q25*R25","v":0},0,0,0,null,null,{"$f":"POWER((1+DATOS!$Q$19),('Demanda Oferta'!B25-'Demanda Oferta'!$B$14))*$Q$14","v":0},{"$f":"POWER((1+DATOS!$Q$18),('Demanda Oferta'!B25-'Demanda Oferta'!$B$14))*$R$14","v":0}]
[]
[]
[]
[null,"AÑO","Residuos Domésticos (t/día)","Residuos No Domésticos (t/día)",null,null,"Demanda total (t/día)","Demanda total (t/año)","DEMANDA DEL SERVICIO DE LIMPIEZA PÚBLICA"]
[null,null,null,"Establecimientos ","Almacenamiento público ","Barrido de calles ",null,null,"ALMACENAMIENTO (T/día)","BARRIDO (T/día)","RECOLECCIÓN (T/día)"]
[null,1,{"$f":"E14","v":0},{"$f":"G14","v":0},{"$f":"I14","v":0},{"$f":"K14","v":0},{"$f":"SUM(C31:F31)","v":0},{"$f":"G31*365","v":0},{"$f":"E31","v":0},{"$f":"F31","v":0},{"$f":"C31+D31+E31+F31","v":0}]
[null,2,0,0,0,{"$f":"K15","v":0},{"$f":"SUM(C32:F32)","v":0},{"$f":"G32*365","v":0},{"$f":"E32","v":0},{"$f":"F32","v":0},{"$f":"C32+D32+E32+F32","v":0}]
[null,3,0,0,0,0,0,0,0,0,0]
[null,4,0,0,0,0,0,0,0,0,0]
[null,5,0,0,0,0,0,0,0,0,0]
[null,6,0,0,0,0,0,0,0,0,0]
[null,7,0,0,0,0,0,0,0,0,0]
[null,8,0,0,0,0,0,0,0,0,0]
[null,9,0,0,0,0,0,0,0,0,0]
[null,10,0,0,0,0,0,0,0,0,0]
[null,11,0,0,0,0,0,0,0,0,0]
[null,12,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"B) ESTIMACION DE LA OFERTA OPTIMIZADA DEL SERVICIO DE LIMPIEZA PÚBLICA"]
[]
[]
[null,"PROYECCIÓN DE LA CANTIDAD DE RESIDUOS SÓLIDOS DOMICILIARIOS"]
[null,"AÑO","ALMACENAMIENTO (T/DIA)",null,"BARRIDO (T/DIA)",null,"RECOLECCION",null,null,null,null,null,null,null,"Rendimiento optimo para el barrido",null,"BARRIDO\n(tn/barrer/km )","BARRIDO\n(Km / día )"]
[null,null," T/DÍA"," T/AÑO"," T/DÍA"," T/AÑO"," T/DÍA"," T/AÑO"]
[null,1,{"$f":"DATOS!V44+DATOS!V60","v":0},{"$f":"C51*365","v":0},{"$f":"Q51*R51","v":0},{"$f":"E51*365","v":0},{"$f":"DATOS!AT128","v":0},{"$f":"G51*365","v":0},null,null,null,null,null,null,1.7,null,{"$f":"Q14","v":0},{"$f":"$O$51*DATOS!N71","v":0}]
[null,2,{"$f":"C51","v":0},{"$f":"C52*365","v":0},0,{"$f":"E52*365","v":0},{"$f":"G51","v":0},{"$f":"G52*365","v":0},null,null,null,null,null,null,null,null,0,{"$f":"R51","v":0}]
[null,3,{"$f":"C52","v":0},0,0,{"$f":"E53*365","v":0},{"$f":"G52","v":0},{"$f":"G53*365","v":0},null,null,null,null,null,null,null,null,0,0]
[null,4,0,0,0,{"$f":"E54*365","v":0},0,0,null,null,null,null,null,null,null,null,0,0]
[null,5,0,0,0,{"$f":"E55*365","v":0},0,0,null,null,null,null,null,null,null,null,0,0]
[null,6,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,7,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,8,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,9,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,10,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,11,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,12,0,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[]
[]
[]
[2,"BALANCE OFERTA - DEMANDA"]
[]
[null,"BALANCE OFERTA - DEMANDA"]
[null,"Almacenamiento Público",null,null,"Barrido de calles",null,null,"Recolección"]
[null,"(t/día)",null,null,"(t/día)",null,null,"(t/día)"]
[null,"Demanda","Oferta optimizada","Déficit","Demanda","Oferta optimizada","Déficit","Demanda","Oferta optimizada","Déficit"]
[null,{"$f":"I31","v":0},{"$f":"C51","v":0},{"$f":"C72-B72","v":0},{"$f":"J31","v":0},{"$f":"E51","v":0},{"$f":"E72-F72","v":0},{"$f":"K31","v":0},{"$f":"G51","v":0},{"$f":"H72-I72","v":0}]
[0,0,{"$f":"C52","v":0},{"$f":"C73-B73","v":0},0,{"$f":"E52","v":0},{"$f":"E73-F73","v":0},0,{"$f":"G52","v":0},{"$f":"H73-I73","v":0}]
[1,0,0,0,0,0,0,0,0,0]
[2,0,0,0,0,0,0,0,0,0]
[3,0,0,0,0,0,0,0,0,0]
[4,0,0,0,0,0,0,0,0,0]
[5,0,0,0,0,0,0,0,0,0]
[6,0,0,0,0,0,0,0,0,0]
[7,0,0,0,0,0,0,0,0,0]
[8,0,0,0,0,0,0,0,0,0]
[9,0,0,0,0,0,0,0,0,0]
[10,0,0,0,0,0,0,0,0,0]
[]
[null,"BALANCE OFERTA - DEMANDA"]
[null,"Almacenamiento Público",null,null,"Barrido de calles",null,null,"Recolección"]
[null,"(t/Año)",null,null,"(t/Año)",null,null,"(t/Año)"]
[null,"Demanda","Oferta optimizada","Déficit","Demanda","Oferta optimizada","Déficit","Demanda","Oferta optimizada","Déficit"]
[null,{"$f":"B72*365","v":0},{"$f":"C72*365","v":0},0,0,0,0,0,0,0]
[0,{"$f":"B73*365","v":0},0,0,0,0,0,0,0,0]
[1,{"$f":"B74*365","v":0},0,0,0,0,0,0,0,0]
[2,{"$f":"B75*365","v":0},0,0,0,0,0,0,0,0]
[3,{"$f":"B76*365","v":0},0,0,0,0,0,0,0,0]
[4,{"$f":"B77*365","v":0},0,0,0,0,0,0,0,0]
[5,{"$f":"B78*365","v":0},0,0,0,0,0,0,0,0]
[6,{"$f":"B79*365","v":0},0,0,0,0,0,0,0,0]
[7,{"$f":"B80*365","v":0},0,0,0,0,0,0,0,0]
[8,{"$f":"B81*365","v":0},0,0,0,0,0,0,0,0]
[9,{"$f":"B82*365","v":0},0,0,0,0,0,0,0,0]
[10,{"$f":"B83*365","v":0},{"$f":"C83*365","v":0},0,0,0,0,0,0,{"$f":"J83*365","v":0}]

{"sheet":"Disp Final","index":9,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":false,"merged":[[26,15,26,16],[17,9,18,9],[20,15,20,17],[17,2,17,7],[17,12,18,12],[17,11,18,11],[17,8,18,8],[17,10,18,10],[13,1,13,6],[14,1,14,6],[17,1,19,1],[4,1,4,12],[1,1,1,12],[6,1,6,6],[11,1,11,6],[12,1,12,6],[7,1,7,6],[10,1,10,6],[8,1,8,6],[9,1,9,6]]}
[]
[null,"DEMANDA - OFERTA DE DISPOSICIÓN FINAL"]
[]
[]
[null,"RELLENO SANITARIO MANUAL"]
[]
[null,"PARÁMETROS",null,null,null,null,null,"VALOR"]
[null,"POBLACIÓN DEL ÁMBITO DE ESTUDIO",null,null,null,null,null,{"$f":"+'Población Y RR.SS'!E8","v":0}]
[null,"GENERACIÓN PER CÁPITA DE RR.SS",null,null,null,null,null,{"$f":"DATOS!Q25","v":0}]
[null,"TASA DE CRECIMIENTO GPC",null,null,null,null,null,{"$f":"DATOS!Q19","v":0.01}]
[null,"TASA DE CRECIMIENTO POBLACIONAL",null,null,null,null,null,{"$f":"DATOS!Q18","v":0}]
[null,"DENSIDAD DE RESIDUOS SÓLIDOS EN EL RELLENO SANITARIO (t/m3)",null,null,null,null,null,0.5]
[null,"PORCENTAJE DE MATERIAL DE COBERTURA ",null,null,null,null,null,0.2]
[null,"TIPO  DE INFRAESTRUCTURA",null,null,null,null,null,{"$f":"'Planteamiento Técnico'!C424","v":0}]
[null,"PROFUNDIDAD DE EXCAVACIÓN PARA TRINCHERA O ALTURA DE PLATAFORMA",null,null,null,null,null,{"$f":"'Planteamiento Técnico'!C479+'Planteamiento Técnico'!C533+'Planteamiento Técnico'!C591","v":0}]
[]
[]
[null,"AÑO","GENERACIÓN MUNICIPAL",null,null,null,null,null,"VOLUMEN DE RESIDUOS SÓLIDOS A DISPONER \n(m3/año)","VOLUMEN DE MATERIAL DE COBERTURA\n(m3/año)","VOLUMEN DE RESIDUOS DISPUESTOS EN EL RELLENO\n(m3)","VOLUMEN DEL RELLENO SANITARIO ACUMULADO\n(m3)","ÁREA"]
[null,null,"RESIDUOS SÓLIDOS DOMICILIARIOS\n(t/día)","RESIDUOS SÓLIDOS NO DOMICILIARIOS\n(t/día)","ALMACENAMIENTO (t/día)","BARRIDO (t/día)","RESIDUOS SÓLIDOS MUNICIPALES\n(t/día)","RESIDUOS SÓLIDOS MUNICIPALES\n(t/año)"]
[null,null,"(A)","(B)","( C )","(D)","(E) = (A) + (B) + (C) + (D)","(D)","(J) = (I) /0.5","(K) = (J) x 20%","(Li) = ∑ Ji x densidad","(N) = (Mi) + (Li)","Ha"]
[null,{"$f":"'Demanda Oferta'!B31","v":1},{"$f":"'Demanda Oferta'!C31","v":0},{"$f":"'Demanda Oferta'!D31","v":0},{"$f":"'Demanda Oferta'!E31","v":0},{"$f":"'Demanda Oferta'!F31","v":0},{"$f":"SUM(C21:F21)","v":0},{"$f":"G21*365","v":0},{"$f":"H21/$H$12","v":0}]
[null,{"$f":"'Demanda Oferta'!B32","v":2},{"$f":"'Demanda Oferta'!C32","v":0},{"$f":"'Demanda Oferta'!D32","v":0},{"$f":"'Demanda Oferta'!E32","v":0},{"$f":"'Demanda Oferta'!F32","v":0},{"$f":"SUM(C22:F22)","v":0},{"$f":"G22*365","v":0},{"$f":"H22/$H$12","v":0}]
[null,{"$f":"'Demanda Oferta'!B33","v":3},{"$f":"'Demanda Oferta'!C33","v":0},{"$f":"'Demanda Oferta'!D33","v":0},{"$f":"'Demanda Oferta'!E33","v":0},{"$f":"'Demanda Oferta'!F33","v":0},0,0,0]
[null,{"$f":"'Demanda Oferta'!B34","v":4},{"$f":"'Demanda Oferta'!C34","v":0},{"$f":"'Demanda Oferta'!D34","v":0},{"$f":"'Demanda Oferta'!E34","v":0},{"$f":"'Demanda Oferta'!F34","v":0},0,0,0,{"$f":"I24*0.2","v":0},{"$f":"I24+J24","v":0},{"$f":"K24","v":0},{"$f":"IFERROR((L24/$H$15)/10000,0)","v":0}]
[null,{"$f":"'Demanda Oferta'!B35","v":5},{"$f":"'Demanda Oferta'!C35","v":0},{"$f":"'Demanda Oferta'!D35","v":0},{"$f":"'Demanda Oferta'!E35","v":0},{"$f":"'Demanda Oferta'!F35","v":0},0,0,0,0,{"$f":"I25+J25","v":0},{"$f":"K25+L24","v":0},0]
[null,{"$f":"'Demanda Oferta'!B36","v":6},{"$f":"'Demanda Oferta'!C36","v":0},{"$f":"'Demanda Oferta'!D36","v":0},{"$f":"'Demanda Oferta'!E36","v":0},{"$f":"'Demanda Oferta'!F36","v":0},0,0,0,0,0,0,0]
[null,{"$f":"'Demanda Oferta'!B37","v":7},{"$f":"'Demanda Oferta'!C37","v":0},{"$f":"'Demanda Oferta'!D37","v":0},{"$f":"'Demanda Oferta'!E37","v":0},{"$f":"'Demanda Oferta'!F37","v":0},0,0,0,0,0,0,0]
[null,{"$f":"'Demanda Oferta'!B38","v":8},{"$f":"'Demanda Oferta'!C38","v":0},{"$f":"'Demanda Oferta'!D38","v":0},{"$f":"'Demanda Oferta'!E38","v":0},{"$f":"'Demanda Oferta'!F38","v":0},0,0,0,0,0,0,0]
[null,{"$f":"'Demanda Oferta'!B39","v":9},{"$f":"'Demanda Oferta'!C39","v":0},{"$f":"'Demanda Oferta'!D39","v":0},{"$f":"'Demanda Oferta'!E39","v":0},{"$f":"'Demanda Oferta'!F39","v":0},0,0,0,0,0,0,0]
[null,{"$f":"'Demanda Oferta'!B40","v":10},{"$f":"'Demanda Oferta'!C40","v":0},{"$f":"'Demanda Oferta'!D40","v":0},{"$f":"'Demanda Oferta'!E40","v":0},{"$f":"'Demanda Oferta'!F40","v":0},0,0,0,0,0,0,0]
[null,{"$f":"'Demanda Oferta'!B41","v":11},{"$f":"'Demanda Oferta'!C41","v":0},{"$f":"'Demanda Oferta'!D41","v":0},{"$f":"'Demanda Oferta'!E41","v":0},{"$f":"'Demanda Oferta'!F41","v":0},0,0,0,0,0,0,0]
[null,{"$f":"'Demanda Oferta'!B42","v":12},{"$f":"'Demanda Oferta'!C42","v":0},{"$f":"'Demanda Oferta'!D42","v":0},{"$f":"'Demanda Oferta'!E42","v":0},{"$f":"'Demanda Oferta'!F42","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H24:H32)","v":0},null,null,{"$f":"SUM(K24:K32)","v":0},"ÁREA LIBRE",{"$f":"M32*0.3","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"ÁREA TOTAL",{"$f":"M32+M33","v":0}]

{"sheet":"Planteamiento Técnico","index":10,"n_rows":621,"n_cols":17,"rows_kept":621,"cut":false,"hidden":false,"merged":[[267,1,267,9],[286,1,286,7],[197,1,197,2],[279,1,279,7],[284,1,284,7],[0,1,0,10],[43,1,43,6],[41,1,41,10],[57,1,57,6],[65,1,65,6],[14,5,17,5],[24,1,24,2],[27,5,30,5],[31,5,31,6],[27,1,30,1],[31,1,31,2],[4,1,4,10],[18,1,18,2],[11,1,11,2],[14,1,17,1],[18,5,18,6],[96,1,96,6],[107,1,107,6],[171,1,171,2],[195,1,195,2],[196,1,196,2],[137,1,137,10],[158,1,158,7],[164,1,164,7],[169,1,169,2],[170,1,170,2],[166,1,166,9],[192,1,192,7],[190,1,190,7],[184,1,184,7],[622,0,624,14],[289,1,289,2],[418,9,418,11],[352,2,352,4],[290,1,290,2],[291,1,291,2],[343,2,343,4],[347,2,347,4],[338,1,338,10],[611,1,611,10],[592,1,592,10],[352,9,352,11],[416,1,416,13],[346,9,346,11],[343,9,343,11],[344,9,344,11],[342,9,342,11],[347,9,347,11],[348,9,348,11],[349,9,349,11],[342,2,342,4],[344,2,344,4],[345,2,345,4],[346,2,346,4],[345,9,345,11],[348,2,348,4],[349,2,349,4]]}
[null,"DETERMINACIÓN DE LA INVERSIÓN\n( CANTIDADES )"]
[]
[]
[]
[null,{"$f":"FICHA!C231","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"}]
[]
[]
[null,"A. Almacenamiento en vías urbanas de alto tránsito peatonal"]
[]
[null,"Tipo","Capacidad (m3)","Cantidad (und)"]
[null,"Papeleras de 50 lts"]
[null,"Total",null,{"$f":"SUM(D11:D11)","v":0}]
[]
[null,"Tipo","Capacidad (m3)","Cantidad (und)",null,"Tipo","Capacidad (m3)","Cantidad (und)"]
[null,"Contenedores superficiales",null,null,null,"Contenedores Soterrados"]
[]
[]
[]
[null,"Total",null,{"$f":"SUM(D15:D18)","v":0},null,"Total",null,{"$f":"SUM(H15:H18)","v":0}]
[]
[null,"B. Almacenamiento en espacios públicos de alta afluencia peatonal"]
[]
[null,"Tipo","Capacidad (m3)","Cantidad (und)"]
[null,"Papeleras"]
[null,"Total",null,{"$f":"SUM(D24:D24)","v":0}]
[]
[null,"Tipo","Capacidad (m3)","Cantidad (und)",null,"Tipo","Capacidad (m3)","Cantidad (und)"]
[null,"Contenedores superficiales",null,null,null,"Contenedores Soterrados"]
[]
[]
[]
[null,"Total",null,{"$f":"SUM(D28:D31)","v":0},null,"Total",null,{"$f":"SUM(H28:H31)","v":0}]
[]
[null,"Requerimiento a lo largo del Horizonte de Evaluación"]
[]
[null,"Descripción (Requerimiento en vías urbanas y áreas públicas)","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10"]
[null,{"$f":"B11","v":"Papeleras de 50 lts"}]
[null,{"$f":"F15","v":"Contenedores Soterrados"}]
[null,{"$f":"B15","v":"Contenedores superficiales"}]
[null,"TOTAL",{"$f":"SUM(C37:C39)","v":0},{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},{"$f":"SUM(F37:F39)","v":0}]
[]
[null,{"$f":"FICHA!C232","v":"Adecuado barrido de vías urbanas y áreas públicas"}]
[]
[null,"DATOS PARA EL BARRIDO"]
[null,"Descripción","Año 1","Año 4","Año 7","Año 10","Unidades"]
[null,"Demanda de Barrido",{"$f":"'Demanda Oferta'!E74","v":0},{"$f":"'Demanda Oferta'!E77","v":0},{"$f":"'Demanda Oferta'!E80","v":0},{"$f":"'Demanda Oferta'!E83","v":0},"km / dia"]
[null,"Vías expresas o evitamiento",{"$f":"POWER((1+DATOS!$Q$18),((DATOS!$N$9+1)-DATOS!$N$8))*DATOS!$S$81","v":0},{"$f":"POWER((1+DATOS!$Q$18),((DATOS!$N$9+4)-DATOS!$N$8))*DATOS!$S$81","v":0},{"$f":"POWER((1+DATOS!$Q$18),((DATOS!$N$9+7)-DATOS!$N$8))*DATOS!$S$81","v":0},{"$f":"POWER((1+DATOS!$Q$18),((DATOS!$N$9+10)-DATOS!$N$8))*DATOS!$S$81","v":0},"km / dia"]
[null,"Vías principales sin capa de cobertura",{"$f":"POWER((1+DATOS!$Q$18),((DATOS!$N$9+1)-DATOS!$N$8))*(DATOS!$S$101+DATOS!$S$111)","v":0},{"$f":"POWER((1+DATOS!$Q$18),((DATOS!$N$9+4)-DATOS!$N$8))*(DATOS!$S$101+DATOS!$S$111)","v":0},{"$f":"POWER((1+DATOS!$Q$18),((DATOS!$N$9+7)-DATOS!$N$8))*(DATOS!$S$101+DATOS!$S$111)","v":0},{"$f":"POWER((1+DATOS!$Q$18),((DATOS!$N$9+10)-DATOS!$N$8))*(DATOS!$S$101+DATOS!$S$111)","v":0},"km / dia"]
[]
[null,"Rendimiento óptimo para el barrido manual"]
[]
[null,"TIPO DE BARRIDO"]
[null,"BARRIDO MANUAL"]
[null,"BARRIDO MIXTO ( MANUAL Y MECANIZADO)"]
[]
[null,"BARRIDO MANUAL"]
[]
[null,"i. Personal"]
[null,"Descripción","Año 1","Año 4","Año 7","Año 10","Unidades"]
[null,"Demanda de Barrido",{"$f":"C46","v":0},{"$f":"D46","v":0},{"$f":"E46","v":0},{"$f":"F46","v":0},"km / dia"]
[null,"Personal Propuesto",{"$f":"IFERROR(ROUNDUP(C46/$C$50,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(D46/$C$50,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(E46/$C$50,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(F46/$C$50,0),0)","v":0},"barrenderos"]
[null,"Personal existente",{"$f":"DATOS!N71","v":0},{"$f":"C62","v":0},{"$f":"D62","v":0},{"$f":"E62","v":0},"barrenderos"]
[null,"Personal adicional",{"$f":"C61-C62","v":0},{"$f":"D61-D62","v":0},{"$f":"E61-E62","v":0},{"$f":"F61-F62","v":0},"barrenderos"]
[null,"Total barrenderos",{"$f":"IF(C63<1,0,C63)+C62","v":0},{"$f":"IF(D63<1,0,D63)+D62","v":0},{"$f":"IF(E63<1,0,E63)+E62","v":0},{"$f":"IF(F63<1,0,F63)+F62","v":0},"barrenderos"]
[]
[null,"ii. Equipos"]
[null,"Descripción","Cantidad","Cantidad a adquirir \nal Año 0","Cantidad a adquirir \nal Año 3","Cantidad a adquirir \nal Año 6","Cantidad a adquirir \nal Año 9"]
[null,"Coches de barrido de 240 lt",1,{"$f":"$C$68*C64","v":0},{"$f":"$C$68*D64","v":0},{"$f":"$C$68*E64","v":0},{"$f":"$C$68*F64","v":0}]
[null,0,1,{"$f":"IFERROR(0,ROUNDUP(D68/MID($B$69,11,2),0)*$C$69)","v":0},{"$f":"IFERROR(0,ROUNDUP(E68/MID($B$69,11,2),0)*$C$69)","v":0},0,0]
[]
[null,"iii. Herrramientas e insumos"]
[null,"Kit de herramientas barrido","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Conos de seguridad color naranja fosforecente",3,2,{"$f":"C73*D73","v":6},{"$f":"C64","v":0},{"$f":"E73*F73","v":0}]
[null,"Escobas de paja",2,6,{"$f":"C74*D74","v":12},{"$f":"C64","v":0},0]
[null,"Escobillón  de cerda",1,3,{"$f":"C75*D75","v":3},{"$f":"C64","v":0},0]
[null,"Escobas metálicas",2,6,{"$f":"C76*D76","v":12},{"$f":"C64","v":0},0]
[null,"Recogedor Metálico",2,2,{"$f":"C77*D77","v":4},{"$f":"C64","v":0},0]
[null,"Bolsas de 120 lts (millar)",{"$f":"C64*30","v":0},12,{"$f":"C78*D78/1000","v":0},{"$f":"C64","v":0},0]
[null,"Punzon",1,6,{"$f":"C79*D79/1000","v":6.0000000000000001E-3},{"$f":"C64","v":0},0]
[]
[]
[null,"iv. Equipos de protección personal (EEPs)"]
[null,"Kit EPPs seguridad barrido","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Camisaco con cintas reflectivas",1,4,{"$f":"C84*D84","v":4},{"$f":"D64","v":0},{"$f":"E84*F84","v":0}]
[null,"Pantalón de drill con cintas reflectivas",1,3,3,{"$f":"F84","v":0},0]
[null,"Polo",1,6,6,{"$f":"F85","v":0},0]
[null,"Gorro",1,3,3,0,0]
[null,"Poncho Impermeable",1,2,2,0,0]
[null,"Guante nylon",1,12,12,0,0]
[null,"Mascarilla de Drill",1,12,12,0,0]
[null,"Zapatillas",1,4,4,0,0]
[null,"Mochila",1,1,1,0,0]
[null,"Botas de jebe con forro",1,3,3,{"$f":"F92","v":0},0]
[]
[]
[null,"MANUAL Y MECANIZADO"]
[null,"i. Personal"]
[null,"Descripción","Año 1","Año 4","Año 7","Año 10","Unidades"]
[null,"Demanda de Barrido",{"$f":"C46","v":0},0,0,0,"km / dia"]
[null,"Vías expresas o evitamiento",0,0,0,0,"km / dia"]
[null,"Personal Propuesto manual",{"$f":"IFERROR(ROUNDUP((C99-C100)/$C$50,0),0)","v":0},{"$f":"IFERROR(ROUNDUP((D99-D100)/$C$50,0),0)","v":0},{"$f":"IFERROR(ROUNDUP((E99-E100)/$C$50,0),0)","v":0},{"$f":"IFERROR(ROUNDUP((F99-F100)/$C$50,0),0)","v":0},"barrenderos"]
[null,"Personal existente manual",{"$f":"C62","v":0},{"$f":"D62","v":0},{"$f":"E62","v":0},{"$f":"F62","v":0},"barrenderos"]
[null,"Personal adicional",{"$f":"C101-C102","v":0},{"$f":"D101-D102","v":0},{"$f":"E101-E102","v":0},{"$f":"F101-F102","v":0},"barrenderos"]
[null,"Total barrenderos manual",{"$f":"IF(C103<1,0,C103)+C102","v":0},{"$f":"IF(D103<1,0,D103)+D102","v":0},{"$f":"IF(E103<1,0,E103)+E102","v":0},{"$f":"IF(F103<1,0,F103)+F102","v":0},"barrenderos"]
[null,"Personal barrido mecanizado",{"$f":"C112","v":0},{"$f":"D112","v":false},{"$f":"E112","v":false},{"$f":"F112","v":false},"barrenderos"]
[null,"PERSONAL TOTAL",{"$f":"C104+C105","v":0},{"$f":"D104+D105","v":0},{"$f":"E104+E105","v":0},{"$f":"F104+F105","v":0},"barrenderos"]
[]
[null,"ii. Equipos"]
[null,"Descripción","Cantidad","Cantidad a adquirir \nal Año 0","Cantidad a adquirir \nal Año 3","Cantidad a adquirir \nal Año 6","Cantidad a adquirir \nal Año 9"]
[null,"Coches de barrido de 240 lt",1,{"$f":"C104","v":0},{"$f":"D104","v":0},{"$f":"E104","v":0},{"$f":"F104","v":0}]
[null,0,null,{"$f":"IFERROR(0,ROUNDUP(D110/MID($B$111,11,2),0)*$C$111)","v":0},{"$f":"IFERROR(0,ROUNDUP(E110/MID($B$111,11,2),0)*$C$111)","v":0},0,0]
[null,0,null,{"$f":"IF($B$112=\"Barredora mecánica grande\",(ROUNDUP((C100)/BASE!$C$311,0)),IF($B$112=\"Barredora mecánica mediana\",(ROUNDUP((C100)/BASE!$C$312,0)),IF($B$112=\"Barredora mecánica pequeña\",(ROUNDUP((C100)/BASE!$C$313,0)))))","v":false},{"$f":"IF($B$112=\"Barredora mecánica grande\",(ROUNDUP((D100)/BASE!$C$311,0)),IF($B$112=\"Barredora mecánica mediana\",(ROUNDUP((D100)/BASE!$C$312,0)),IF($B$112=\"Barredora mecánica pequeña\",(ROUNDUP((D100)/BASE!$C$313,0)))))","v":false},{"$f":"IF($B$112=\"Barredora mecánica grande\",(ROUNDUP((E100)/BASE!$C$311,0)),IF($B$112=\"Barredora mecánica mediana\",(ROUNDUP((E100)/BASE!$C$312,0)),IF($B$112=\"Barredora mecánica pequeña\",(ROUNDUP((E100)/BASE!$C$313,0)))))","v":false},{"$f":"IF($B$112=\"Barredora mecánica grande\",(ROUNDUP((F100)/BASE!$C$311,0)),IF($B$112=\"Barredora mecánica mediana\",(ROUNDUP((F100)/BASE!$C$312,0)),IF($B$112=\"Barredora mecánica pequeña\",(ROUNDUP((F100)/BASE!$C$313,0)))))","v":false}]
[]
[null,"iii. Herrramientas e insumos"]
[null,"Kit de herramientas barrido","Cantidad por operario","Veces a comprar por año","Requerimiento Total aunal por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Conos de seguridad color naranja fosforecente",3,2,{"$f":"C116*D116","v":6},{"$f":"C106","v":0},{"$f":"E116*F116","v":0}]
[null,"Escobas de paja",2,6,12,{"$f":"F116","v":0},{"$f":"E117*F117","v":0}]
[null,"Escobillón  de cerda",1,3,3,0,0]
[null,"Escobas metálicas",2,6,12,0,0]
[null,"Recogedor Metálico",2,2,4,0,0]
[null,"Bolsas de 120 lts (millar)",{"$f":"30*5","v":150},12,{"$f":"ROUNDUP((C121*D121/1000),0)","v":2},0,0]
[null,"Punzon",1,6,6,0,0]
[]
[null,"iv. Equipos de protección personal (EEPs)"]
[null,"Kit EPPs seguridad barrido","Cantidad por operario","Veces a comprar por año","Requerimiento Total aunal por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Camisaco con cintas reflectivas",1,4,{"$f":"C126*D126","v":4},{"$f":"C106","v":0},{"$f":"E126*F126","v":0}]
[null,"Pantalón de drill con cintas reflectivas",1,3,{"$f":"C127*D127","v":3},{"$f":"F126","v":0},{"$f":"E127*F127","v":0}]
[null,"Polo",1,6,6,{"$f":"F127","v":0},{"$f":"E128*F128","v":0}]
[null,"Gorro",1,3,3,0,{"$f":"E129*F129","v":0}]
[null,"Poncho Impermeable",1,2,2,0,0]
[null,"Guante nylon",1,12,12,0,0]
[null,"Mascarilla de Drill",1,12,12,0,0]
[null,"Zapatillas",1,4,4,0,0]
[null,"Mochila",1,3,3,0,0]
[null,"Botas de jebe con forro",1,1,1,0,0]
[]
[]
[null,{"$f":"FICHA!C233","v":"Adecuada capacidad para la recolección y transporte"}]
[]
[null,"TIPO DE POBLACIÓN"]
[null,"POBLACIÓN HASTA 10 MIL HABITANTES"]
[null,"POBLACIÓN MAYOR A 10 MIL HABITANTES"]
[]
[null,"HASTA 10 MIL HABITANTES"]
[]
[null,"Recoleccion de residuos sólidos NO APROVECHABLES"]
[null,"Demandad a cubrir al día",{"$f":"'Demanda Oferta'!H83","v":0},"t / día"]
[null,"N° de días a recolectar en la semana",null,"días"]
[null,"Cantidad de residuos a recolectar por dia de recolección",{"$f":"IFERROR(C147*7/C148,0)","v":0},"t/día de recolección"]
[]
[]
[null,"Tipo vehículo - CONVENCIONAL","Capacidad del vehículo (m3)","Densidad residuos tipo vehículo (t/m3)","% de efectividad por viaje","Capacidad efectiva de recolección (t/viaje)","N° turnos por día","N° viajes por turno","Recolección promedio por vehículo (t/día de recolección)","N° de vehículos","Recolección Total (t/día recolección)","Distancia promedio recorrida por vehículo / por dia de recoleccíón (km)","Distancia promedio recorrida por vehículo al relleno sanitario / por dia (km)","Ida y vuelta","Distancia total recorrida (km)"]
[null,"Camión Compactador 4 m3 - con alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B153)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,{"$f":"+C153*D153*E153","v":0},null,null,{"$f":"F153*G153*H153","v":0},null,{"$f":"I153*J153","v":0},null,null,2,{"$f":"G153*H153*J153*(L153+M153)*N153","v":0}]
[null,"Camión Compactador 4 m3 - sin alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B154)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"Camión Compactador 6 m3 - con alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B155)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"Camión Compactador 6 m3 sin alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B156)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"Camión Baranda 4 m3",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B157)),0.5,DATOS!$Q$26/1000)","v":0},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"Camión Baranda 8 m3",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B158)),0.5,DATOS!$Q$26/1000)","v":0},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"TOTAL",null,null,null,null,null,null,{"$f":"SUM(I153:I158)","v":0},{"$f":"SUM(J153:J158)","v":0},{"$f":"SUM(K153:K158)","v":0},null,null,null,{"$f":"SUM(O153:O158)","v":0}]
[]
[null,"Tipo vehículo - NO CONVENCIONAL","Capacidad del vehículo (m3)","Densidad residuos tipo vehículo (t/m3)","% de efectividad por viaje","Capacidad efectiva de recolección (t/viaje)","N° turnos por día","N° viajes por turno","Recolección promedio por vehículo (t/día de recolección)","N° de vehículos","Recolección Total (t/día recolección)","Distancia promedio recorrida por vehículo / por día de recolección (km)","Distancia promedio recorrida por vehículo al relleno sanitario / por día (km)","Ida y vuelta","Distancia total recorrida (km)"]
[null,"Vehículo tipo Trimóvil",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B162)),0.5,DATOS!$Q$26/1000)","v":0},0.9,{"$f":"+C162*D162*E162","v":0},null,null,{"$f":"F162*G162*H162","v":0},null,{"$f":"I162*J162","v":0},null,null,2,{"$f":"G162*H162*J162*(L162+M162)*N162","v":0}]
[null,"Vehículo tipo Trimóvil",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B163)),0.5,DATOS!$Q$26/1000)","v":0},0.9,{"$f":"+C163*D163*E163","v":0},null,null,{"$f":"F163*G163*H163","v":0},null,{"$f":"I163*J163","v":0},null,null,2,{"$f":"G163*H163*J163*(L163+M163)*N163","v":0}]
[null,"Otros (especifique)",null,{"$f":"'Planteamiento Técnico'!C148*'Planteamiento Técnico'!A1611","v":0},0.9,{"$f":"+C164*D164*E164","v":0},null,null,{"$f":"F164*G164*H164","v":0},null,{"$f":"I164*J164","v":0},null,null,2,{"$f":"G164*H164*J164*(L164+M164)*N164","v":0}]
[null,"TOTAL",null,null,null,null,null,null,{"$f":"SUM(I162:I164)","v":0},{"$f":"SUM(J162:J164)","v":0},{"$f":"SUM(K162:K164)","v":0},null,null,null,{"$f":"SUM(O162:O164)","v":0}]
[]
[null,"CANTIDAD TOTAL DE RESIDUOS SÓLIDOS A RECOLECTAR (T/DÍA)",null,null,null,null,null,null,null,null,{"$f":"K159+K165","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,"Recolección de residuos sólidos APROVECHABLES"]
[]
[null,"Cantidad de  residuos sólidos aprovechables (t/día)",null,"t / día"]
[null,"Porcentaje de residuos sólidos a recolectar",null,"%"]
[null,"N° de días a recolectar en la semana",null,"días"]
[null,"Cantidad de residuos a recolectar por día de recolección",{"$f":"IFERROR(C177*C178*7/C179,0)","v":0},"t/día de recolección"]
[]
[]
[null,"Tipo vehículo . CONVENCIONAL","Capacidad del vehículo (m3)","Densidad residuos tipo vehículo (t/m3)","% de efectividad por viaje","Capacidad efectiva de recolección (t/viaje)","N° turnos por día","N° viajes por turno","Recolección promedio por vehículo (t/día)","N° de vehículos","Recolección Total (t/día)","Distancia promedio recorrida por vehículo / por día de recolección (km)","Distancia promedio recorrida por vehículo al relleno sanitario / por día (km)","Ida y vuelta","Distancia total recorrida (km)"]
[null,null,null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B184)),0.5,DATOS!$Q$26/1000)","v":0},0.9,{"$f":"+C184*D184*E184","v":0},null,null,{"$f":"F184*G184*H184","v":0},null,{"$f":"I184*J184","v":0},null,null,2,{"$f":"G184*H184*J184*(L184+M184)*N184","v":0}]
[null,"TOTAL",null,null,null,null,null,null,null,{"$f":"SUM(J184:J184)","v":0},{"$f":"SUM(K184:K184)","v":0},null,null,null,{"$f":"SUM(O184:O184)","v":0}]
[]
[null,"Tipo vehículo - NO CONVENCIONAL","Capacidad del vehículo (m3)","Densidad residuos tipo vehículo (t/m3)","% de efectividad por viaje","Capacidad efectiva de recolección (t/viaje)","N° turnos por día","N° viajes por turno","Recolección promedio por vehículo (t/día)","N° de vehículos","Recolección Total (t/día)","Distancia promedio recorrida por vehículo / por día de recolección (km)","Distancia promedio recorrida por vehículo al relleno sanitario / por día (km)","Ida y vuelta","Distancia total recorrida (km)"]
[null,null,null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B188)),0.5,DATOS!$Q$26/1000)","v":0},0.9,{"$f":"+C188*D188*E188","v":0},null,null,{"$f":"F188*G188*H188","v":0},null,{"$f":"I188*J188","v":0},null,null,2,{"$f":"G188*H188*J188*(L188+M188)*N188","v":0}]
[null,null,null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B189)),0.5,DATOS!$Q$26/1000)","v":0},0.9,{"$f":"+C189*D189*E189","v":0},null,null,{"$f":"D189*E189*F189","v":0},null,{"$f":"I189*J189","v":0},null,null,2,{"$f":"G189*H189*J189*(L189+M189)*N189","v":0}]
[null,"Otros (especifique)",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B190)),0.5,DATOS!$Q$26/1000)","v":0},0.9,{"$f":"+C190*D190*E190","v":0},null,null,{"$f":"D190*E190*F190","v":0},null,{"$f":"I190*J190","v":0},null,null,2,{"$f":"G190*H190*J190*(L190+M190)*N190","v":0}]
[null,"TOTAL",null,null,null,null,null,null,null,{"$f":"SUM(J188:J190)","v":0},{"$f":"SUM(K188:K190)","v":0},null,null,null,{"$f":"SUM(O188:O190)","v":0}]
[]
[null,"CANTIDAD TOTAL DE RESIDUOS SÓLIDOS APROVECHABLES A RECOLECTAR (T/DÍA)",null,null,null,null,null,null,{"$f":"K185+K191","v":0}]
[]
[]
[]
[]
[]
[]
[null,"i. Personal"]
[null,"Descripción","Cantidad por vehículo","Cantidad total"]
[null,"Ayudantes vehículo compactador/baranda",null,{"$f":"C202*($J$159+$J$185)","v":0}]
[null,"Ayudantes vehículo trimóvil/triciclo",1,{"$f":"C203*($J$165+$J$191)","v":0}]
[null,"Ayudantes",null,{"$f":"SUM(D202:D203)","v":0}]
[null,"Choferes vehículo compactador/baranda",1,{"$f":"C205*($J$159+$J$185)","v":0}]
[null,"Choferes vehículo trimóvil/triciclo",1,{"$f":"C206*($J$164+$J$191)","v":0}]
[null,"Choferes",null,{"$f":"D205","v":0}]
[]
[null,"ii. Herramientas"]
[null,"Descripción","Cantidad por vehículo","Veces a comprar por año","Requerimiento Total anual por vehículo","N° kits requeridos","Requerimiento al Año 0"]
[null,"Escobas de paja",3,4,{"$f":"C211*D211","v":12},{"$f":"$J$159+$J$165+$J$185+$J$191","v":0},{"$f":"E211*F211","v":0}]
[null,"Manta de nylon",1,1,{"$f":"C212*D212","v":1},{"$f":"F211","v":0},{"$f":"E212*F212","v":0}]
[null,"Pala cuchara",2,1,2,{"$f":"F212","v":0},0]
[null,"Zapas",2,1,2,0,0]
[null,"Rastrillos ",2,3,6,0,0,null,null,null,null,null,null,null,null,null,false]
[null,"Conos de Seguridad color naranja fosforescente",2,4,8,0,0]
[null,"Botiquín",1,3,3,0,0]
[null,"Extintor",1,1,1,0,0]
[]
[null,"iii. Equipos de protección del personal (EPPs)"]
[null,"EPP's Ayudantes"]
[null,"Descripción","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Camisaco con cinta reflectiva",1,2,{"$f":"C223*D223","v":2},{"$f":"D204","v":0},{"$f":"E223*F223","v":0}]
[null,"Pantalón con cinta reflectiva",1,2,{"$f":"C224*D224","v":2},{"$f":"F223","v":0},{"$f":"E224*F224","v":0}]
[null,"Polos",1,3,3,{"$f":"F224","v":0},0]
[null,"Faja",2,2,4,0,0]
[null,"Gorro taslan ",1,2,2,0,0]
[null,"Poncho impermeable",1,1,1,0,0]
[null,"Lentes",1,2,2,0,0]
[null,"Guante nylon",1,6,6,0,0]
[null,"Guantes de cuero reforzados",1,3,3,0,0]
[null,"Mascarilla de Drill",1,6,6,0,0]
[null,"Botín de cuero con punta de acero",1,2,2,0,0]
[null,"Botas de jebe con forro",1,3,3,0,0]
[null,"Mochilas",1,1,1,0,0]
[]
[null,"EPP's Choferes y supervisores"]
[null,"Descripción","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Camisaco con cinta reflectiva",1,6,{"$f":"C239*D239","v":6},{"$f":"D207","v":0},{"$f":"E239*F239","v":0}]
[null,"Pantalón de drill  con cinta reflectiva",1,2,{"$f":"C240*D240","v":2},{"$f":"F239","v":0},{"$f":"E240*F240","v":0}]
[null,"Polos ",1,2,{"$f":"C241*D241","v":2},{"$f":"F240","v":0},{"$f":"E241*F241","v":0}]
[null,"Gorro taslan ",1,3,{"$f":"C242*D242","v":3},{"$f":"F241","v":0},{"$f":"E242*F242","v":0}]
[null,"Botín de cuero con punta de acero",1,2,{"$f":"C243*D243","v":2},{"$f":"F242","v":0},{"$f":"E243*F243","v":0}]
[]
[]
[null,"POBLACIÓN MAYOR A 10 MIL HABITANTES"]
[]
[null,"Recolección de residuos sólidos NO APROVECHABLES"]
[null,"Demanda a cubrir al día",{"$f":"'Demanda Oferta'!H83","v":0},"t / día"]
[null,"N° de días a recolectar en la semana",null,"días"]
[null,"Cantidad de residuos a recolectar por día de recolección",{"$f":"IFERROR(C249*7/C250,0)","v":0},"t/día de recolección"]
[]
[]
[null,"Recolección de residuos sólidos NO APROVECHABLES"]
[null,"Tipo vehículo - CONVENCIONAL","Capacidad del vehículo (m3)","Densidad residuos tipo vehículo (t/m3)","% de efectividad por viaje","Capacidad efectiva de recolección (t/viaje)","N° turnos por día","N° viajes por turno","Recolección promedio por vehículo (t/día)","N° de vehículos","Recolección Total (t/día recolección)","Distancia promedio recorrida por vehículo / por día de recolección (km)","Distancia promedio recorrida por vehículo al relleno sanitario / por día (km)","Ida y vuelta","Distancia total recorrida (km)"]
[null,"Camión Compactador 6 m3 - con alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B256)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,{"$f":"+C256*D256*E256","v":0},2,2,{"$f":"F256*G256*H256","v":0},null,{"$f":"I256*J256","v":0},null,null,2,{"$f":"G256*H256*J256*(L256+M256)*N256","v":0}]
[null,"Camión Compactador 6 m3 sin alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B257)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,{"$f":"+C257*D257*E257","v":0},null,null,{"$f":"F257*G257*H257","v":0},null,{"$f":"I257*J257","v":0},null,null,2,{"$f":"G257*H257*J257*(L257+M257)*N257","v":0}]
[null,"Camión Compactador 8 m3 - con alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B258)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"Camión Compactador 10 m3 sin alza contenedor ",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B259)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"Camión Compactador 10 m3 - con alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B260)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"Camión Compactador 10 m3 sin alza contenedor ",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B261)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"Camión Compactador 12 m3 - con alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B262)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"Camión Compactador 12 m3 sin alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B263)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"Camión Compactador 15 m3 - con alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B264)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"Camión Compactador 15 m3 sin alza contenedor",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B265)),0.5,DATOS!$Q$26/1000)","v":0.5},0.9,0,null,null,0,null,0,null,null,2,0]
[null,"TOTAL",null,null,null,null,null,null,{"$f":"SUM(I256:I265)","v":0},{"$f":"SUM(J256:J265)","v":0},{"$f":"SUM(K256:K265)","v":0},null,null,null,{"$f":"SUM(O256:O265)","v":0}]
[]
[null,"CANTIDAD TOTAL DE RESIDUOS SÓLIDOS A RECOLECTAR (T/DÍA)",null,null,null,null,null,null,null,null,{"$f":"K266","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K268<C251,\"REVISAR\",\"OK\")","v":"OK"}]
[null,"Recolección de residuos sólidos APROVECHABLES"]
[]
[null,"Cantidad de Residuos Sólidos aprovechables (t/día)",null,"t / día"]
[null,"Porcentaje de residuos sólidos a recolectar",null,"%"]
[null,"N° de días a recolectar en la semana",null,"días"]
[null,"Cantidad de residuos a recolectar por día de recolección",{"$f":"IFERROR(C272*C273*7/C274,0)","v":0},"t/día de recolección"]
[]
[]
[null,"Tipo vehículo . CONVENCIONAL","Capacidad del vehículo (m3)","Densidad residuos tipo vehículo (t/m3)","% de efectividad por viaje","Capacidad efectiva de recolección (t/viaje)","N° turnos por día","N° viajes por turno","Recolección promedio por vehículo (t/día)","N° de vehículos","Recolección Total (t/día)","Distancia promedio recorrida por vehículo / por día de recolección (km)","Distancia promedio recorrida por vehículo al relleno sanitario / por día (km)","Ida y vuelta","Distancia total recorrida (km)"]
[null,"Camión Baranda",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B279)),0.5,DATOS!$Q$26/1000)","v":0},0.9,{"$f":"+C279*D279*E279","v":0},{"$f":"+D279*E279*F279","v":0},null,{"$f":"G279*H279","v":0},null,null,null,null,2,{"$f":"G279*H279*J279*(L279+M279)*N279","v":0}]
[null,"TOTAL",null,null,null,null,null,null,null,{"$f":"SUM(J279)","v":0},{"$f":"SUM(K279)","v":0},null,null,null,{"$f":"SUM(O279)","v":0}]
[]
[null,"Tipo vehículo - NO CONVENCIONAL","Capacidad del vehículo (m3)","Densidad residuos tipo vehículo (t/m3)","% de efectividad por viaje","Capacidad efectiva de recolección (t/viaje)","N° turnos por día","N° viajes por turno","Recolección promedio por vehículo (t/día de recolección)","N° de vehículos","Recolección Total (t/día recolección)","Distancia promedio recorrida por vehículo / por día de recolección (km)","Distancia promedio recorrida por vehículo al relleno sanitario / por día (km)","Ida y vuelta","Distancia total recorrida (km)"]
[null,"Vehículo Trimóvil",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B283)),0.5,DATOS!$Q$26/1000)","v":0},0.9,{"$f":"+C283*D283*E283","v":0},{"$f":"+D283*E283*F283","v":0},null,{"$f":"G283*H283","v":0},null,null,null,null,2,{"$f":"G283*H283*J283*(L283+M283)*N283","v":0}]
[null,"Vehículo Triciclo",null,{"$f":"IF(ISNUMBER(FIND(\"Compactador\",B284)),0.5,DATOS!$Q$26/1000)","v":0},0.9,{"$f":"+C284*D284*E284","v":0},{"$f":"+D284*E284*F284","v":0},null,{"$f":"G284*H284","v":0},null,null,null,null,2,{"$f":"G284*H284*J284*(L284+M284)*N284","v":0}]
[null,"TOTAL",null,null,null,null,null,null,null,{"$f":"SUM(J283:J284)","v":0},{"$f":"SUM(K283:K284)","v":0},null,null,null,{"$f":"SUM(O283:O284)","v":0}]
[]
[null,"CANTIDAD TOTAL DE RESIDUOS SÓLIDOS APROVECHABLES A RECOLECTAR (T/DÍA)",null,null,null,null,null,null,{"$f":"K280+K285","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,"Descripción","Cantidad por vehículo","Cantidad total"]
[null,"Ayudantes vehículo compactador/baranda",null,{"$f":"C296*($J$266+$J$280)","v":0}]
[null,"Ayudantes vehículo trimóvil/triciclo",1,{"$f":"C297*$J$285","v":0}]
[null,"Ayudantes",null,{"$f":"SUM(D296:D297)","v":0}]
[null,"Choferes vehículo compactador/baranda",1,{"$f":"C299*($J$266+$J$280)","v":0}]
[null,"Choferes vehículo trimóvil/triciclo",1,{"$f":"C300*$J$285","v":0}]
[null,"Choferes",null,{"$f":"SUM(D299:D300)","v":0}]
[]
[null,"ii. Herramientas"]
[null,"Descripción","Cantidad por vehículo","Veces a comprar por año","Requerimiento Total anual por vehículo","N° kits requeridos","Requerimiento al Año 0"]
[null,"Escobas de paja",3,4,{"$f":"C305*D305","v":12},{"$f":"$J$266+$J$280+$J$285","v":0},{"$f":"E305*F305","v":0}]
[null,"Manta de nylon",1,1,{"$f":"C306*D306","v":1},{"$f":"F305","v":0},{"$f":"E306*F306","v":0}]
[null,"Pala cuchara",2,1,2,{"$f":"F306","v":0},0]
[null,"Zapas",2,1,2,0,0]
[null,"Rastrillos ",2,3,6,0,0,null,null,null,null,null,null,null,null,null,false]
[null,"Conos de seguridad color naranja fosforescente",2,2,4,0,0]
[null,"Botiquín",1,3,3,0,0]
[null,"Extintor",1,1,1,0,0]
[]
[null,"iii. Equipos de protección del personal (EPPs)"]
[null,"EPP's Ayudantes"]
[null,"Descripción","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Camisaco con cinta reflectiva",1,2,{"$f":"C317*D317","v":2},{"$f":"D298","v":0},{"$f":"E317*F317","v":0}]
[null,"Pantalón con cinta reflectiva",1,2,{"$f":"C318*D318","v":2},{"$f":"F317","v":0},{"$f":"E318*F318","v":0}]
[null,"Polos",1,3,3,{"$f":"F318","v":0},0]
[null,"Faja",2,2,4,0,0]
[null,"Gorro",1,2,2,0,0]
[null,"Poncho impermeable",1,1,1,0,0]
[null,"Lentes",1,2,2,0,0]
[null,"Guante nylon",1,6,6,0,0]
[null,"Guantes de cuero reforzados",1,3,3,0,0]
[null,"Mascarilla de Drill",1,6,6,0,0]
[null,"Botín de cuero con punta de acero",1,2,2,0,0]
[null,"Botas de jebe con forro",1,3,3,0,0]
[null,"Mochilas",1,1,1,0,0]
[]
[null,"EPP's Choferes y supervisores"]
[null,"Descripción","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Camisaco con cinta reflectiva",1,6,{"$f":"C333*D333","v":6},{"$f":"D301","v":0},{"$f":"E333*F333","v":0}]
[null,"Pantalón de drill con cinta reflectiva",1,2,{"$f":"C334*D334","v":2},{"$f":"F333","v":0},{"$f":"E334*F334","v":0}]
[null,"Polos ",1,2,{"$f":"C335*D335","v":2},{"$f":"F334","v":0},{"$f":"E335*F335","v":0}]
[null,"Gorro taslan ",1,3,{"$f":"C336*D336","v":3},{"$f":"F335","v":0},{"$f":"E336*F336","v":0}]
[null,"Botín de cuero ",1,2,{"$f":"C337*D337","v":2},{"$f":"F336","v":0},{"$f":"E337*F337","v":0}]
[]
[null,{"$f":"FICHA!B261","v":"Adecuada valorización de los residuos sólidos"}]
[]
[null,"RESIDUOS SÓLIDOS ORGÁNICOS",null,null,null,null,null,null,"RESIDUOS SÓLIDOS INORGÁNICOS"]
[]
[null,"DESCRIPCIÓN","VALOR",null,null,null,null,null,"DESCRIPCIÓN","CANTIDAD (T/DÍA)"]
[null,"Cantidad de residuos sólidos orgánicos generados en viviendas (T/Día)",null,null,null,null,null,null,"Cantidad de residuos sólidos inorgánicos aprovechables generados en viviendas"]
[null,"Cantidad de residuos sólidos orgánicos generados en mercados, ferias y/o similares (T/Día)",null,null,null,null,null,null,"Cantidad de residuos sólidos inorgánicos aprovechables generados en fuentes no domiciliarias"]
[null,"Porcentaje de valorización de residuos de orgánicos (%)",null,null,null,null,null,null,"Porcentaje de valorización de residuos de orgánicos"]
[null,"Cantidad total de residuos orgánicos a valorizar  (T/Día)",{"$f":"(C345+C344)*C346","v":0},null,null,null,null,null,"Cantidad total de residuos inorgánicos a valorizar",{"$f":"(J345+J344)*J346","v":0}]
[null,"0 - 2 t/día","MANUAL",null,null,null,null,null,"0 - 4 t/día","MANUAL"]
[null,"Mayor de 2 - 10 t/día","SEMIMECANIZADA",null,null,null,null,null,"Mayor de 4 - 50 t/día","SEMIMECANIZADA"]
[null,"Mayor de 10 t/día","MECANIZADA",null,null,null,null,null,"Mayor de 50 t/día","MECANIZADA"]
[]
[]
[null,"TIPO DE PLANTA",null,null,null,null,null,null,"TIPO DE PLANTA"]
[]
[]
[null,"i. Personal",null,null,null,null,null,null,"i. Personal"]
[null,"Descripción","Cantidad de operarios","Cantidad total",null,null,null,null,"Descripción","Cantidad de operarios","Cantidad total"]
[null,"Operarios para la valorización de orgánicos",null,{"$f":"C358","v":0},null,null,null,null,"Operarios para la valorización de inorgánicos",null,{"$f":"J358","v":0}]
[null,{"$f":"IF(C353=\"\",\"\",IF(C353=\"SEMIMECANIZADO\",\"Maquinista\",IF(C353=\"MECANIZADO\",\"Maniquista\",IF(C353=\"MANUAL\",\"\"))))","v":""},null,{"$f":"C359","v":0},null,null,null,null,{"$f":"IF(J353=\"\",\"\",IF(J353=\"SEMIMECANIZADO\",\"Maquinista\",IF(J353=\"MECANIZADO\",\"Maniquista\",IF(J353=\"MANUAL\",\"\"))))","v":""},null,{"$f":"J359","v":0}]
[]
[null,"ii. Equipos",null,null,null,null,null,null,"ii. Equipos"]
[]
[null,null,null,null,null,null,null,null,"Cantidad de residuos solidos generados","0 - 2 t/día"]
[]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento total Año 0",null,null,null,"Descripción -MANUAL","Cantidad","Veces a comprar por año","Requerimiento total Año 0"]
[null,"Balanza electrónica no mayor a 1 tonelada",null,1,{"$f":"C366*D366","v":0},null,null,null,"Balanza electrónica no mayor a 1 tonelada",null,1,{"$f":"J366*K366","v":0}]
[null,"Extintor",null,1,{"$f":"C367*D367","v":0},null,null,null,"Extintor",null,1,{"$f":"J367*K367","v":0}]
[null,"Medidor de PH",null,1,{"$f":"C368*D368","v":0},null,null,null,"Mesa de segregación",null,1,{"$f":"J368*K368","v":0}]
[null,"Termómetro industrial",null,6,{"$f":"C369*D369","v":0},null,null,null,"Monta carga manual",null,1,{"$f":"J369*K369","v":0}]
[null,null,null,null,null,null,null,null,"Prensa hidráulica  (Capacidad de operación > 2 - 4 t/día)",null,1,{"$f":"J370*K370","v":0}]
[]
[]
[null,"ii. Maquinaria"]
[null,null,null,null,null,null,null,null,"Cantidad de residuos solidos generados","> 4 - 50 t/día"]
[]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento total Año 0",null,null,null,"Descripción - SEMIMECANIZADA","Cantidad","Veces a comprar por año","Requerimiento total Año 0"]
[null,"Minicargador sobre ruedas - SEMIMECANIZADO",null,1,{"$f":"C377*D377","v":0},null,null,null,"Balanza electrónica no mayor a 1 tonelada",null,1,{"$f":"J377*K377","v":0}]
[null,"Minicargador sobre ruedas - MECANIZADO",null,1,{"$f":"C378*D378","v":0},null,null,null,"Extintor",null,1,{"$f":"J378*K378","v":0}]
[null,"Volteadora mecánica - MECANIZADO",null,1,{"$f":"C379*D379","v":0},null,null,null,"Faja transportadora ",null,1,{"$f":"J379*K379","v":0}]
[null,null,null,null,null,null,null,null,"Prensa hidráulica",null,1,{"$f":"J380*K380","v":0}]
[null,"ii. Herramientas e insumos"]
[null,"Descripción","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0",null,"Cantidad de residuos solidos generados","> 50 t/día"]
[null,"Trinche",1,3,{"$f":"C383*D383","v":3},{"$f":"D358","v":0},{"$f":"E383*F383","v":0}]
[null,"Carretillas",1,1,{"$f":"C384*D384","v":1},{"$f":"F383","v":0},{"$f":"E384*F384","v":0},null,"Descripción - MECANIZADA","Cantidad","Veces a comprar por año","Requerimiento total Año 0"]
[null,"Lampas",1,1,{"$f":"C385*D385","v":1},{"$f":"F384","v":0},{"$f":"E385*F385","v":0},null,"Balanza electrónica no mayor a 1 tonelada",null,1,{"$f":"J385*K385","v":0}]
[null,"Zarandas",1,3,{"$f":"C386*D386","v":3},{"$f":"F385","v":0},{"$f":"E386*F386","v":0},null,"Extintor",null,1,{"$f":"J386*K386","v":0}]
[null,"Costalillos de yute de 75 lts",null,12,{"$f":"C387*D387","v":0},{"$f":"F386","v":0},{"$f":"E387*F387","v":0},null,"Criba tambor",null,1,{"$f":"J387*K387","v":0}]
[null,null,null,null,null,null,null,null,"Prensa hidráulica",null,1,{"$f":"J388*K388","v":0}]
[null,"iii. Equipos de protección del personal (EPPs)"]
[null,"Descripción","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0",null,"iiI. Maquinaria"]
[null,"Camisaco",1,2,{"$f":"C391*D391","v":2},{"$f":"($D$358+$D$359)","v":0},{"$f":"E391*F391","v":0},null,"Descripción (SEMIMECANIZADA - MECANIZADA)","Cantidad","Veces a comprar por año","Requerimiento total Año 0"]
[null,"Pantalón",1,2,{"$f":"C392*D392","v":2},{"$f":"($D$358+$D$359)","v":0},{"$f":"E392*F392","v":0},null,"Monta carga  (Solo para SEMIMECANIZADA O MECANIZADA)",null,1,{"$f":"J392*K392","v":0}]
[null,"Polos ",1,3,3,0,0,null,"iv. Herramientas"]
[null,"Gorro taslan",1,2,2,0,0,null,"Descripción","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Casco de seguridad",1,1,1,0,0,null,"Escobas",3,4,{"$f":"J395*K395","v":12},{"$f":"K358+K359","v":0},{"$f":"L395*M395","v":0}]
[null,"Poncho impermeable",1,1,1,0,0,null,"Recogedor",2,1,{"$f":"J396*K396","v":2},{"$f":"M395","v":0},{"$f":"L396*M396","v":0}]
[null,"Lentes ",1,2,2,0,0,null,"Kit de herramientas (martillo, desarmador, comba, alicate)",1,1,{"$f":"J397*K397","v":1},{"$f":"M396","v":0},{"$f":"L397*M397","v":0}]
[null,"Guantes de cuero pulido",1,6,6,0,0,null,"Zacas de 1000 lts",null,12,{"$f":"J398*K398","v":0},{"$f":"M397","v":0},{"$f":"L398*M398","v":0}]
[null,"Mascarillas con filtros",1,3,3,0,0]
[null,"Filtros para mascarilla",1,6,6,0,0]
[null,"Botín de cuero con punta de acero",1,6,6,0,0,null,"v. Equipos de protección del personal (EPPs)"]
[null,"Fajas",1,2,2,0,0,null,"Descripción","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Chalecos",1,2,2,0,0,null,"Camisaco ",1,2,{"$f":"J403*K403","v":2},{"$f":"$K$358+$K$359","v":0},{"$f":"L403*M403","v":0}]
[null,null,null,null,null,null,null,null,"Pantalón ",1,2,{"$f":"J404*K404","v":2},{"$f":"$K$358+$K$359","v":0},{"$f":"L404*M404","v":0}]
[null,null,null,null,null,null,null,null,"Polos ",1,3,3,0,0]
[null,null,null,null,null,null,null,null,"Gorro taslan",1,2,2,0,0]
[null,null,null,null,null,null,null,null,"Casco de seguridad",1,1,1,0,0]
[null,null,null,null,null,null,null,null,"Poncho impermeable",1,1,1,0,0]
[null,null,null,null,null,null,null,null,"Lentes ",1,2,2,0,0]
[null,null,null,null,null,null,null,null,"Guantes de cuero pulido",1,6,6,0,0]
[null,null,null,null,null,null,null,null,"Mascarillas con filtros",1,3,3,0,0]
[null,null,null,null,null,null,null,null,"Filtros para mascarilla",1,6,6,0,0]
[null,null,null,null,null,null,null,null,"Botín de cuero con punta de acero",1,6,6,0,0]
[null,null,null,null,null,null,null,null,"Fajas",1,2,2,0,0]
[null,null,null,null,null,null,null,null,"Chalecos",1,2,2,0,0]
[]
[null,{"$f":"FICHA!C393","v":"Adecuada disposición final de los residuos sólidos"}]
[]
[null,"DESCRIPCIÓN","VALOR"]
[null,"Cantidad total de residuos sólidos orgánicos generados  (T/Día)",{"$f":"'Población Y RR.SS'!E29","v":0}]
[null,"0 - 6 t/día","MANUAL"]
[null,"Mayor de 6 - 50 t/día","SEMIMECANIZADA"]
[null,"Mayor de 50 t/día","MECANIZADA"]
[null,"TIPO DE PLANTA"]
[]
[]
[null,"RELLENO SANITARIO MANUAL"]
[]
[]
[null,"Cantidad de residuos sólidos generados","> 2 - 6 t/día"]
[]
[null,"i. Personal"]
[null,"Descripción","Cantidad","Cantidad total"]
[null,"Operadores",null,{"$f":"C434","v":0}]
[null,"Maquinista (Solo para generación de > 2 - 6 t/día)",{"$f":"+C445","v":0},{"$f":"C435","v":0}]
[]
[null,"ii. Equipos"]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento total Año 0"]
[null,"Extintor",null,1,{"$f":"C439*D439","v":0}]
[null,"Bomba de lixiviados",null,1,{"$f":"C440*D440","v":0}]
[null,"Generador eléctrico",null,1,{"$f":"C441*D441","v":0}]
[]
[null,"ii. Maquinaria"]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento total Año 0"]
[null,"Minicargador (Solo para generación de > 2 - 6 t/día)",null,1,{"$f":"C445*D445","v":0}]
[]
[null,"iii. Herramientas"]
[null,"Descripción","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Picos",1,4,{"$f":"C449*D449","v":4},{"$f":"$D$434","v":0},{"$f":"E449*F449","v":0}]
[null,"Lampas",1,3,3,{"$f":"F449","v":0},0]
[null,"Carretilla de construcción ",1,1,1,{"$f":"F450","v":0},0]
[null,"Rastrillo metálico",1,1,1,{"$f":"F451","v":0},0]
[null,"Trinche",1,3,3,{"$f":"F452","v":0},0]
[null,"Rodillo de compactación manual (Solo para generaciones de 0 - 2 t/día)",{"$f":"+C434","v":0},1,0,{"$f":"F453","v":0},0]
[]
[null,"iv.Mobiliario"]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento Total anual","N° kits requeridos","Requerimiento al Año 0"]
[null,"Escritorios ",3,1,{"$f":"C458*D458","v":3},null,{"$f":"E458*F458","v":0}]
[null,"Archivador de madera",3,1,3,null,0]
[null,"Pizarra acrílica",2,1,2,null,0]
[null,"Mesa para comedor",2,1,2,null,0]
[null,"Sillas de madera ",2,1,2,null,0]
[null,"Cocina",1,1,1,null,0]
[]
[null,"v. Equipos de protección del personal (EPPs)"]
[null,"Descripción","Cantidad por operario","Veces a comprar por año","Requerimiento Total anual por operario","N° kits requeridos","Requerimiento al Año 0"]
[null,"Camisaco",1,2,{"$f":"C467*D467","v":2},{"$f":"C434+C435","v":0},{"$f":"E467*F467","v":0}]
[null,"Pantalón de drill ",1,2,{"$f":"C468*D468","v":2},{"$f":"F467","v":0},{"$f":"E468*F468","v":0}]
[null,"Polos ",1,3,3,{"$f":"F468","v":0},0]
[null,"Casco de seguridad",1,1,1,0,0]
[null,"Gorro taslan",1,2,2,0,0]
[null,"Poncho impermeable",1,1,1,0,0]
[null,"Lentes ",1,2,2,0,0]
[null,"Guantes de cuero reforzados",1,6,6,0,0]
[null,"Mascarilla de doble filtro contra polvo y gases",1,3,3,0,0]
[null,"Filtros para mascarilla",1,12,12,0,0]
[null,"Botín de cuero punta acero",1,2,2,{"$f":"F476","v":0},0]
[]
[null,"Profundidad o altura máxima de la trinchera/plataforma ",null,"No mayor a 3 m"]
[]
[null,"RELLENO SANITARIO SEMIMECANIZADO"]
[]
[null,"Cantidad de residuos sólidos generados","> 6 - 20 t/día"]
[]
[null,"i. Personal"]
[null,"Descripción","Cantidad","Cantidad total"]
[null,"Operadores",null,{"$f":"C487","v":0}]
[null,"Maquinista",{"$f":"C499","v":0},{"$f":"C488","v":0}]
[]
[null,"ii. Equipos"]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento total Año 0"]
[null,"Extintor",null,1,{"$f":"C492*D492","v":0}]
[null,"Bomba de lixiviados",null,1,{"$f":"C493*D493","v":0}]
[null,"Generador eléctrico",null,1,{"$f":"C494*D494","v":0}]
[null,"Balanza (Solo para generación > 20 - 50 t/día )",null,1,{"$f":"C495*D495","v":0}]
[]
[null,"ii. Maquinaria"]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento total Año 0"]
[null,"Minicargador",null,1,{"$f":"C499*D499","v":0}]
[]
[null,"iii. Herramientas"]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento Total anual","N° kits requeridos","Requerimiento al Año 0"]
[null,"Picos",1,4,{"$f":"C503*D503","v":4},{"$f":"$D$487","v":0},{"$f":"E503*F503","v":0}]
[null,"Lampas",1,3,{"$f":"C504*D504*$D$487","v":0},{"$f":"F503","v":0},{"$f":"E504*F504","v":0}]
[null,"Carretilla de construcción ",1,1,{"$f":"C505*D505*$D$487","v":0},{"$f":"F504","v":0},{"$f":"E505*F505","v":0}]
[null,"Rastrillo metálico",1,1,{"$f":"C506*D506*$D$487","v":0},{"$f":"F505","v":0},{"$f":"E506*F506","v":0}]
[null,"Trinche",1,3,{"$f":"C507*D507*$D$487","v":0},{"$f":"F506","v":0},{"$f":"E507*F507","v":0}]
[]
[null,"iv.Mobiliario"]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento Total anual","N° kits requeridos","Requerimiento al Año 0"]
[null,"Escritorios ",3,1,{"$f":"C511*D511","v":3},null,{"$f":"E511*F511","v":0}]
[null,"Archivador de madera",3,1,3,null,0]
[null,"Pizarra acrílica",2,1,2,null,0]
[null,"Mesa para comedor",2,1,2,null,0]
[null,"Sillas de madera ",2,1,2,null,0]
[null,"Cocina",1,1,1,null,0]
[]
[null,"v. Equipos de protección del personal (EPPs)"]
[null,"Operarios"]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento Total anual","N° kits requeridos","Requerimiento al Año 0"]
[null,"Camisaco",1,2,{"$f":"C521*D521","v":2},{"$f":"($D$487+$D$488)","v":0},{"$f":"E521*F521","v":0}]
[null,"Pantalón de drill ",1,2,{"$f":"C522*D522","v":2},{"$f":"($D$487+$D$488)","v":0},{"$f":"E522*F522","v":0}]
[null,"Polos ",1,3,3,0,0]
[null,"Casco de seguridad",1,1,1,0,0]
[null,"Gorro taslan",1,2,2,0,0]
[null,"Poncho impermeable",1,1,1,0,0]
[null,"Lentes ",1,2,2,0,0]
[null,"Guantes de cuero reforzados",1,6,6,0,0]
[null,"Mascarilla de doble filtro contra polvo y gases",1,3,3,0,0]
[null,"Filtros para mascarilla",1,12,12,0,0]
[null,"Botín de cuero punta acero",1,2,2,0,0]
[]
[null,"Profundidad o altura máxima de la trinchera/plataforma "]
[]
[]
[null,"RELLENO SANITARIO MECANIZADO "]
[]
[null,"Cantidad de residuos sólidos generados","> 50 - 100 t/día"]
[]
[null,"i. Personal"]
[null,"Descripción","Cantidad","Cantidad total"]
[null,"Operarios",null,{"$f":"C542","v":0}]
[null,"Maquinista",{"$f":"C554+C555+C556","v":0},{"$f":"C543","v":0}]
[]
[null,"ii. Equipos"]
[null,"Descripción ","Cantidad","Veces a comprar por año","Requerimiento total Año 0"]
[null,"Extintor",null,1,{"$f":"C547*D547","v":0}]
[null,"Bomba de lixiviados",null,1,{"$f":"C548*D548","v":0}]
[null,"Generador eléctrico",null,1,{"$f":"C549*D549","v":0}]
[null,"Balanza",null,1,0]
[]
[null,"iii. Maquinaria"]
[null,"Descripción","Cantidad","Cantidad total","Requerimiento total Año 0"]
[null,"Minicargador",null,1,{"$f":"C554*D554","v":0}]
[null,null,null,1,0]
[null,"Volquete de 12 m3.  (Generación  >  200 t/día )",null,1,0]
[]
[null,"iv. Herramientas"]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento Total anual","N° kits requeridos","Requerimiento al Año 0"]
[null,"Picos",3,4,{"$f":"C560*D560","v":12},{"$f":"$D$542","v":0},{"$f":"E560*F560","v":0}]
[null,"Lampas",3,3,{"$f":"C561*D561*$D$542","v":0},{"$f":"F560","v":0},{"$f":"E561*F561","v":0}]
[null,"Carretilla de construcción ",2,1,{"$f":"C562*D562*$D$542","v":0},{"$f":"F561","v":0},{"$f":"E562*F562","v":0}]
[null,"Rastrillo metálico",2,1,{"$f":"C563*D563*$D$542","v":0},{"$f":"F562","v":0},{"$f":"E563*F563","v":0}]
[null,"Trinche",2,3,{"$f":"C564*D564*$D$542","v":0},{"$f":"F563","v":0},{"$f":"E564*F564","v":0}]
[]
[null,"v.Mobiliario"]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento Total anual","N° kits requeridos","Requerimiento al Año 0"]
[null,"Escritorios ",3,1,{"$f":"C568*D568","v":3},null,{"$f":"E568*F568","v":0}]
[null,"Archivador de madera",3,1,3,null,0]
[null,"Pizarra acrílica",2,1,2,null,0]
[null,"Mesa para comedor",2,1,2,null,0]
[null,"Sillas de madera ",2,1,2,null,0]
[null,"Cocina",1,1,1,null,0]
[]
[null,"vi. Equipos de protección del personal (EPPs)"]
[null,"Operarios"]
[null,"Descripción","Cantidad","Veces a comprar por año","Requerimiento Total anual","N° kits requeridos","Requerimiento al Año 0"]
[null,"Camisaco",1,2,{"$f":"C578*D578","v":2},{"$f":"($D$542+$D$543)","v":0},{"$f":"E578*F578","v":0}]
[null,"Pantalón de drill ",1,2,{"$f":"C579*D579","v":2},{"$f":"F578","v":0},{"$f":"E579*F579","v":0}]
[null,"Polos ",1,3,3,{"$f":"F579","v":0},0]
[null,"Casco de seguridad",1,1,1,0,0]
[null,"Gorro taslan",1,2,2,0,0]
[null,"Poncho impermeable",1,1,1,0,0]
[null,"Lentes ",1,2,2,0,0]
[null,"Guantes de cuero reforzados",1,6,6,0,0]
[null,"Mascarilla de doble filtro contra polvo y gases",1,3,3,0,0]
[null,"Filtros para mascarilla",1,12,12,0,0]
[null,"Botín de cuero punta acero",1,2,2,0,0]
[]
[]
[null,"Profundidad o altura máxima de la trinchera/plataforma "]
[]
[null,{"$f":"FICHA!C399","v":"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública"}]
[]
[]
[null,"DESCRIPCIÓN","UNIDAD","CANTIDAD"]
[null,"Elaboración de la organización o modelo de gestión institucional del servicio de limpieza pública que asegure la eficiencia del servicio.","documento"]
[null,"Elaboración y/o actualización de los instrumentos de gestión administrativa para el servicio de limpieza pública (ROF, estatutos, ordenanzas, acuerdos y otros que coadyuden el proceso).","documento"]
[null,"Elaboración e implementación de planes de ruta para los procesos de barrido, recolección y transporte.","documento"]
[null,"Elaboración de los manuales de operación y mantenimiento de los procesos de almacenamiento, barrido, recolección y transporte, valorización y disposición final de los residuos sólidos","documento"]
[null,"Desarrollo de material educativo e implementación de talleres de capacitación y asistencia técnica al personal administrativo, técnico y operativo vinculado al Servicio de Limpieza Publica.","documento"]
[null,"Desarrollo e Implementación de un sistema contable por centros de costos para control de presupuestos  y actividades del  servicio de  limpieza  pública.(Incluye capacitación en el sistema).","documento"]
[null,"Desarrollo e Implementación de un sistema contable por centros de costos para control de presupuestos  y actividades del  servicio de  limpieza  pública.(Incluye capacitación en el sistema).","documento"]
[null,"Otros (especifique)","documento"]
[null,"Adquisición de equipo de cómputo (incluye mobiliario) para la supervisión y monitoreo del Servicio de Limpieza Pública","Equipamiento"]
[null,"Adquisición de  software para la supervisión y monitoreo del servicio de limpieza pública. ","documento"]
[null,"Adquisición de camioneta para el desarrollo de las actividades de Supervisión y monitoreo","Vehículo"]
[null,"Formulación y/o actualización de normas y sanciones asociadas al Servicio de Limpieza Pública","documento"]
[null,"Formulación de Indicadores formatos de registro para cada uno de los procesos del servicio de limpieza pública","documento"]
[null,"Otros (especifique)","documento"]
[]
[null,{"$f":"FICHA!C413","v":"Adecuada educación y cultura ambiental de la población"}]
[]
[null,"DESCRIPCIÓN","UNIDAD","CANTIDAD"]
[null,"Elaboración de carteles educativos y difusión en medios locales con mensajes orientados a afianzar los horarios de recolección, prevención de puntos críticos, consumo responsable y cultura de pago, considerando el contexto local y las campañas nacionales del Ministerio del Ambiente","documento"]
[null,"Elaboración de KIT educativo (juegos didácticos y rotafolio) con fines de información y educación ambiental dirigidos a la población para la mejora de las prácticas del manejo de los residuos sólidos.","documento"]
[null,"Otros (especifique)","documento"]
[null,"Formación de promotores ambientales comunitarios para la prevención de la generación de puntos críticos y el aprovechamiento de residuos sólidos","documento"]
[null,"Diseño e implementación de proyectos escolares ambientales integrados para el manejo de residuos sólidos considerando la estrategia pedagógica MARES (Manejo de residuos sólidos).","documento"]
[null,"Realización de feria de Intercambio de experiencias demostrativas para el manejo de residuos sólidos en instituciones educativas.","documento"]
[null,"Otros (especifique)","documento"]

{"sheet":"Costos Equip y Consul","index":11,"n_rows":359,"n_cols":9,"rows_kept":359,"cut":false,"hidden":false,"merged":[[1,1,1,8],[352,1,352,8],[263,1,263,3],[319,1,319,3],[198,1,198,3],[320,1,320,7],[310,1,310,3],[323,1,323,8],[239,1,239,3],[236,1,236,3],[248,1,248,3],[350,1,350,7],[341,1,341,8],[339,1,339,7],[223,1,223,3],[229,1,229,3],[16,1,16,8],[311,1,311,3],[141,1,141,3],[147,1,147,3],[154,1,154,3],[130,1,130,7],[213,1,213,3],[297,1,297,3],[235,1,235,3],[270,1,270,3],[256,1,256,3],[284,1,284,3],[52,1,52,7],[133,1,133,8],[107,1,107,7],[81,1,81,3],[4,1,4,8],[11,1,11,3],[51,1,51,7],[129,1,129,7],[88,1,88,3],[54,1,54,8],[12,1,12,7],[29,1,29,3],[50,1,50,3],[38,1,38,3],[97,1,97,7],[76,1,76,3],[96,1,96,3],[82,1,82,7],[64,1,64,3],[23,1,23,3],[271,1,271,3],[169,1,169,3],[247,1,247,3],[214,1,214,7],[170,1,170,7],[242,1,242,3],[192,1,192,3],[217,1,217,8],[189,1,189,3]]}
[]
[null,"COSTOS DE EQUIPAMIENTO Y CONSULTORÍAS"]
[]
[]
[null,{"$f":"FICHA!C231","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"}]
[null,"DESCRIPCIÓN","CATEGORÍA","UNIDAD","CANTIDAD PARCIAL","KIT REQUERIDOS","CANTIDAD TOTAL","COSTO UNITARIO\nS/","COSTOS PARCIALES S/"]
[null,{"$f":"B5","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"}]
[null,"EQUIPOS"]
[null,"Papeleras de 50 lts","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!D12+'Planteamiento Técnico'!D25","v":0},1,{"$f":"E9*F9","v":0},null,{"$f":"G9*H9","v":0}]
[null,"Contenedores superficiales","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!D19+'Planteamiento Técnico'!D32","v":0},1,{"$f":"E10*F10","v":0},null,{"$f":"G10*H10","v":0}]
[null,"Contenedores soterrados","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!H19+'Planteamiento Técnico'!H32","v":0},1,{"$f":"E11*F11","v":0},null,{"$f":"G11*H11","v":0}]
[null,"SUB TOTAL",null,null,{"$f":"SUM(E9:E11)","v":0},null,null,null,{"$f":"SUM(I8:I11)","v":0}]
[null,"TOTAL (S/.)",null,null,null,null,null,null,{"$f":"I12","v":0}]
[]
[]
[]
[null,{"$f":"FICHA!B252","v":"Adecuado barrido de vías urbanas y áreas públicas"}]
[null,{"$f":"+B6","v":"DESCRIPCIÓN"},"CATEGORÍA","UNIDAD","CANTIDAD PARCIAL","KIT REQUERIDOS","CANTIDAD TOTAL","COSTO UNITARIO S/","COSTOS PARCIALES S/"]
[null,{"$f":"B17","v":"Adecuado barrido de vías urbanas y áreas públicas"}]
[null,"BARRIDO MANUAL"]
[null,"EQUIPOS"]
[null,"Coches de barrido de 240 litros.","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!D68","v":0},1,{"$f":"E22*F22","v":0},null,{"$f":"G22*H22","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B69","v":0},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!D69","v":0},1,{"$f":"E23*F23","v":0},null,{"$f":"G23*H23","v":0}]
[null,"SUB TOTAL BARRIDO MANUAL",null,null,{"$f":"SUM(E22:E23)","v":0},null,null,null,{"$f":"SUM(I22:I23)","v":0}]
[null,"BARRIDO MANUAL Y MECANIZADO (MIXTO)"]
[null,"EQUIPOS"]
[null,{"$f":"'Planteamiento Técnico'!B110","v":"Coches de barrido de 240 lt"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!D110","v":0},1,{"$f":"E27*F27","v":0},null,{"$f":"G27*H27","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B111","v":0},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!D111","v":0},1,{"$f":"E28*F28","v":0},1,{"$f":"G28*H28","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B112","v":0},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!D112","v":false},1,{"$f":"E29*F29","v":0},1,{"$f":"G29*H29","v":0}]
[null,"SUB TOTAL BARRIDO MIXTO",null,null,{"$f":"SUM(E27:E29)","v":0},null,null,null,{"$f":"SUM(I27:I29)","v":0}]
[null,"HERRAMIENTAS"]
[null,{"$f":"'Planteamiento Técnico'!B73","v":"Conos de seguridad color naranja fosforecente"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E73","v":6},{"$f":"'Planteamiento Técnico'!F73+'Planteamiento Técnico'!F116","v":0},{"$f":"E32*F32","v":0},null,{"$f":"G32*H32","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B74","v":"Escobas de paja"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E74","v":12},{"$f":"'Planteamiento Técnico'!F74+'Planteamiento Técnico'!F117","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B75","v":"Escobillón  de cerda"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E75","v":3},{"$f":"'Planteamiento Técnico'!F75+'Planteamiento Técnico'!F118","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B76","v":"Escobas metálicas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E76","v":12},{"$f":"'Planteamiento Técnico'!F76+'Planteamiento Técnico'!F119","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B77","v":"Recogedor Metálico"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E77","v":4},{"$f":"'Planteamiento Técnico'!F77+'Planteamiento Técnico'!F120","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B78","v":"Bolsas de 120 lts (millar)"},"Equipamiento","Millar",{"$f":"'Planteamiento Técnico'!E78","v":0},{"$f":"'Planteamiento Técnico'!F78+'Planteamiento Técnico'!F121","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B79","v":"Punzon"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E79","v":6.0000000000000001E-3},{"$f":"'Planteamiento Técnico'!F79+'Planteamiento Técnico'!F122","v":0},0,null,0]
[null,"SUB TOTAL",null,null,null,null,null,null,{"$f":"SUM(I31:I38)","v":0}]
[null,"EQUIPOS DE PROTECCIÓN PERSONAL"]
[null,{"$f":"'Planteamiento Técnico'!B84","v":"Camisaco con cintas reflectivas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E84","v":4},{"$f":"'Planteamiento Técnico'!F84+'Planteamiento Técnico'!F126","v":0},{"$f":"E41*F41","v":0},null,{"$f":"G41*H41","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B85","v":"Pantalón de drill con cintas reflectivas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E85","v":3},{"$f":"'Planteamiento Técnico'!F85+'Planteamiento Técnico'!F127","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B86","v":"Polo"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E86","v":6},{"$f":"'Planteamiento Técnico'!F86+'Planteamiento Técnico'!F128","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B87","v":"Gorro"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E87","v":3},{"$f":"'Planteamiento Técnico'!F87+'Planteamiento Técnico'!F129","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B88","v":"Poncho Impermeable"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E88","v":2},{"$f":"'Planteamiento Técnico'!F88+'Planteamiento Técnico'!F130","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B89","v":"Guante nylon"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E89","v":12},{"$f":"'Planteamiento Técnico'!F89+'Planteamiento Técnico'!F131","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B90","v":"Mascarilla de Drill"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E90","v":12},{"$f":"'Planteamiento Técnico'!F90+'Planteamiento Técnico'!F132","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B91","v":"Zapatillas"},"Equipamiento","Pares",{"$f":"'Planteamiento Técnico'!E91","v":4},{"$f":"'Planteamiento Técnico'!F91+'Planteamiento Técnico'!F133","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B92","v":"Mochila"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E92","v":1},{"$f":"'Planteamiento Técnico'!F92+'Planteamiento Técnico'!F134","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B93","v":"Botas de jebe con forro"},"Equipamiento","Pares",{"$f":"'Planteamiento Técnico'!E93","v":3},{"$f":"'Planteamiento Técnico'!F93+'Planteamiento Técnico'!F135","v":0},0,null,0]
[null,"SUB TOTAL",null,null,null,null,null,null,{"$f":"SUM(I40:I50)","v":0}]
[null,"TOTAL BARIIRO MANUAL (S/.)",null,null,null,null,null,null,{"$f":"I51+I39+I24","v":0}]
[null,"TOTAL BARRIDO MANUAL Y MECANIZADO (S/.)",null,null,null,null,null,null,{"$f":"I51+I39+I30","v":0}]
[]
[null,{"$f":"FICHA!C233","v":"Adecuada capacidad para la recolección y transporte"}]
[null,"DESCRIPCIÓN","CATEGORÍA","UNIDAD","CANTIDAD","KIT REQUERIDOS","CANTIDAD TOTAL","COSTO UNITARIO\nS/","COSTOS PARCIALES S/"]
[null,"RECOLECCIÓN DE RESIDUOS SÓLIDOS NO APROVECHABLES"]
[null,"VEHÍCULO CONVENCIONAL - HASTA 10 MIL HABITANTES"]
[null,{"$f":"'Planteamiento Técnico'!B153","v":"Camión Compactador 4 m3 - con alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J153","v":0},1,{"$f":"E59*F59","v":0},null,{"$f":"G59*H59","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B154","v":"Camión Compactador 4 m3 - sin alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J154","v":0},1,0,null,{"$f":"G60*H60","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B155","v":"Camión Compactador 6 m3 - con alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J155","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B156","v":"Camión Compactador 6 m3 sin alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J156","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B157","v":"Camión Baranda 4 m3"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J157","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B158","v":"Camión Baranda 8 m3"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J158","v":0},1,0,null,0]
[null,"TOTAL",null,null,{"$f":"SUM(E59:E64)","v":0},null,null,null,{"$f":"SUM(I59:I64)","v":0}]
[null,"VEHÍCULO CONVENCIONAL - HASTA 10 MIL HABITANTES"]
[null,{"$f":"'Planteamiento Técnico'!B256","v":"Camión Compactador 6 m3 - con alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J256","v":0},1,{"$f":"E67*F67","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B257","v":"Camión Compactador 6 m3 sin alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J257","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B258","v":"Camión Compactador 8 m3 - con alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J258","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B259","v":"Camión Compactador 10 m3 sin alza contenedor "},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J259","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B260","v":"Camión Compactador 10 m3 - con alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J260","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B261","v":"Camión Compactador 10 m3 sin alza contenedor "},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J261","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B262","v":"Camión Compactador 12 m3 - con alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J262","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B263","v":"Camión Compactador 12 m3 sin alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J263","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B264","v":"Camión Compactador 15 m3 - con alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J264","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B265","v":"Camión Compactador 15 m3 sin alza contenedor"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J265","v":0},1,0,null,0]
[null,"TOTAL",null,null,{"$f":"SUM(E67:E76)","v":0},null,null,null,{"$f":"SUM(I67:I76)","v":0}]
[null,"VEHÍCULO NO CONVENCIONAL - HASTA 10 MIL HABITANTES"]
[null,{"$f":"'Planteamiento Técnico'!B162","v":"Vehículo tipo Trimóvil"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J162","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B163","v":"Vehículo tipo Trimóvil"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J163","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B164","v":"Otros (especifique)"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J164","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B159","v":"TOTAL"},null,null,{"$f":"SUM(E79:E81)","v":0},null,null,null,{"$f":"SUM(I79:I81)","v":0}]
[null,"TOTAL",null,null,null,null,null,null,{"$f":"I82+I77+I65","v":0}]
[null,"RECOLECCIÓN DE RESIDUOS SÓLIDOS APROVECHABLES"]
[null,"VEHÍCULO CONVENCIONAL - HASTA 10 MIL HABITANTES"]
[null,{"$f":"'Planteamiento Técnico'!B184","v":0},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J184","v":0},1,{"$f":"E86*F86","v":0},null,{"$f":"G86*H86","v":0}]
[null,"VEHÍCULO CONVENCIONAL - MAYOR A 10 MIL HABITANTES"]
[null,{"$f":"'Planteamiento Técnico'!B279","v":"Camión Baranda"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J279","v":0},1,{"$f":"E88*F88","v":0},null,{"$f":"G88*H88","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E86:E88)","v":0},null,null,null,{"$f":"SUM(I86:I88)","v":0}]
[null,"VEHÍCULO NO CONVENCIONAL - HASTA 10 MIL HABITANTES"]
[null,{"$f":"'Planteamiento Técnico'!B188","v":0},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J188","v":0},1,{"$f":"E91*F91","v":0},null,{"$f":"G91*H91","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B189","v":0},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J189","v":0},1,0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B190","v":"Otros (especifique)"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J190","v":0},1,0,null,0]
[null,"VEHÍCULO NO CONVENCIONAL - MAYOR A 10 MIL HABITANTES"]
[null,{"$f":"'Planteamiento Técnico'!B283","v":"Vehículo Trimóvil"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J283","v":0},1,{"$f":"E95*F95","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B284","v":"Vehículo Triciclo"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J284","v":0},1,0,null,0]
[null,"TOTAL",null,null,{"$f":"SUM(E91:E96)","v":0},null,null,null,{"$f":"SUM(I91:I96)","v":0}]
[null,"TOTAL (S/)",null,null,null,null,null,null,{"$f":"I97+I89","v":0}]
[null,"HERRAMIENTAS"]
[null,{"$f":"'Planteamiento Técnico'!B211","v":"Escobas de paja"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E211","v":12},{"$f":"'Planteamiento Técnico'!F211+'Planteamiento Técnico'!F305","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B212","v":"Manta de nylon"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E212","v":1},{"$f":"'Planteamiento Técnico'!F212+'Planteamiento Técnico'!F306","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B213","v":"Pala cuchara"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E213","v":2},{"$f":"'Planteamiento Técnico'!F213+'Planteamiento Técnico'!F307","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B214","v":"Zapas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E214","v":2},{"$f":"'Planteamiento Técnico'!F214+'Planteamiento Técnico'!F308","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B215","v":"Rastrillos "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E215","v":6},{"$f":"'Planteamiento Técnico'!F215+'Planteamiento Técnico'!F309","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B216","v":"Conos de Seguridad color naranja fosforescente"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E216","v":8},{"$f":"'Planteamiento Técnico'!F216+'Planteamiento Técnico'!F310","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B217","v":"Botiquín"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E217","v":3},{"$f":"'Planteamiento Técnico'!F217+'Planteamiento Técnico'!F311","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B218","v":"Extintor"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E218","v":1},{"$f":"'Planteamiento Técnico'!F218+'Planteamiento Técnico'!F312","v":0},0,null,0]
[null,"TOTAL (S/)",null,null,null,null,null,null,{"$f":"SUM(I100:I107)","v":0}]
[null,"EQUIPOS DE PROTECCIÓN PERSONAL"]
[null,"Ayudantes"]
[null,{"$f":"'Planteamiento Técnico'!B223","v":"Camisaco con cinta reflectiva"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E223","v":2},{"$f":"'Planteamiento Técnico'!F223+'Planteamiento Técnico'!F317","v":0},{"$f":"E111*F111","v":0},null,{"$f":"G111*H111","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B224","v":"Pantalón con cinta reflectiva"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E224","v":2},{"$f":"'Planteamiento Técnico'!F224+'Planteamiento Técnico'!F318","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B225","v":"Polos"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E225","v":3},{"$f":"'Planteamiento Técnico'!F225+'Planteamiento Técnico'!F319","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B226","v":"Faja"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E226","v":4},{"$f":"'Planteamiento Técnico'!F226+'Planteamiento Técnico'!F320","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B227","v":"Gorro taslan "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E227","v":2},{"$f":"'Planteamiento Técnico'!F227+'Planteamiento Técnico'!F321","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B228","v":"Poncho impermeable"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E228","v":1},{"$f":"'Planteamiento Técnico'!F228+'Planteamiento Técnico'!F322","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B229","v":"Lentes"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E229","v":2},{"$f":"'Planteamiento Técnico'!F229+'Planteamiento Técnico'!F323","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B230","v":"Guante nylon"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E230","v":6},{"$f":"'Planteamiento Técnico'!F230+'Planteamiento Técnico'!F324","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B231","v":"Guantes de cuero reforzados"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E231","v":3},{"$f":"'Planteamiento Técnico'!F231+'Planteamiento Técnico'!F325","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B232","v":"Mascarilla de Drill"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E232","v":6},{"$f":"'Planteamiento Técnico'!F232+'Planteamiento Técnico'!F326","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B233","v":"Botín de cuero con punta de acero"},"Equipamiento","Pares",{"$f":"'Planteamiento Técnico'!E233","v":2},{"$f":"'Planteamiento Técnico'!F233+'Planteamiento Técnico'!F327","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B234","v":"Botas de jebe con forro"},"Equipamiento","Pares",{"$f":"'Planteamiento Técnico'!E234","v":3},{"$f":"'Planteamiento Técnico'!F234+'Planteamiento Técnico'!F328","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B235","v":"Mochilas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E235","v":1},{"$f":"'Planteamiento Técnico'!F235+'Planteamiento Técnico'!F329","v":0},0,null,0]
[null,"Choferes"]
[null,{"$f":"'Planteamiento Técnico'!B333","v":"Camisaco con cinta reflectiva"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E239","v":6},{"$f":"'Planteamiento Técnico'!F239+'Planteamiento Técnico'!F333","v":0},{"$f":"E125*F125","v":0},null,{"$f":"G125*H125","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B334","v":"Pantalón de drill con cinta reflectiva"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E240","v":2},{"$f":"'Planteamiento Técnico'!F240+'Planteamiento Técnico'!F334","v":0},{"$f":"E126*F126","v":0},null,{"$f":"G126*H126","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B335","v":"Polos "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E241","v":2},{"$f":"'Planteamiento Técnico'!F241+'Planteamiento Técnico'!F335","v":0},{"$f":"E127*F127","v":0},null,{"$f":"G127*H127","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B336","v":"Gorro taslan "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E242","v":3},{"$f":"'Planteamiento Técnico'!F242+'Planteamiento Técnico'!F336","v":0},{"$f":"E128*F128","v":0},null,{"$f":"G128*H128","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B337","v":"Botín de cuero "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E243","v":2},{"$f":"'Planteamiento Técnico'!F243+'Planteamiento Técnico'!F337","v":0},{"$f":"E129*F129","v":0},null,{"$f":"G129*H129","v":0}]
[null,"TOTAL (S/)",null,null,null,null,null,null,{"$f":"SUM(I110:I129)","v":0}]
[null,"TOTAL (S/)",null,null,null,null,null,null,{"$f":"I130+I108+I98+I83","v":0}]
[]
[]
[null,{"$f":"FICHA!B261","v":"Adecuada valorización de los residuos sólidos"}]
[null,"DESCRIPCIÓN","CATEGORÍA","UNIDAD","CANTIDAD PARCIAL","KIT REQUERIDOS","CANTIDAD TOTAL","COSTO UNITARIO\nS/","COSTOS PARCIALES S/"]
[null,"VALORIZACIÓN DE RESIDUOS ORGÁNICOS"]
[null,"EQUIPOS"]
[null,{"$f":"'Planteamiento Técnico'!B366","v":"Balanza electrónica no mayor a 1 tonelada"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E366","v":0},1,{"$f":"E138*F138","v":0},null,{"$f":"G138*H138","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B367","v":"Extintor"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E367","v":0},1,{"$f":"E139*F139","v":0},null,{"$f":"G139*H139","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B368","v":"Medidor de PH"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E368","v":0},1,{"$f":"E140*F140","v":0},null,{"$f":"G140*H140","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B369","v":"Termómetro industrial"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E369","v":0},1,{"$f":"E141*F141","v":0},null,{"$f":"G141*H141","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E138:E141)","v":0},null,null,null,{"$f":"SUM(I138:I141)","v":0}]
[null,"MAQUINARIAS - SEMIMECANIZADO"]
[null,"Minicargador sobre ruedas","Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!E377","v":0},1,{"$f":"E144*F144","v":0},null,{"$f":"G144*H144","v":0}]
[null,"MAQUINARIAS - MECANIZADO"]
[null,"Minicargador sobre ruedas","Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!E378","v":0},1,{"$f":"E146*F146","v":0},null,{"$f":"G146*H146","v":0}]
[null,"Volteadora mecánica","Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!E379","v":0},1,{"$f":"E147*F147","v":0},null,{"$f":"G147*H147","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E144:E147)","v":0},null,null,null,{"$f":"SUM(I144:I147)","v":0}]
[null,"HERRAMIENTAS"]
[null,{"$f":"'Planteamiento Técnico'!B383","v":"Trinche"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E383","v":3},{"$f":"'Planteamiento Técnico'!F383","v":0},{"$f":"E150*F150","v":0},null,{"$f":"G150*H150","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B384","v":"Carretillas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E384","v":1},{"$f":"'Planteamiento Técnico'!F384","v":0},{"$f":"E151*F151","v":0},null,{"$f":"G151*H151","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B385","v":"Lampas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E385","v":1},{"$f":"'Planteamiento Técnico'!F385","v":0},{"$f":"E152*F152","v":0},null,{"$f":"G152*H152","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B386","v":"Zarandas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E386","v":3},{"$f":"'Planteamiento Técnico'!F386","v":0},{"$f":"E153*F153","v":0},null,{"$f":"G153*H153","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B387","v":"Costalillos de yute de 75 lts"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E387","v":0},{"$f":"'Planteamiento Técnico'!F387","v":0},{"$f":"E154*F154","v":0},null,{"$f":"G154*H154","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E150:E154)","v":8},null,null,null,{"$f":"SUM(I150:I154)","v":0}]
[null,"EQUIPOS DE PROTECCIÓN PERSONAL"]
[null,"Camisaco","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E391","v":2},{"$f":"'Planteamiento Técnico'!F391","v":0},{"$f":"E157*F157","v":0},null,{"$f":"G157*H157","v":0}]
[null,"Pantalón","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E392","v":2},{"$f":"'Planteamiento Técnico'!F392","v":0},0,null,0]
[null,"Polos ","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E393","v":3},{"$f":"'Planteamiento Técnico'!F393","v":0},0,null,0]
[null,"Gorro taslan","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E394","v":2},{"$f":"'Planteamiento Técnico'!F394","v":0},0,null,0]
[null,"Casco de seguridad","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E395","v":1},{"$f":"'Planteamiento Técnico'!F395","v":0},0,null,0]
[null,"Poncho impermeable","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E396","v":1},{"$f":"'Planteamiento Técnico'!F396","v":0},0,null,0]
[null,"Lentes ","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E397","v":2},{"$f":"'Planteamiento Técnico'!F397","v":0},0,null,0]
[null,"Guantes de cuero pulido","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E398","v":6},{"$f":"'Planteamiento Técnico'!F398","v":0},0,null,0]
[null,"Mascrillas con filtros","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E399","v":3},{"$f":"'Planteamiento Técnico'!F399","v":0},0,null,0]
[null,"Filtros para mascarilla","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E400","v":6},{"$f":"'Planteamiento Técnico'!F400","v":0},0,null,0]
[null,"Botín de cuero con punta de acero","Equipamiento","Pares",{"$f":"'Planteamiento Técnico'!E401","v":6},{"$f":"'Planteamiento Técnico'!F401","v":0},0,null,0]
[null,"Fajas","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E402","v":2},{"$f":"'Planteamiento Técnico'!F402","v":0},0,null,0]
[null,"Chalecos","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E403","v":2},{"$f":"'Planteamiento Técnico'!F403","v":0},0,null,0]
[null,"TOTAL",null,null,{"$f":"SUM(E157:E169)","v":38},null,null,null,{"$f":"SUM(I157:I169)","v":0}]
[null,"TOTAL (S/.)",null,null,null,null,null,null,{"$f":"I170+I155+I148+I142","v":0}]
[null,"VALORIZACIÓN DE RESIDUOS INORGÁNICOS"]
[null,"EQUIPOS"]
[null,"MANUAL"]
[null,"Balanza electrónica no mayor a 1 tonelada","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J366","v":0},1,{"$f":"E175*F175","v":0},null,{"$f":"G175*H175","v":0}]
[null,"Extintor","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J367","v":0},1,{"$f":"E176*F176","v":0},null,{"$f":"G176*H176","v":0}]
[null,"Mesa de segregación","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J368","v":0},1,{"$f":"E177*F177","v":0},null,{"$f":"G177*H177","v":0}]
[null,"Monta carga manual","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J369","v":0},1,{"$f":"E178*F178","v":0},null,{"$f":"G178*H178","v":0}]
[null,"Prensa hidraúlica (Capacidad de operación > 2 - 4 t/día)","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J370","v":0},1,{"$f":"E179*F179","v":0},null,{"$f":"G179*H179","v":0}]
[null," SEMIMECANIZADA"]
[null,{"$f":"'Planteamiento Técnico'!I377","v":"Balanza electrónica no mayor a 1 tonelada"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J377","v":0},1,{"$f":"E181*F181","v":0},null,{"$f":"G181*H181","v":0}]
[null,{"$f":"'Planteamiento Técnico'!I378","v":"Extintor"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J378","v":0},1,{"$f":"E182*F182","v":0},null,{"$f":"G182*H182","v":0}]
[null,{"$f":"'Planteamiento Técnico'!I379","v":"Faja transportadora "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J379","v":0},1,{"$f":"E183*F183","v":0},null,{"$f":"G183*H183","v":0}]
[null,{"$f":"'Planteamiento Técnico'!I380","v":"Prensa hidráulica"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J380","v":0},1,{"$f":"E184*F184","v":0},null,{"$f":"G184*H184","v":0}]
[null,"MECANIZADA"]
[null,{"$f":"'Planteamiento Técnico'!I385","v":"Balanza electrónica no mayor a 1 tonelada"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J385","v":0},1,{"$f":"E186*F186","v":0},null,{"$f":"G186*H186","v":0}]
[null,{"$f":"'Planteamiento Técnico'!I386","v":"Extintor"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J386","v":0},1,{"$f":"E187*F187","v":0},null,{"$f":"G187*H187","v":0}]
[null,{"$f":"'Planteamiento Técnico'!I387","v":"Criba tambor"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J387","v":0},1,{"$f":"E188*F188","v":0},null,{"$f":"G188*H188","v":0}]
[null,{"$f":"'Planteamiento Técnico'!I388","v":"Prensa hidráulica"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!J388","v":0},1,{"$f":"E189*F189","v":0},null,{"$f":"G189*H189","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E173:E189)","v":0},null,null,null,{"$f":"SUM(I173:I189)","v":0}]
[null,"MAQUINARIA"]
[null,{"$f":"'Planteamiento Técnico'!I392","v":"Monta carga  (Solo para SEMIMECANIZADA O MECANIZADA)"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!J392","v":0},1,{"$f":"E192*F192","v":0},null,{"$f":"G192*H192","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E173:E192)","v":0},null,{"$f":"SUM(G173:G192)","v":0},null,{"$f":"SUM(I192)","v":0}]
[null,"HERRAMIENTAS"]
[null,{"$f":"'Planteamiento Técnico'!I395","v":"Escobas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L395","v":12},{"$f":"'Planteamiento Técnico'!M395","v":0},{"$f":"E195*F195","v":0},null,{"$f":"G195*H195","v":0}]
[null,{"$f":"'Planteamiento Técnico'!I396","v":"Recogedor"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L396","v":2},{"$f":"'Planteamiento Técnico'!M396","v":0},{"$f":"E196*F196","v":0},null,{"$f":"G196*H196","v":0}]
[null,{"$f":"'Planteamiento Técnico'!I397","v":"Kit de herramientas (martillo, desarmador, comba, alicate)"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L397","v":1},{"$f":"'Planteamiento Técnico'!M397","v":0},{"$f":"E197*F197","v":0},null,{"$f":"G197*H197","v":0}]
[null,{"$f":"'Planteamiento Técnico'!I398","v":"Zacas de 1000 lts"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L398","v":0},{"$f":"'Planteamiento Técnico'!M398","v":0},{"$f":"E198*F198","v":0},null,{"$f":"G198*H198","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E195:E198)","v":15},null,null,null,{"$f":"SUM(I195:I198)","v":0}]
[null,"EQUIPOS DE PROTECCIÓN PERSONAL"]
[null,{"$f":"'Planteamiento Técnico'!I403","v":"Camisaco "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L403","v":2},{"$f":"'Planteamiento Técnico'!M403","v":0},{"$f":"E201*F201","v":0},null,{"$f":"G201*H201","v":0}]
[null,{"$f":"'Planteamiento Técnico'!I404","v":"Pantalón "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L404","v":2},{"$f":"'Planteamiento Técnico'!M404","v":0},{"$f":"E202*F202","v":0},null,{"$f":"G202*H202","v":0}]
[null,{"$f":"'Planteamiento Técnico'!I405","v":"Polos "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L405","v":3},{"$f":"'Planteamiento Técnico'!M405","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!I406","v":"Gorro taslan"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L406","v":2},{"$f":"'Planteamiento Técnico'!M406","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!I407","v":"Casco de seguridad"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L407","v":1},{"$f":"'Planteamiento Técnico'!M407","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!I408","v":"Poncho impermeable"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L408","v":1},{"$f":"'Planteamiento Técnico'!M408","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!I409","v":"Lentes "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L409","v":2},{"$f":"'Planteamiento Técnico'!M409","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!I410","v":"Guantes de cuero pulido"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L410","v":6},{"$f":"'Planteamiento Técnico'!M410","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!I411","v":"Mascarillas con filtros"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L411","v":3},{"$f":"'Planteamiento Técnico'!M411","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!I412","v":"Filtros para mascarilla"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L412","v":6},{"$f":"'Planteamiento Técnico'!M412","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!I413","v":"Botín de cuero con punta de acero"},"Equipamiento","Pares",{"$f":"'Planteamiento Técnico'!L413","v":6},{"$f":"'Planteamiento Técnico'!M413","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!I414","v":"Fajas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L414","v":2},{"$f":"'Planteamiento Técnico'!M414","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!I415","v":"Chalecos"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!L415","v":2},{"$f":"'Planteamiento Técnico'!M415","v":0},0,null,0]
[null,"TOTAL",null,null,{"$f":"SUM(E201:E213)","v":38},null,null,null,{"$f":"SUM(I201:I213)","v":0}]
[null,"TOTAL (S/.)",null,null,null,null,null,null,{"$f":"I214+I199+I193+I190+I171","v":0}]
[]
[]
[null,{"$f":"FICHA!B271","v":"Adecuada disposición final de los residuos sólidos"}]
[null,"DESCRIPCIÓN","CATEGORÍA","UNIDAD","CANTIDAD","KIT REQUERIDOS","CANTIDAD TOTAL","COSTO UNITARIO\nS/","COSTOS PARCIALES S/"]
[null,"EQUIPOS - MANUAL"]
[null,{"$f":"'Planteamiento Técnico'!B439","v":"Extintor"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!C439","v":0},1,{"$f":"E221*F221","v":0},null,{"$f":"G221*H221","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B440","v":"Bomba de lixiviados"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!C440","v":0},1,{"$f":"E222*F222","v":0},null,{"$f":"G222*H222","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B441","v":"Generador eléctrico"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!C441","v":0},1,{"$f":"E223*F223","v":0},null,{"$f":"G223*H223","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E221:E223)","v":0},null,{"$f":"SUM(G221:G223)","v":0},null,{"$f":"SUM(I221:I223)","v":0}]
[null,"EQUIPOS - SEMIMECANIZADA"]
[null,{"$f":"'Planteamiento Técnico'!B492","v":"Extintor"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!C492","v":0},1,{"$f":"E226*F226","v":0},null,{"$f":"G226*H226","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B493","v":"Bomba de lixiviados"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!C493","v":0},1,{"$f":"E227*F227","v":0},null,{"$f":"G227*H227","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B494","v":"Generador eléctrico"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!C494","v":0},1,{"$f":"E228*F228","v":0},null,{"$f":"G228*H228","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B495","v":"Balanza (Solo para generación > 20 - 50 t/día )"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!C495","v":0},1,{"$f":"E229*F229","v":0},null,{"$f":"G229*H229","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E226:E229)","v":0},null,{"$f":"SUM(G226:G229)","v":0},null,{"$f":"SUM(I226:I229)","v":0}]
[null,"EQUIPOS - MECANIZADA"]
[null,{"$f":"'Planteamiento Técnico'!B547","v":"Extintor"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E547","v":0},1,{"$f":"E232*F232","v":0},null,{"$f":"G232*H232","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B548","v":"Bomba de lixiviados"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E548","v":0},1,{"$f":"E233*F233","v":0},null,{"$f":"G233*H233","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B549","v":"Generador eléctrico"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E549","v":0},1,{"$f":"E234*F234","v":0},null,{"$f":"G234*H234","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B550","v":"Balanza"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E550","v":0},1,{"$f":"E235*F235","v":0},null,{"$f":"G235*H235","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E232:E235)","v":0},null,null,null,{"$f":"SUM(I232:I235)","v":0}]
[null,"TOTAL - EQUIPOS",null,null,{"$f":"E236+E230+E224","v":0},null,null,null,{"$f":"I236+I230+I224","v":0}]
[null,"MAQUINARIA - MANUAL"]
[null,{"$f":"'Planteamiento Técnico'!B445","v":"Minicargador (Solo para generación de > 2 - 6 t/día)"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!C445","v":0},1,{"$f":"E239*F239","v":0},null,{"$f":"G239*H239","v":0}]
[null,"TOTAL",null,null,{"$f":"E239","v":0},null,null,null,{"$f":"I239","v":0}]
[null,"MAQUINARIA - SEMIMECANIZADA"]
[null,{"$f":"'Planteamiento Técnico'!B499","v":"Minicargador"},"Vehículo","Unidad",{"$f":"'Planteamiento Técnico'!C499","v":0},1,{"$f":"E242*F242","v":0},null,{"$f":"G242*H242","v":0}]
[null,"TOTAL",null,null,{"$f":"E242","v":0},null,null,null,{"$f":"I242","v":0}]
[null,"MAQUINARIA - MECANIZADA"]
[null,{"$f":"'Planteamiento Técnico'!B554","v":"Minicargador"},"Vehiculo","Unidad",{"$f":"'Planteamiento Técnico'!E554","v":0},1,{"$f":"E245*F245","v":0},null,{"$f":"G245*H245","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B555","v":0},"Vehiculo","Unidad",{"$f":"'Planteamiento Técnico'!E555","v":0},1,{"$f":"E246*F246","v":0},null,{"$f":"G246*H246","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B556","v":"Volquete de 12 m3.  (Generación  >  200 t/día )"},"Vehiculo","Unidad",{"$f":"'Planteamiento Técnico'!E556","v":0},1,{"$f":"E247*F247","v":0},null,{"$f":"G247*H247","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E245:E247)","v":0},null,null,null,{"$f":"SUM(I245:I247)","v":0}]
[null,"TOTAL - MAQUINARIA",null,null,{"$f":"E248+E243+E240","v":0},null,null,null,{"$f":"I248+I243+I240","v":0}]
[null,"HERRAMIENTAS - MANUAL"]
[null,{"$f":"'Planteamiento Técnico'!B449","v":"Picos"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E449","v":4},{"$f":"'Planteamiento Técnico'!F449","v":0},{"$f":"E251*F251","v":0},null,{"$f":"G251*H251","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B450","v":"Lampas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E450","v":3},{"$f":"'Planteamiento Técnico'!F450","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B451","v":"Carretilla de construcción "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E451","v":1},{"$f":"'Planteamiento Técnico'!F451","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B452","v":"Rastrillo metálico"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E452","v":1},{"$f":"'Planteamiento Técnico'!F452","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B453","v":"Trinche"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E453","v":3},{"$f":"'Planteamiento Técnico'!F453","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B454","v":"Rodillo de compactación manual (Solo para generaciones de 0 - 2 t/día)"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E454","v":0},{"$f":"'Planteamiento Técnico'!F454","v":0},0,null,0]
[null,"TOTAL",null,null,{"$f":"SUM(E251:E256)","v":12},null,null,null,{"$f":"SUM(I251:I256)","v":0}]
[null,"HERRAMIENTAS - SEMIMECANIZADA"]
[null,{"$f":"'Planteamiento Técnico'!B503","v":"Picos"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E503","v":4},{"$f":"'Planteamiento Técnico'!F503","v":0},{"$f":"E259*F259","v":0},null,{"$f":"G259*H259","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B504","v":"Lampas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E504","v":0},{"$f":"'Planteamiento Técnico'!F504","v":0},{"$f":"E260*F260","v":0},null,{"$f":"G260*H260","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B505","v":"Carretilla de construcción "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E505","v":0},{"$f":"'Planteamiento Técnico'!F505","v":0},{"$f":"E261*F261","v":0},null,{"$f":"G261*H261","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B506","v":"Rastrillo metálico"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E506","v":0},{"$f":"'Planteamiento Técnico'!F506","v":0},{"$f":"E262*F262","v":0},null,{"$f":"G262*H262","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B507","v":"Trinche"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E507","v":0},{"$f":"'Planteamiento Técnico'!F507","v":0},{"$f":"E263*F263","v":0},null,{"$f":"G263*H263","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E259:E263)","v":4},null,null,null,{"$f":"SUM(I259:I263)","v":0}]
[null,"HERRAMIENTAS - MECANIZADA"]
[null,{"$f":"'Planteamiento Técnico'!B560","v":"Picos"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E560","v":12},{"$f":"'Planteamiento Técnico'!F560","v":0},{"$f":"E266*F266","v":0},null,{"$f":"G266*H266","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B561","v":"Lampas"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E561","v":0},{"$f":"'Planteamiento Técnico'!F561","v":0},{"$f":"E267*F267","v":0},null,{"$f":"G267*H267","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B562","v":"Carretilla de construcción "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E562","v":0},{"$f":"'Planteamiento Técnico'!F562","v":0},{"$f":"E268*F268","v":0},null,{"$f":"G268*H268","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B563","v":"Rastrillo metálico"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E563","v":0},{"$f":"'Planteamiento Técnico'!F563","v":0},{"$f":"E269*F269","v":0},null,{"$f":"G269*H269","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B564","v":"Trinche"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E564","v":0},{"$f":"'Planteamiento Técnico'!F564","v":0},{"$f":"E270*F270","v":0},null,{"$f":"G270*H270","v":0}]
[null,"TOTAL",null,null,{"$f":"SUM(E266:E270)","v":12},null,null,null,{"$f":"SUM(I266:I270)","v":0}]
[null,"TOTAL - HERRAMIENTAS",null,null,null,{"$f":"F266+F259+F251","v":0},null,null,{"$f":"I271+I264+I257","v":0}]
[null,"EQUIPOS DE PROTECCIÓN PERSONAL - MANUAL"]
[null,"Camisaco","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E467","v":2},{"$f":"'Planteamiento Técnico'!F467","v":0},{"$f":"E274*F274","v":0},null,{"$f":"G274*H274","v":0}]
[null,"Pantalón de drill ","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E468","v":2},{"$f":"'Planteamiento Técnico'!F468","v":0},0,null,0]
[null,"Polos ","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E469","v":3},{"$f":"'Planteamiento Técnico'!F469","v":0},0,null,0]
[null,"Casco de seguridad","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E470","v":1},{"$f":"'Planteamiento Técnico'!F470","v":0},0,null,0]
[null,"Gorro taslan","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E471","v":2},{"$f":"'Planteamiento Técnico'!F471","v":0},0,null,0]
[null,"Poncho impermeable","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E472","v":1},{"$f":"'Planteamiento Técnico'!F472","v":0},0,null,0]
[null,"Lentes ","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E473","v":2},{"$f":"'Planteamiento Técnico'!F473","v":0},0,null,0]
[null,"Guantes de cuero reforzados","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E474","v":6},{"$f":"'Planteamiento Técnico'!F474","v":0},0,null,0]
[null,"Mascarilla de doble filtro contra polvo y gases","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E475","v":3},{"$f":"'Planteamiento Técnico'!F475","v":0},0,null,0]
[null,"Filtros para mascarilla","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E476","v":12},{"$f":"'Planteamiento Técnico'!F476","v":0},0,null,0]
[null,"Botin de cuero punta acero","Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E477","v":2},{"$f":"'Planteamiento Técnico'!F477","v":0},0,null,0]
[null,"TOTAL",null,null,{"$f":"SUM(E274:E284)","v":36},null,null,null,{"$f":"SUM(I274:I284)","v":0}]
[null,"EQUIPOS DE PROTECCIÓN PERSONAL - SEMIMECANIZADA"]
[null,{"$f":"'Planteamiento Técnico'!B521","v":"Camisaco"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E521","v":2},{"$f":"'Planteamiento Técnico'!F521","v":0},{"$f":"E287*F287","v":0},null,{"$f":"G287*H287","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B522","v":"Pantalón de drill "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E522","v":2},{"$f":"'Planteamiento Técnico'!F522","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B523","v":"Polos "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E523","v":3},{"$f":"'Planteamiento Técnico'!F523","v":0},0,null,{"$f":"G289*H289","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B524","v":"Casco de seguridad"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E524","v":1},{"$f":"'Planteamiento Técnico'!F524","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B525","v":"Gorro taslan"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E525","v":2},{"$f":"'Planteamiento Técnico'!F525","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B526","v":"Poncho impermeable"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E526","v":1},{"$f":"'Planteamiento Técnico'!F526","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B527","v":"Lentes "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E527","v":2},{"$f":"'Planteamiento Técnico'!F527","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B528","v":"Guantes de cuero reforzados"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E528","v":6},{"$f":"'Planteamiento Técnico'!F528","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B529","v":"Mascarilla de doble filtro contra polvo y gases"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E529","v":3},{"$f":"'Planteamiento Técnico'!F529","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B530","v":"Filtros para mascarilla"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E530","v":12},{"$f":"'Planteamiento Técnico'!F530","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B531","v":"Botín de cuero punta acero"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E531","v":2},{"$f":"'Planteamiento Técnico'!F531","v":0},0,null,0]
[null,"TOTAL",null,null,{"$f":"SUM(E287:E297)","v":36},null,null,null,{"$f":"SUM(I287:I297)","v":0}]
[null,"EQUIPOS DE PROTECCIÓN PERSONAL - MECANIZADA"]
[null,{"$f":"'Planteamiento Técnico'!B578","v":"Camisaco"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E578","v":2},{"$f":"'Planteamiento Técnico'!F578","v":0},{"$f":"E300*F300","v":0},null,{"$f":"G300*H300","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B579","v":"Pantalón de drill "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E579","v":2},{"$f":"'Planteamiento Técnico'!F579","v":0},{"$f":"E301*F301","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B580","v":"Polos "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E580","v":3},{"$f":"'Planteamiento Técnico'!F580","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B581","v":"Casco de seguridad"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E581","v":1},{"$f":"'Planteamiento Técnico'!F581","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B582","v":"Gorro taslan"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E582","v":2},{"$f":"'Planteamiento Técnico'!F582","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B583","v":"Poncho impermeable"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E583","v":1},{"$f":"'Planteamiento Técnico'!F583","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B584","v":"Lentes "},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E584","v":2},{"$f":"'Planteamiento Técnico'!F584","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B585","v":"Guantes de cuero reforzados"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E585","v":6},{"$f":"'Planteamiento Técnico'!F585","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B586","v":"Mascarilla de doble filtro contra polvo y gases"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E586","v":3},{"$f":"'Planteamiento Técnico'!F586","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B587","v":"Filtros para mascarilla"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E587","v":12},{"$f":"'Planteamiento Técnico'!F587","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B588","v":"Botín de cuero punta acero"},"Equipamiento","Unidad",{"$f":"'Planteamiento Técnico'!E588","v":2},{"$f":"'Planteamiento Técnico'!F588","v":0},0,null,0]
[null,"TOTAL",null,null,{"$f":"SUM(E300:E310)","v":36},null,null,null,{"$f":"SUM(I300:I310)","v":0}]
[null,"TOTAL - EQUIPOS DE PROTECCIÓN PERSONAL",null,null,null,{"$f":"F300+F287+F274","v":0},null,null,{"$f":"I311+I298+I285","v":0}]
[null,"MOBILIARIO"]
[null,{"$f":"'Planteamiento Técnico'!B511","v":"Escritorios "},"Mobiliario","Unidad",{"$f":"'Planteamiento Técnico'!E511","v":3},{"$f":"'Planteamiento Técnico'!F511","v":0},{"$f":"E314*F314","v":0},null,{"$f":"G314*H314","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B512","v":"Archivador de madera"},"Mobiliario","Unidad",{"$f":"'Planteamiento Técnico'!E512","v":3},{"$f":"'Planteamiento Técnico'!F512","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B513","v":"Pizarra acrílica"},"Mobiliario","Unidad",{"$f":"'Planteamiento Técnico'!E513","v":2},{"$f":"'Planteamiento Técnico'!F513","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B514","v":"Mesa para comedor"},"Mobiliario","Unidad",{"$f":"'Planteamiento Técnico'!E514","v":2},{"$f":"'Planteamiento Técnico'!F514","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B515","v":"Sillas de madera "},"Mobiliario","Unidad",{"$f":"'Planteamiento Técnico'!E515","v":2},{"$f":"'Planteamiento Técnico'!F515","v":0},0,null,0]
[null,{"$f":"'Planteamiento Técnico'!B516","v":"Cocina"},"Mobiliario","Unidad",{"$f":"'Planteamiento Técnico'!E516","v":1},{"$f":"'Planteamiento Técnico'!F516","v":0},0,null,0]
[null,"TOTAL",null,null,{"$f":"SUM(E314:E319)","v":13},null,null,null,{"$f":"SUM(I314:I319)","v":0}]
[null,"TOTAL (S/.)",null,null,null,null,null,null,{"$f":"I320+I312+I272+I249+I237","v":0}]
[]
[]
[null,{"$f":"FICHA!B277","v":"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública"}]
[null,"DESCRIPCIÓN","CATEGORÍA","UNIDAD","CANTIDAD","KIT REQUERIDOS","CANTIDAD TOTAL","COSTO UNITARIO\nS/","COSTOS PARCIALES S/"]
[null,{"$f":"FICHA!AK399","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D597","v":0},1,{"$f":"E326*F326","v":0},null,{"$f":"E326*H326","v":0}]
[null,{"$f":"FICHA!AK400","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D598","v":0},1,0,null,{"$f":"E327*H327","v":0}]
[null,{"$f":"FICHA!AK401","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D599","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK402","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D600","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK403","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D601","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK404","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D602","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK405","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D603","v":0},1,0,null,0]
[null,"Otros (especifique)","Intangible","documento",{"$f":"+'Planteamiento Técnico'!D604","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK407","v":0},"Equipamiento","Unidad",{"$f":"+'Planteamiento Técnico'!D605","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK408","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D606","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK409","v":0},"Vehículo","documento",{"$f":"+'Planteamiento Técnico'!D607","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK410","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D608","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK411","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D609","v":0},1,0,null,0]
[null,"Otros (especifique)","Intangible","documento",null,1,0,null,0]
[null,"TOTAL (S/.)",null,null,null,null,null,null,{"$f":"SUM(I326:I339)","v":0}]
[]
[null,{"$f":"FICHA!B287","v":"Adecuada educación y cultura ambiental de la población"}]
[null,"DESCRIPCIÓN","CATEGORÍA","UNIDAD","CANTIDAD","KIT REQUERIDOS","CANTIDAD TOTAL","COSTO UNITARIO\nS/","COSTOS PARCIALES"]
[null,{"$f":"FICHA!AK413","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D615","v":0},1,{"$f":"E344*F344","v":0},null,{"$f":"E344*H344","v":0}]
[null,{"$f":"FICHA!AK414","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D616","v":0},1,0,null,{"$f":"E345*H345","v":0}]
[null,"Otros (especifique)","Intangible","documento",{"$f":"+'Planteamiento Técnico'!D617","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK416","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D618","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK417","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D619","v":0},1,0,null,0]
[null,{"$f":"FICHA!AK418","v":0},"Intangible","documento",{"$f":"+'Planteamiento Técnico'!D620","v":0},1,0,null,0]
[null,"Otros (especifique)","Intangible","documento",null,1,0,null,0]
[null,"TOTAL (S/)",null,null,null,null,null,null,{"$f":"SUM(I344:I350)","v":0}]
[]
[null,"Construccion de Infraestructuras"]
[]
[null,"DESCRIPCION ","TOTAL"]
[null,"Construcción de planta de valorizacion orgánico",{"$f":"'P.Val. Orgánico'!D165+'P.Val. Orgánico'!L170","v":0}]
[null,"Construcción de planta de valorizacion inorgánico",{"$f":"'P. Val. Inor'!E172+'P. Val. Inor'!M484","v":0}]
[null,"Construcción de relleno sanitario",{"$f":"'P. Relleno Sanitario'!E268","v":0}]
[null,"TOTAL EN INFRAESTRUCTURA",{"$f":"SUM(C356:C358)","v":0}]

{"sheet":"P. Val. Inor","index":12,"n_rows":484,"n_cols":14,"rows_kept":484,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,1,6],[486,10,488,13],[486,3,488,6],[4,0,4,5],[5,8,5,13],[6,0,7,0],[158,0,158,4],[5,0,5,5],[4,8,4,13],[176,1,178,6]]}
["PRESUPUESTO - VALORIZACIÓN INORGÁNICA"]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"A5","v":0}]
["INFRAESTRUCTURA UBICADA DENTRO DEL RELLENO SANITARIO",null,null,null,null,null,null,null,"INFRAESTRUCTURA UBICADA FUERA DEL RELLENO SANITARIO"]
["Item","DESCRIPCIÓN","Und.","Metrado","Precio (S/.)","Parcial (S/.)",null,null,"Item","DESCRIPCIÓN","Und.","Metrado","Precio (S/.)","Parcial (S/.)"]
[null,"CONSTRUCCIÓN DE UN CENTRO DE REAPROVECHAMIENTO DE RESIDUOS SÓLIDOS INORGÁNICOS",null,null,null,{"$f":"F9+F153","v":0},null,null,null,"CONSTRUCCIÓN DE UN CENTRO DE REAPROVECHAMIENTO DE RESIDUOS SÓLIDOS INORGÁNICOS",null,null,null,{"$f":"SUM(N9,N81,N465)","v":0}]
["01","CONSTRUCCIÓN DE INFRAESTRUCTURA DE  REAPROVECHAMIENTO DE RESIDUOS INORGÁNICOS - PERÍMETRO, PAVIMENTO, ELÉCTRICO",null,null,null,{"$f":"F10","v":0},null,null,"01","CONSTRUCCIÓN DE INFRAESTRUCTURA DE  REAPROVECHAMIENTO DE RESIDUOS INORGÁNICOS - PERÍMETRO, PAVIMENTO, ELÉCTRICO",null,null,null,{"$f":"SUM(N10)","v":0}]
["01.01","   PLANTA DE REAPROVECHAMIENTO",null,null,null,{"$f":"SUM(F11,F14,F19,F21,F26,F35,F37,F41,F43,F45,F70,F73,F81,F94)","v":0},null,null,"01.01","   PLANTA DE RECICLAJE",null,null,null,{"$f":"SUM(N11,N14,N19,N21,N26,N35,N37,N41,N43,N45,N70,N73)","v":0}]
["01.01.01","      TRABAJOS PRELIMINARES ",null,null,null,{"$f":"SUM(F12:F13)","v":0},null,null,"01.01.01","      TRABAJOS PRELIMINARES ",null,null,null,{"$f":"SUM(N12:N13)","v":0}]
["01.01.01.01","         LIMPIEZA DE TERRENO MANUAL ","m2",null,null,{"$f":"D12*E12","v":0},null,null,"01.01.01.01","         LIMPIEZA DE TERRENO MANUAL ","m2",null,null,{"$f":"L12*M12","v":0}]
["01.01.01.02","         NIVELACIÓN, TRAZADO Y REPLANTEO C/EQUIPO","m2",null,null,{"$f":"D13*E13","v":0},null,null,"01.01.01.02","         NIVELACIÓN, TRAZADO Y REPLANTEO C/EQUIPO","m2",null,null,{"$f":"L13*M13","v":0}]
["01.01.02","      MOVIMIENTO DE TIERRAS ",null,null,null,{"$f":"SUM(F15:F18)","v":0},null,null,"01.01.02","      MOVIMIENTO DE TIERRAS ",null,null,null,{"$f":"SUM(N15:N18)","v":0}]
["01.01.02.01","         EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS ","m3",null,null,{"$f":"D15*E15","v":0},null,null,"01.01.02.01","         EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS ","m3",null,null,{"$f":"L15*M15","v":0}]
["01.01.02.02","         EXCAVACIÓN DE ZANJAS PARA ZAPATA","m3",null,null,{"$f":"D16*E16","v":0},null,null,"01.01.02.02","         EXCAVACIÓN DE ZANJAS PARA ZAPATA","m3",null,null,{"$f":"L16*M16","v":0}]
["01.01.02.03","         REFINE, NIVELACIÓN Y COMPACTACIÓN DE TERRENO C/EQUIPO","m2",null,null,{"$f":"D17*E17","v":0},null,null,"01.01.02.03","         REFINE, NIVELACIÓN Y COMPACTACIÓN DE TERRENO C/EQUIPO","m2",null,null,{"$f":"L17*M17","v":0}]
["01.01.02.05","         ELIMINACIÓN DE MAT. EXCEDENTE CARG. C/CARGADOR 125 HP/ VOLQUETE 15 M3, Dprom=500 M","m3",null,null,{"$f":"D18*E18","v":0},null,null,"01.01.02.05","         ELIMINACIÓN DE MAT. EXCEDENTE CARG. C/CARGADOR 125 HP/ VOLQUETE 15 M3, Dprom=500 M","m3",null,null,{"$f":"L18*M18","v":0}]
["01.01.03","      BASE GRANULAR ",null,null,null,{"$f":"F20","v":0},null,null,"01.01.03","      BASE GRANULAR ",null,null,null,{"$f":"N20","v":0}]
["01.01.03.01","         BASE GRANULAR E=0.10 M","m2",null,null,{"$f":"D20*E20","v":0},null,null,"01.01.03.01","         BASE GRANULAR E=0.10 M","m2",null,null,{"$f":"L20*M20","v":0}]
["01.01.04","      OBRAS DE CONCRETO SIMPLE-PAVIMENTACIÓN",null,null,null,{"$f":"SUM(F22:F25)","v":0},null,null,"01.01.04","      OBRAS DE CONCRETO SIMPLE-PAVIMENTACIÓN",null,null,null,{"$f":"SUM(N22:N25)","v":0}]
["01.01.04.01","         CIMIENTO CORRIDO, CONCRETO CICLÓPEO FC=140KG/CM2 + 30 % P.G.","m3",null,null,{"$f":"D22*E22","v":0},null,null,"01.01.04.01","         CIMIENTO CORRIDO, CONCRETO CICLÓPEO FC=140KG/CM2 + 30 % P.G.","m3",null,null,{"$f":"L22*M22","v":0}]
["01.01.04.02","         CONCRETO  C:H 1:6 + 25% P.M. P/ SOBRECIMIENTOS","m3",null,null,{"$f":"D23*E23","v":0},null,null,"01.01.04.02","         CONCRETO  C:H 1:6 + 25% P.M. P/ SOBRECIMIENTOS","m3",null,null,{"$f":"L23*M23","v":0}]
["01.01.04.03","         ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS ","m2",null,null,{"$f":"D24*E24","v":0},null,null,"01.01.04.03","         ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS ","m2",null,null,{"$f":"L24*M24","v":0}]
["01.01.04.04","         FALSO PISO DE 4\" DE CONCRETO CON MEZ. C:H 1:8","m2",null,null,{"$f":"D25*E25","v":0},null,null,"01.01.04.04","         FALSO PISO DE 4\" DE CONCRETO CON MEZ. C:H 1:8","m2",null,null,{"$f":"L25*M25","v":0}]
["01.01.05","      OBRAS DE CONCRETO ARMADO-PERÍMETRO",null,null,null,{"$f":"SUM(F27:F34)","v":0},null,null,"01.01.05","      OBRAS DE CONCRETO ARMADO-PERÍMETRO",null,null,null,{"$f":"SUM(N27:N34)","v":0}]
["01.01.05.01","         CONCRETO F'C=210 KG/CM2 EN ZAPATA","m3",null,null,{"$f":"D27*E27","v":0},null,null,"01.01.05.01","         CONCRETO F'C=210 KG/CM2 EN ZAPATA","m3",null,null,{"$f":"L27*M27","v":0}]
["01.01.05.02","         ACERO PARA ZAPATAS Fy=4200KG/CM2 GRADO 60","kg",null,null,{"$f":"D28*E28","v":0},null,null,"01.01.05.02","         ACERO PARA ZAPATAS Fy=4200KG/CM2 GRADO 60","kg",null,null,{"$f":"L28*M28","v":0}]
["01.01.05.03","         CONCRETO EN COLUMNAS F'C=210 KG/CM2","m3",null,null,0,null,null,"01.01.05.03","         CONCRETO EN COLUMNAS F'C=210 KG/CM2","m3",null,null,0]
["01.01.05.04","         ACERO Fy=4200 kg/cm2 GRADO 60 EN POZA DE LIXIVIADOS","kg",null,null,0,null,null,"01.01.05.04","         ACERO Fy=4200 kg/cm2 GRADO 60 EN POZA DE LIXIVIADOS","kg",null,null,0]
["01.01.05.05","         ENCOFRADO Y DESENCOFRADO PARA COLUMNAS ","m2",null,null,0,null,null,"01.01.05.05","         ENCOFRADO Y DESENCOFRADO PARA COLUMNAS ","m2",null,null,0]
["01.01.05.06","         CONCRETO EN VIGAS F'C=210 KG/CM2 ","m3",null,null,0,null,null,"01.01.05.06","         CONCRETO EN VIGAS F'C=210 KG/CM2 ","m3",null,null,0]
["01.01.05.07","         ACERO fy=4200 kg/cm2 GRADO 60  EN VIGAS ","kg",null,null,0,null,null,"01.01.05.07","         ACERO fy=4200 kg/cm2 GRADO 60  EN VIGAS ","kg",null,null,0]
["01.01.05.08","         ENCOFRADO Y DESENCOFRADO EN VIGAS ","m2",null,null,0,null,null,"01.01.05.08","         ENCOFRADO Y DESENCOFRADO EN VIGAS ","m2",null,null,0]
["01.01.06","      ALBAÑILERIA - PERÍMETRO",null,null,null,{"$f":"F36","v":0},null,null,"01.01.06","      ALBAÑILERÍA - PERÍMETRO",null,null,null,{"$f":"SUM(N36)","v":0}]
["01.01.06.01","         MURO DE LADRILLO KK CARAVISTA, APAREJO DE SOGA MEZCLA  C:A 1:4","m2",null,null,{"$f":"D36*E36","v":0},null,null,"01.01.06.01","         MURO DE LADRILLO KK CARAVISTA, APAREJO DE SOGA MEZCLA  C:A 1:4","m2",null,null,0]
["01.01.07","      REVOQUES Y ENLUCIDOS",null,null,null,{"$f":"SUM(F38:F40)","v":0},null,null,"01.01.07","      REVOQUES Y ENLUCIDOS",null,null,null,{"$f":"SUM(N38:N40)","v":0}]
["01.01.07.01","         TARRAJEO DE COLUMNAS CON MEZC.  C:A 1:5 E=0.015 M","m2",null,null,{"$f":"D38*E38","v":0},null,null,"01.01.07.01","         TARRAJEO DE COLUMNAS CON MEZC.  C:A 1:5 E=0.015 M","m2",null,null,0]
["01.01.07.02","         TARRAJEO DE VIGAS CON MEZC. C:A 1:5 E=0.015 M","m2",null,null,{"$f":"D39*E39","v":0},null,null,"01.01.07.02","         TARRAJEO DE VIGAS CON MEZC. C:A 1:5 E=0.015 M","m2",null,null,0]
["01.01.07.03","         VESTIDURA DE DERRAMES MEZC. C:A 1:5 E=1.5 CM","m",null,null,{"$f":"D40*E40","v":0},null,null,"01.01.07.03","         VESTIDURA DE DERRAMES MEZC. C:A 1:5 E=1.5 CM","m",null,null,0]
["01.01.08","      PISOS Y VEREDAS- PAVIMENTO",null,null,null,{"$f":"F42","v":0},null,null,"01.01.08","      PISOS Y VEREDAS- PAVIMENTO",null,null,null,{"$f":"SUM(N42)","v":0}]
["01.01.08.01","         CONTRAPISO E= 40 MM ,  BASE 3CM MEZC 1:5, ACABADO 1 CM PASTA 1:2","m2",null,null,{"$f":"D42*E42","v":0},null,null,"01.01.08.01","         CONTRAPISO E= 40 MM ,  BASE 3CM MEZC 1:5, ACABADO 1 CM PASTA 1:2","m2",null,null,0]
["01.01.09","      CUBIERTA ESTRUCTURA METÁLICA (PUERTA  Y TECHO)",null,null,null,{"$f":"F44","v":0},null,null,"01.01.09","      CUBIERTA ESTRUCTURA METÁLICA (PUERTA  Y TECHO)",null,null,null,{"$f":"SUM(N44)","v":0}]
["01.01.09.01","         CUBIERTA CON FIBRAFORTE OPACA 12 ONDA 100 (3.05 Mx1.10 M)","m2",null,null,{"$f":"D44*E44","v":0},null,null,"01.01.09.01","         CUBIERTA CON FIBRAFORTE OPACA 12 ONDA 100 (3.05 Mx1.10 M)","m2",null,null,0]
["01.01.10","      CARPINTERIA METÁLICA ",null,null,null,{"$f":"SUM(F46:F69)","v":0},null,null,"01.01.10","      CARPINTERÍA METÁLICA ",null,null,null,{"$f":"SUM(N46:N69)","v":0}]
["01.01.10.01","         PUERTA METÁLICA CORREDIZA 4.5 M x 3.00 M","und",null,null,{"$f":"D46*E46","v":0},null,null,"01.01.10.01","         PUERTA METÁLICA CORREDIZA 4.5 M x 3.00 M","und",null,null,0]
["01.01.10.02","         PUERTA METÁLICA CORREDIZA 4.5 M x 3.70 M","und",null,null,{"$f":"D47*E47","v":0},null,null,"01.01.10.02","         PUERTA METÁLICA CORREDIZA 4.5 M x 3.70 M","und",null,null,0]
["01.01.10.03","         MALLA OLÍMPICA 2\" X 2\"","m2",null,null,0,null,null,"01.01.10.03","         MALLA OLÍMPICA 2\" X 2\"","m2",null,null,0]
["01.01.10.04","TIJERAL TUBO 2\"x2\"x4mm L:6M","mm",null,null,0,null,null,"01.01.10.04","TIJERAL TUBO 2\"x2\"x4mm L:6M","mm",null,null,0]
["01.01.10.05","BASE TIJERAL TUBO DE 4\"X4\"X3/16\" L:6M","mm",null,null,0,null,null,"01.01.10.05","BASE TIJERAL TUBO DE 4\"X4\"X3/16\" L:6M","mm",null,null,0]
["01.01.10.06","COLUMNA TUBO DE 6\"X6\"X3/16\" L:6M","mm",null,null,0,null,null,"01.01.10.06","COLUMNA TUBO DE 6\"X6\"X3/16\" L:6M","mm",null,null,0]
["01.01.10.07","VIGETA TIPO Z Z25X90X1/8\" PL: 1.5X6M","mm",null,null,0,null,null,"01.01.10.07","VIGETA TIPO Z Z25X90X1/8\" PL: 1.5X6M","mm",null,null,0]
["01.01.10.08","ZAPATA 400X400X400","und",null,null,0,null,null,"01.01.10.08","ZAPATA 400X400X400","und",null,null,0]
["01.01.10.09","ARRIOSTRES L2X2X1/4\" L:6M","mm",null,null,0,null,null,"01.01.10.09","ARRIOSTRES L2X2X1/4\" L:6M","mm",null,null,0]
["01.01.10.10","PLACA DE AMARRE TIJERAL-COLUMNAS PLANCHA 200X250X1/4\"","m2",null,null,0,null,null,"01.01.10.10","PLACA DE AMARRE TIJERAL-COLUMNAS PLANCHA 200X250X1/4\"","m2",null,null,0]
["01.01.10.11","PERNO TIJERAL COLUMNAS 5/8\" DIÁMETRO","und",null,null,0,null,null,"01.01.10.11","PERNO TIJERAL COLUMNAS 5/8\" DIAMETRO","und",null,null,0]
["01.01.10.12","TUERCA TIJERAL COLUMNAS P/PERNO DE 5/8\" DE DIÁMETRO","und",null,null,0,null,null,"01.01.10.12","TUERCA TIJERAL COLUMNAS P/PERNO DE 5/8\" DE DIÁMETRO","und",null,null,0]
["01.01.10.13","ARANDELA TEJERAL-COLUMNAS P/PERNO DE 5/8\" DE DIAMETRO","und",null,null,0,null,null,"01.01.10.13","ARANDELA TEJERAL-COLUMNAS P/PERNO DE 5/8\" DE DIÁMETRO","und",null,null,0]
["01.01.10.14","PLACA DE AMARRE Z-TIJERAL PLANCHA DE 100X100X1/4\"","m2",null,null,0,null,null,"01.01.10.14","PLACA DE AMARRE Z-TIJERAL PLANCHA DE 100X100X1/4\"","m2",null,null,0]
["01.01.10.15","PERNO Z TIJERAL DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.01.10.15","PERNO Z TIJERAL DE 1/2\" DE DIÁMETRO","und",null,null,0]
["01.01.10.16","TUERCA Z TIJERAL P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.01.10.16","TUERCA Z TIJERAL P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0]
["01.01.10.17","ARANDELA Z TIJERALES P/PERNO DE 1/2\" DE DIÁMTERO","und",null,null,0,null,null,"01.01.10.17","ARANDELA Z TIJERALES P/PERNO DE 1/2\" DE DIÁMTERO","und",null,null,0]
["01.01.10.18","PLACA DE COLUMNAS  ARRIOSTRE PLANCHA DE 200X200X1/4\"","m2",null,null,0,null,null,"01.01.10.18","PLACA DE COLUMNAS  ARRIOSTRE PLANCHA DE 200X200X1/4\"","m2",null,null,0]
["01.01.10.19","PERNO COLUMNA ARRIOSTRE DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.01.10.19","PERNO COLUMNA ARRIOSTRE DE 1/2\" DE DIÁMETRO","und",null,null,0]
["01.01.10.20","TUERCA COLUMNA ARRIOSTRE P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.01.10.20","TUERCA COLUMNA ARRIOSTRE P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0]
["01.01.10.21","ARANDELA COLUMNA ARRIOSTRE P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.01.10.21","ARANDELA COLUMNA ARRIOSTRE P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0]
["01.01.10.22","PLACA DE AMARRE DE COLUMNAS ZAPATAS PLANCHA 200X250X1/4\"","m2",null,null,0,null,null,"01.01.10.22","PLACA DE AMARRE DE COLUMNAS ZAPATAS PLANCHA 200X250X1/4\"","m2",null,null,0]
["01.01.10.23","ANCLAJE DE 5/8\" ZAPATA COLUMNA DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.01.10.23","ANCLAJE DE 5/8\" ZAPATA COLUMNA DE 1/2\" DE DIÁMETRO","und",null,null,0]
["01.01.10.24","TUERCA ZAPATA COLUMNA P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.01.10.24","TUERCA ZAPATA COLUMNA P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0]
["01.01.11","      PINTURA ",null,null,null,{"$f":"SUM(F71:F72)","v":0},null,null,"01.01.11","      PINTURA ",null,null,null,{"$f":"SUM(N71:N72)","v":0}]
["01.01.11.01","         PINTURA LÁTEX EN COLUMNAS","m2",null,null,{"$f":"D71*E71","v":0},null,null,"01.01.11.01","         PINTURA LÁTEX EN COLUMNAS","m2",null,null,{"$f":"L71*M71","v":0}]
["01.01.11.02","         PINTURA LÁTEX EN VIGAS","m2",null,null,{"$f":"D72*E72","v":0},null,null,"01.01.11.02","         PINTURA LÁTEX EN VIGAS","m2",null,null,{"$f":"L72*M72","v":0}]
["01.01.12","      INSTALACIONES ELÉCTRICAS INTERIORES ",null,null,null,{"$f":"SUM(F74:F80)","v":0},null,null,"01.01.12","      INSTALACIONES ELÉCTRICAS INTERIORES ",null,null,null,{"$f":"SUM(N74:N80)","v":0}]
["01.01.12.01","         SALIDA PARA CENTROS DE LUZ  ","pto",null,null,{"$f":"D74*E74","v":0},null,null,"01.01.12.01","         SALIDA PARA CENTROS DE LUZ  ","pto",null,null,{"$f":"L74*M74","v":0}]
["01.01.12.02","         SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE ","pto",null,null,{"$f":"D75*E75","v":0},null,null,"01.01.12.02","         SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE ","pto",null,null,{"$f":"L75*M75","v":0}]
["01.01.12.03","         FLUORESCENTE RECTO 2 X 36 W INCLUYENDO EQUIPO Y PANTALLA","und",null,null,0,null,null,"01.01.12.03","         FLUORESCENTE RECTO 2 X 36 W INCLUYENDO EQUIPO Y PANTALLA","und",null,null,0]
["01.01.12.04","         INTERRUPTOR BIPOLAR DOBLE","und",null,null,0,null,null,"01.01.12.04","         INTERRUPTOR BIPOLAR DOBLE","und",null,null,0]
["01.01.12.05","         TABLERO DE DISTRIBUCIÓN TD-02","und",null,null,0,null,null,"01.01.12.05","         TABLERO DE DISTRIBUCIÓN TD-02","und",null,null,0]
["01.01.12.06","         SUMINISTRO E INSTALACIÓN DE CABLE 2-1x2.5 mm2  TW","m",null,null,0,null,null,"01.01.12.06","         SUMINISTRO E INSTALACIÓN DE CABLE 2-1x2.5 mm2  TW","m",null,null,0]
["01.01.12.07","         SUMINISTRO E INSTALACIÓN DE CABLE 2-1x 4 mm2 TW +  2-1x2.5 mm2  TW","m",null,null,0,null,null,"01.01.12.07","         SUMINISTRO E INSTALACIÓN DE CABLE 2-1x 4 mm2 TW +  2-1x2.5 mm2  TW","m",null,null,0]
["01.01.13","   INSTALACIONES ELÉCTRICAS TABLERO GENERAL",null,null,null,{"$f":"SUM(F82:F86)","v":0},null,null,"02","INFRAESTRUCTURA ADMINISTRATIVA Y DE SERVICIOS",null,null,null,{"$f":"SUM(N82,N164,N221,N272,N332,N345,N404)","v":0}]
["01.01.13.01","      TABLERO GENERAL",null,null,null,{"$f":"SUM(F83:F86)","v":0},null,null,"02.01","   SERVICIOS HIGIÉNICOS Y VESTUARIOS",null,null,null,{"$f":"SUM(N83,N85,N89,N94,N101,N104,N108,N111,N113,N116,N120,N122,N124,N128,N134,N156)","v":0}]
["01.01.13.01.01","         EXCAVACIÓN DE CIMIENTO PARA MURO DE TABLERO GENERAL","m3",null,null,{"$f":"D83*E83","v":0},null,null,"02.01.01","      TRABAJOS PRELIMINARES",null,null,null,{"$f":"SUM(N84)","v":0}]
["01.01.13.01.02","         MURO DE CONCRETO PARA LA INSTALACIÓN DE TABLERO GENERAL ( TG 1.0 x 0.5 x 0.20 ) .","und",null,null,{"$f":"D84*E84","v":0},null,null,"02.01.01.01","         TRAZO Y REPLANTEO","m2",null,null,{"$f":"L84*M84","v":0}]
["01.01.13.01.03","         TABLERO GENERAL TG-01 TRIFÁSICO 15 POLOS PARA EMPOTRAR, EQUIPADO","und",null,null,{"$f":"D85*E85","v":0},null,null,"02.01.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(N86:N88)","v":0}]
["01.01.13.01.04","         POZO DE PROTECCIÓN PUESTA A TIERRA ESTABILIZADO 5 OHM","und",null,null,{"$f":"D86*E86","v":0},null,null,"02.01.02.01","         EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS","m3",null,null,{"$f":"L86*M86","v":0}]
["01.01.13.02","      ILUMINACIÓN EXTERNA",null,null,null,{"$f":"SUM(F88:F93)","v":0},null,null,"02.01.02.02","         REFINE, NIVELACIÓN Y COMPACTACIÓN  DE TERRENO","m2",null,null,{"$f":"L87*M87","v":0}]
["01.01.13.02.01","         EXCAVACIÓN DE ZANJA DE 60 x 60 EN TERRENO NATURAL.","m3",null,null,{"$f":"D88*E88","v":0},null,null,"02.01.02.03","         ELIMINACIÓN LATERAL DE MATERIAL EXCEDENTE","m3",null,null,{"$f":"L88*M88","v":0}]
["01.01.13.02.02","         SUMINISTRO E INSTALACIÓN DE CABLE  2- 1X6 MM2 NYY. DIRECTAMENTE ENTERRADO","m",null,null,0,null,null,"02.01.03","      CONCRETO SIMPLE",null,null,null,{"$f":"SUM(N90:N93)","v":0}]
["01.01.13.02.03","         SUMINISTRO E INSTALACIÓN DE CABLE 3-1X10 MM2 NYY DIRECTAMENTE ENTERRADO","m",null,null,0,null,null,"02.01.03.01","         CIMIENTO CORRIDO, CONCRETO CICLÓPEO  FC=140KG/CM2   + 30 % PM.","m3",null,null,{"$f":"L90*M90","v":0}]
["01.01.13.02.04","         TABLERO DE DISTRIBUCIÓN TD-09 MONOFÁSICO 10 POLOS. EQUIPADO","und",null,null,0,null,null,"02.01.03.02","         CONCRETO 1:8+25% P.M. PARA SOBRECIMIENTOS","m3",null,null,{"$f":"L91*M91","v":0}]
["01.01.13.02.05","         POSTE  C.A.C. 8/200","und",null,null,0,null,null,"02.01.03.03","         ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS","m2",null,null,{"$f":"L92*M92","v":0}]
["01.01.13.02.06","         PASTORAL CON ILUMINARIA DE VAPOR DE 150 W.","und",null,null,0,null,null,"02.01.03.04","         FALSO PISO DE 4\" DE CONCRETO 1:8","m2",null,null,{"$f":"L93*M93","v":0}]
["01.01.14","   ALMACEN PARA MATERIALES Y HERRAMIENTAS",null,null,null,{"$f":"SUM(F95,F97,F101,F105,F112,F114,F117,F120,F133,F135,F139,F143)","v":0},null,null,"02.01.04","      CONCRETO ARMADO",null,null,null,{"$f":"SUM(N95:N100)","v":0}]
["01.01.14.01","      TRABAJOS PRELIMINARES",null,null,null,{"$f":"F96","v":0},null,null,"02.01.04.01","         CONCRETO EN COLUMNAS  0.15X0.25 F'C=210 KG/CM2","m3",null,null,{"$f":"L95*M95","v":0}]
["01.01.14.01.01","         TRAZO Y REPLANTEO","m2",null,null,{"$f":"D96*E96","v":0},null,null,"02.01.04.02","         ENCOFRADO Y DESENCOFRADO PARA COLUMNAS","m2",null,null,{"$f":"L96*M96","v":0}]
["01.01.14.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(F98:F100)","v":0},null,null,"02.01.04.03","         ACERO fý=4200 kg/cm2 GRADO 60","kg",null,null,0]
["01.01.14.02.01","         EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS","m3",null,null,{"$f":"D98*E98","v":0},null,null,"02.01.04.04","         CONCRETO EN VIGAS  0.15X0.25 F'C=210 KG/CM2","m3",null,null,0]
["01.01.14.02.02","         REFINE, NIVELACIÓN Y COMPACTACION  DE TERRENO","m2",null,null,{"$f":"D99*E99","v":0},null,null,"02.01.04.05","         ENCOFRADO Y DESENCOFRADO EN VIGAS","m2",null,null,0]
["01.01.14.02.03","         ELIMINACIÓN LATERAL DE MATERIAL EXCEDENTE","m3",null,null,{"$f":"D100*E100","v":0},null,null,"02.01.04.06","         ACERO fý=4200 kg/cm2 GRADO 60 - VIGAS","kg",null,null,0]
["01.01.14.03","      CONCRETO SIMPLE",null,null,null,{"$f":"SUM(F102:F104)","v":0},null,null,"02.01.05","      ALBAÑILERÍA",null,null,null,{"$f":"SUM(N102:N103)","v":0}]
["01.01.14.03.01","         CIMIENTO CORRIDO, CONCRETO CICLÓPEO  FC=140KG/CM2   + 30 % PM.","m3",null,null,{"$f":"D102*E102","v":0},null,null,"02.01.05.01","         MURO DE LADRILLO KK, CARAVISTA, APAREJO DE  SOGA MEZCLA 1:5","m2",null,null,0]
["01.01.14.03.02","         CONCRETO 1:8+25% P.M. PARA SOBRECIMIENTOS","m3",null,null,{"$f":"D103*E103","v":0},null,null,"02.01.05.02","         MURO DE LADRILLO KK, APAREJO SOGA","m2",null,null,0]
["01.01.14.03.03","         ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS","m2",null,null,{"$f":"D104*E104","v":0},null,null,"02.01.06","      REVOQUES ENLUCIDOS",null,null,null,{"$f":"SUM(N105:N107)","v":0}]
["01.01.14.04","      CONCRETO ARMADO",null,null,null,{"$f":"SUM(F106:F111)","v":0},null,null,"02.01.06.01","         TARRAJEO PRIMARIO RAYADO","m2",null,null,0]
["01.01.14.04.01","         CONCRETO EN COLUMNAS  F'C=210 KG/CM2","m3",null,null,{"$f":"D106*E106","v":0},null,null,"02.01.06.02","         TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA","m2",null,null,0]
["01.01.14.04.02","         ENCOFRADO Y DESENCOFRADO PARA COLUMNAS","m2",null,null,0,null,null,"02.01.06.03","         TARRAJEO DE SUPERFICIE DE VIGAS CON CEMENTO-ARENA","m2",null,null,0]
["01.01.14.04.03","         ACERO fý=4200 kg/cm2 GRADO 60 - COLUMNAS","kg",null,null,0,null,null,"02.01.07","      PISOS Y PAVIMENTOS",null,null,null,{"$f":"SUM(N109:N110)","v":0}]
["01.01.14.04.04","         CONCRETO EN VIGAS  0.15X0.25 F'C=210 KG/CM2","m3",null,null,0,null,null,"02.01.07.01","         PISO DE 2\" CONCRETO F'C 140 KG/CM2 X 4 CM.+ PULIDO 1:2 X 1CM","m2",null,null,0]
["01.01.14.04.05","         ENCOFRADO Y DESENCOFRADO EN VIGAS","m2",null,null,0,null,null,"02.01.07.02","         PISO DE CERÁMICO COLOR DE 30X30 CM.","m2",null,null,0]
["01.01.14.04.06","         ACERO fý=4200 kg/cm2 GRADO 60 - VIGAS","kg",null,null,0,null,null,"02.01.08","      ZÓCALOS Y CONTRAZÓCALOS",null,null,null,{"$f":"SUM(N112)","v":0}]
["01.01.14.05","      ALBAÑILERIA",null,null,null,{"$f":"F113","v":0},null,null,"02.01.08.01","         CONTRAZÓCALO DE CEMENTO PULIDO CON  MORTERO 1:5 DE H= 0.30 m","m2",null,null,0]
["01.01.14.05.01","         MURO DE LADRILLO KK, CARAVISTA, APAREJO DE  SOGA MEZCLA 1:5","m2",null,null,{"$f":"D113*E113","v":0},null,null,"02.01.09","      CUBIERTA",null,null,null,{"$f":"SUM(N114:N115)","v":0}]
["01.01.14.06","      REVOQUES ENLUCIDOS",null,null,null,{"$f":"SUM(F115:F116)","v":0},null,null,"02.01.09.01","         CUBIERTA CON  FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m2",null,null,0]
["01.01.14.06.01","         TARRAJEO DE COLUMNAS","m2",null,null,{"$f":"D115*E115","v":0},null,null,"02.01.09.02","         CUMBRERAS PARA FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m",null,null,0]
["01.01.14.06.02","         TARRAJEO DE VIGAS","m2",null,null,{"$f":"D116*E116","v":0},null,null,"02.01.10","      CARPINTERÍA DE MADERA",null,null,null,{"$f":"SUM(N117:N119)","v":0}]
["01.01.14.07","      PISOS Y PAVIMENTOS",null,null,null,{"$f":"SUM(F118:F119)","v":0},null,null,"02.01.10.01","         PUERTA CONTRAPLACADA 35 MM. C/TRIPLAY 4MM. INCLUYE BISAGRAS Y CERRADURA","m2",null,null,0]
["01.01.14.07.01","         AFIRMADO DE 4\" PARA PISOS Y VEREDAS","m2",null,null,{"$f":"D118*E118","v":0},null,null,"02.01.10.02","         BANCAS DE MADERA EN VESTUARIOS","m",null,null,0]
["01.01.14.07.02","         PISO DE 4\" CONCRETO F'C 140 KG/CM2 X 4 CM.+ PULIDO 1:2 X 1CM","m2",null,null,{"$f":"D119*E119","v":0},null,null,"02.01.10.03","         ESTRUCTURA DE MADERA - SOPORTE DE COBERTURA","und",null,null,0]
["01.01.14.08","      ZÓCALOS Y CONTRAZÓCALOS",null,null,null,{"$f":"F121","v":0},null,null,"02.01.11","      CARPINTERÍA METÁLICA",null,null,null,{"$f":"SUM(N121)","v":0}]
["01.01.14.08.01","         ZÓCALO DE CEMENTO PULIDO CON MORTERO 1:5 DE 2Cm x 0.20 m.","m",null,null,{"$f":"D121*E121","v":0},null,null,"02.01.11.01","         VENTANA DE FIERRO C/PERFIL DE 1\"X1/8\"+HOJA BAST.\"L\"3/4\"","m2",null,null,0]
["01.01.14.08","      CUBIERTA",null,null,null,{"$f":"SUM(F123:F124)","v":0},null,null,"02.01.12","      VIDRIOS Y CRISTALES",null,null,null,{"$f":"SUM(N123)","v":0}]
["01.01.14.08.01","         CUBIERTA CON  FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m2",null,null,{"$f":"D123*E123","v":0},null,null,"02.01.12.01","         VIDRIO INCOLORO, CRUDO SEMIDOBLE COLOCADO","p2",null,null,0]
["01.01.14.08.02","         CUMBRERAS PARA FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m",null,null,{"$f":"D124*E124","v":0},null,null,"02.01.13","      PINTURA",null,null,null,{"$f":"SUM(N125:N127)","v":0}]
["01.01.14.08","      CARPINTERIA DE MADERA",null,null,null,{"$f":"SUM(F126:F130)","v":0},null,null,"02.01.13.01","         PINTURA LÁTEX LAVABLE EN INTERIORES 2 MANOS","m2",null,null,0]
["01.01.14.08.01","         VIGUETA DE MADERA DE 2\"x 4\" (TRAVESAÑOS)","m",null,null,{"$f":"D126*E126","v":0},null,null,"02.01.13.02","         PINTURA ESMALTE EN CARPINTERIA METÁLICA","m2",null,null,0]
["01.01.14.08.02","         VIGA CORREAS DE MADERA DE 2\"x 2\" ","m",null,null,{"$f":"D127*E127","v":0},null,null,"02.01.13.03","         PINTURA BARNÍZ EN CARPINTERIA DE MADERA 2 MANOS","m2",null,null,0]
["01.01.14.08.03","         PUERTA DE MADERA APANELADA","m2",null,null,{"$f":"D128*E128","v":0},null,null,"02.01.14","      APARATOS Y ACCESORIOS SANITARIOS",null,null,null,{"$f":"SUM(N129:N133)","v":0}]
["01.01.14.08.04","         PUERTA CONTRAPLACADA","m2",null,null,{"$f":"D129*E129","v":0},null,null,"02.01.14.01","         INODORO TANQUE BAJO - SIFON JET - BLANCO INC ACCESORIOS","und",null,null,0]
["01.01.14.08.05","         VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS.","m",null,null,{"$f":"D130*E130","v":0},null,null,"02.01.14.02","         LAVATORIO SONNET COLOR BLANCO - INC. ACCES. Y LLAVES","pza",null,null,0]
["01.01.14.08","      CARPINTERÍA METÁLICA",null,null,null,{"$f":"F132","v":0},null,null,"02.01.14.03","         URINARIO CORRIDO DE ALBAÑILERÍA","und",null,null,0]
["01.01.14.08.01","         VENTANA DE FIERRO C/PERFIL DE 1\"X1/8\"+HOJA BAST.\"L\"3/4\"","m2",null,null,{"$f":"D132*E132","v":0},null,null,"02.01.14.04","         JABONERA DE LOSA BLANCA DE SOBREPONER","und",null,null,0]
["01.01.14.09","      VIDRIOS Y CRISTALES",null,null,null,{"$f":"F134","v":0},null,null,"02.01.14.05","         PAPELERA DE LOSA Y BARRA PLÁSTICA, COLOR BLANCO","pza",null,null,0]
["01.01.14.09.01","         VIDRIO INCOLORO, CRUDO SEMIDOBLE COLOCADO","m2",null,null,{"$f":"D134*E134","v":0},null,null,"02.01.15","      INSTALACIONES SANITARIAS",null,null,null,{"$f":"SUM(N135:N155)","v":0}]
["01.01.14.10","      CERRAJERÍA",null,null,null,{"$f":"SUM(F136:F138)","v":0},null,null,"02.01.15.01","         SALIDA DE DESAGUE PVC SAL DE 2\"","pto",null,null,0]
["01.01.14.10.01","         CERRADURA PARA PUERTA PRINCIPAL (ALMACEN)","pza",null,null,{"$f":"D136*E136","v":0},null,null,"02.01.15.02","         SALIDA DE DESAGUE PVC SAL DE 4\"","pto",null,null,0]
["01.01.14.10.02","         BISAGRA ALUMINIZADA CAPUCHINA DE 3\" X 3\"","pza",null,null,{"$f":"D137*E137","v":0},null,null,"02.01.15.03","         SALIDA DE VENTILACIÓN DE 2\"","pto",null,null,0]
["01.01.14.10.03","         CERRADURA PARA PUERTA  INTERIOR (DEPOSITO)","pza",null,null,{"$f":"D138*E138","v":0},null,null,"02.01.15.04","         TUBERÍA DE PVC SAL 2\" PARA DESAGUE","m",null,null,0]
["01.01.14.11","      PINTURA",null,null,null,{"$f":"SUM(F140:F142)","v":0},null,null,"02.01.15.05","         TUBERÍA DE PVC SAL 3\" PARA DESAGUE","m",null,null,0]
["01.01.14.11.01","         PINTURA LATEX EN MUROS INTERIORES Y EXTERIORES, 2 MANOS","m2",null,null,{"$f":"D140*E140","v":0},null,null,"02.01.15.06","         TUBERÍA DE PVC SAL 4\" PARA DESAGUE","m",null,null,0]
["01.01.14.11.02","         PINTURA LATEX EN ZOCALOS (H = 0.20 M) 2 MANOS","m2",null,null,{"$f":"D141*E141","v":0},null,null,"02.01.15.07","         SUMIDERO DE BRONCE 2\", PROVISIÓN Y COLOCACIÓN","und",null,null,0]
["01.01.14.11.03","         PINTURA EN VENTANAS CON BARNIZ, 2 MANOS","m2",null,null,{"$f":"D142*E142","v":0},null,null,"02.01.15.08","         SUMIDERO BRONCE DE 3\", PROVISIÓN Y COLOCACIÓN","pza",null,null,0]
["01.01.14.12","      INSTALACIONES ELÉCTRICAS",null,null,null,{"$f":"SUM(F144:F152)","v":0},null,null,"02.01.15.09","         REGISTRO DE BRONCE ROSCADO DE PISO DE 3\"","pza",null,null,0]
["01.01.14.12.01","         SALIDA PARA CENTROS DE LUZ C/INTERRUPTOR","pto",null,null,{"$f":"D144*E144","v":0},null,null,"02.01.15.10","         REGISTRO DE BRONCE ROSCADO DE PISO DE 4\"","pza",null,null,0]
["01.01.14.12.02","         SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC","pto",null,null,{"$f":"D145*E145","v":0},null,null,"02.01.15.11","         CAJA DE REGISTRO DE DESAGUE 12\" X 24\" DE ALBAÑILERÍA","und",null,null,0]
["01.01.14.12.03","         FLUORESCENTE RECTO ISPE 1 X 36 W INCLUYENDO EQUIPO Y PANTALL","und",null,null,0,null,null,"02.01.15.12","         SALIDA DE AGUA FRÍA CON TUBERÍA  PVC DE 1/2\"","pto",null,null,0]
["01.01.14.12.04","         FLUORESCENTE CIRCULAR 12 W INCLUYENDO EQUIPO Y PANTALL","und",null,null,0,null,null,"02.01.15.13","         RED DE DISTRIBUCIÓN TUBERÍA DE 3/4\" PVC-SAP","m",null,null,0]
["01.01.14.12.05","         TABLERO DE DISTRIBUCIÓN TD-04 MONOFÁSICO 8 POLOS","und",null,null,0,null,null,"02.01.15.14","         RED DE DISTRIBUCIÓN TUBERÍA DE  1\" PVC-SAP","m",null,null,0]
["01.01.14.12.06","         SUMINISTRO E INSTALACIÓN DE CABLE 2- 1x 2.5 MM2 TW + TUBO  PVC SAP 19 MM","m",null,null,0,null,null,"02.01.15.15","         RED DE DISTRIBUCIÓN TUBERÍA DE 1/2\" PVC-SAP","m",null,null,0]
["01.01.14.12.07","         SUMINISTRO E INSTALACIÓN DE CABLE 3-1X10 MM2 NYY DIRECTAMENTE ENTERRADO","m",null,null,0,null,null,"02.01.15.16","         RED DE DISTRIBUCIÓN TUBERÍA 1 1/4\" PVC -SAP","m",null,null,0]
["01.01.14.12.08","         EXCAVACIÓN DE ZANJA DE 60 x 60 EN TERRENO NATURAL.","m",null,null,0,null,null,"02.01.15.17","         VÁLVULA DE COMPUERTA DE BRONCE DE 3/4\"","pza",null,null,0]
["01.01.14.12.09","         PINTURA EN PUERTAS CON BARNIZ, 2 MANOS","m2",null,null,0,null,null,"02.01.15.18","         VÁLVULA DE COMPUERTA DE BRONCE DE 1\"","pza",null,null,0]
[2,"OBRAS PROVISIONALES Y FLETE",null,null,null,{"$f":"SUM(F154:F158)","v":0},null,null,"02.01.15.19","         VÁLVULA DE COMPUERTA DE BRONCE DE 1/2\"","pza",null,null,0]
[2.0099999999999998,"   CASETA ADICIONAL P/GUARDIANIA Y/O DEPÓSITO","m2",null,null,{"$f":"D154*E154","v":0},null,null,"02.01.15.20","         VÁLVULA COMPUERTA DE BRONCE INCLUYE CANASTILLA Y BRAZO DE DUCHA","und",null,null,0]
[2.02,"   MOVILIZACIÓN Y DESMOVILIZACIÓN DE MAQUINARIAS PARA LA OBRA","glb",null,null,{"$f":"D155*E155","v":0},null,null,"02.01.15.21","         DUCHA CROMADA 1 LLAVE INCL.ACCESORIOS","und",null,null,0]
[2.0299999999999998,"   CARTEL DE IDENTIFICACIÓN DE LA OBRA 3.60 X 2.40 M","und",null,null,{"$f":"D156*E156","v":0},null,null,"02.01.16","      INSTALACIONES ELÉCTRICAS INTERIORES",null,null,null,{"$f":"SUM(N157:N163)","v":0}]
[2.04,"   TRANSPORTE DE MATERIALES Y EQUIPOS MENORES","glb",null,null,{"$f":"D157*E157","v":0},null,null,"02.01.16.01","         SALIDA PARA CENTROS DE LUZ C/INTERRUPTOR","pto",null,null,0]
[2.0499999999999998,"   LIMPIEZA Y DESFORESTACIÓN","ha",null,null,{"$f":"D158*E158","v":0},null,null,"02.01.16.02","         SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC","pto",null,null,0]
["COSTO PARCIAL TOTAL",null,null,null,null,{"$f":"SUM(F153+F9)","v":0},null,null,"02.01.16.03","         FLUORESCENTE RECTO ISPE 1 X 36 W INCLUYENDO EQUIPO Y PANTALL","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.01.16.04","         TABLERO DE DISTRIBUCIÓN TD-05 MONOFÁSICO 8 POLOS","und",null,null,{"$f":"L160*M160","v":0}]
[null,null,null,null,null,null,null,null,"02.01.16.05","         SUMINISTRO E INSTALACIÓN DE CABLE 3-1X10 MM2 NYY DIRECTAMENTE ENTERRADO","m",null,null,{"$f":"L161*M161","v":0}]
[null,null,null,null,null,null,null,null,"02.01.16.06","         EXCAVACIÓN DE ZANJA DE 60 x 60 EN TERRENO NATURAL.","m",null,null,{"$f":"L162*M162","v":0}]
[null,"PARÁMETROS","VALOR",null,null,null,null,null,"02.01.16.07","         SUMINISTRO E INSTALACIÓN DE CABLE 2- 1x 4 MM2  + 1x 2.5 MM2 TW","m",null,null,{"$f":"L163*M163","v":0}]
[null,"GASTOS GENERALES",null,null,null,null,null,null,"02.02","   CASETA DE VIGILANCIA Y CONTROL",null,null,null,{"$f":"SUM(N165,N167,N171,N176,N185,N187,N190,N193,N196,N198,N203,N205,N208,N212)","v":0}]
[null,"UTILIDAD",null,null,null,null,null,null,"02.02.01","      TRABAJOS PRELIMINARES",null,null,null,{"$f":"SUM(N166)","v":0}]
[null,"IGV",null,null,null,null,null,null,"02.02.01.01","         TRAZO Y REPLANTEO","m2",null,null,{"$f":"L166*M166","v":0}]
[null,null,null,null,null,null,null,null,"02.02.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(N168:N170)","v":0}]
[null,null,"COSTOS DIRECTOS ","IGV","TOTAL",null,null,null,"02.02.02.01","         EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS","m3",null,null,0]
[null,"COSTO DIRECTO ( CD )",{"$f":"F159","v":0},{"$f":"C169*C166","v":0},{"$f":"SUM(C169:D169)","v":0},null,null,null,"02.02.02.02","         REFINE, NIVELACIÓN Y COMPACTACIÓN  DE TERRENO","m2",null,null,0]
[null,"GASTOS GENERALES ( 10% CD )",{"$f":"C169*C164","v":0},{"$f":"C170*C166","v":0},{"$f":"+C170+D170","v":0},null,null,null,"02.02.02.03","         ELIMINACIÓN LATERAL DE MATERIAL EXCEDENTE","m3",null,null,0]
[null,"UTILIDAD ( 10% CD )",{"$f":"C169*C165","v":0},{"$f":"C171*C166","v":0},{"$f":"+C171+D171","v":0},null,null,null,"02.02.03","      CONCRETO SIMPLE",null,null,null,{"$f":"SUM(N172:N175)","v":0}]
[null,"TOTAL COSTO DE OBRA",{"$f":"SUM(C169:C171)","v":0},{"$f":"SUM(D169:D171)","v":0},{"$f":"+SUM(E169:E171)","v":0},null,null,null,"02.02.03.01","         CIMIENTO CORRIDO, CONCRETO CICLÓPEO  FC=140KG/CM2   + 30 % PM.","m3",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.03.02","         CONCRETO 1:8+25% P.M. PARA SOBRECIMIENTOS","m3",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.03.03","         ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.03.04","         FALSO PISO DE 4\" DE CONCRETO 1:8","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.04","      CONCRETO ARMADO",null,null,null,{"$f":"SUM(N177:N184)","v":0}]
[null,null,null,null,null,null,null,null,"02.02.04.01","         CONCRETO F'C=175 KG/CM2. EN ZAPATAS","m3",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.04.02","         ACERO ESTRUCTURAL PARA ZAPATAS FY=4200KG/CM2","kg",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.04.03","         CONCRETO EN COLUMNAS   F'C=210 KG/CM2","m3",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.04.04","         ENCOFRADO Y DESENCOFRADO PARA COLUMNAS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.04.05","         ACERO fý=4200 kg/cm2 GRADO 60- COLUMNAS","kg",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.04.06","         CONCRETO EN VIGAS  0.15X0.25 F'C=210 KG/CM2","m3",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.04.07","         ENCOFRADO Y DESENCOFRADO PARA VIGAS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.04.08","         ACERO fý=4200 kg/cm2 GRADO 60 - VIGAS","kg",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.05","      ALBAÑILERÍA",null,null,null,{"$f":"SUM(N186)","v":0}]
[null,null,null,null,null,null,null,null,"02.02.05.01","         MURO DE LADRILLO KK, CARAVISTA, APAREJO DE  SOGA MEZCLA 1:5","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.06","      REVOQUES ENLUCIDOS",null,null,null,{"$f":"SUM(N188:N189)","v":0}]
[null,null,null,null,null,null,null,null,"02.02.06.01","         TARRAJEO  EN EXTERIORES E INTERIORES, CON CEMENTO ARENA ","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.06.02","         VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS.","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.07","      PISOS Y PAVIMENTOS",null,null,null,{"$f":"SUM(N191:N192)","v":0}]
[null,null,null,null,null,null,null,null,"02.02.07.01","         AFIRMADO DE 4\" PARA PISOS Y VEREDAS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.07.02","         PISO DE 4\" CONCRETO F'C 140 KG/CM2 X 4 CM.+ PULIDO 1:2 X 1CM","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.08","      ZÓCALOS Y CONTRAZÓCALOS",null,null,null,{"$f":"SUM(N194:N195)","v":0}]
[null,null,null,null,null,null,null,null,"02.02.08.01","         ZÓCALO DE CEMENTO PULIDO CON MORTERO 1:5 DE 2Cm x 0.20 m.","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.08.02","         CONTRAZÓCALO DE CEMENTO PULIDO CON MORTERO 1:5","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.09","      CUBIERTA",null,null,null,{"$f":"SUM(N197)","v":0}]
[null,null,null,null,null,null,null,null,"02.02.09.01","         CUBIERTA CON  FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.10","      CARPINTERÍA DE MADERA",null,null,null,{"$f":"SUM(N199:N202)","v":0}]
[null,null,null,null,null,null,null,null,"02.02.10.01","         VIGUETA DE MADERA DE 4\"x 4\" ","m",null,null,{"$f":"L199*M199","v":0}]
[null,null,null,null,null,null,null,null,"02.02.10.02","         VIGA CORREAS DE MADERA DE 2\"x 2\" ","m",null,null,{"$f":"L200*M200","v":0}]
[null,null,null,null,null,null,null,null,"02.02.10.03","         PUERTA DE MADERA APANELADA","m2",null,null,{"$f":"L201*M201","v":0}]
[null,null,null,null,null,null,null,null,"02.02.10.04","         VENTANA DE MADERA CEDRO, CON HOJAS","m2",null,null,{"$f":"L202*M202","v":0}]
[null,null,null,null,null,null,null,null,"02.02.11","      VIDRIOS Y CRISTALES",null,null,null,{"$f":"SUM(N204)","v":0}]
[null,null,null,null,null,null,null,null,"02.02.11.01","         VIDRIO INCOLORO, CRUDO SEMIDOBLE COLOCADO","p2",null,null,{"$f":"L204*M204","v":0}]
[null,null,null,null,null,null,null,null,"02.02.12","      CERRAJERÍA",null,null,null,{"$f":"SUM(N206:N207)","v":0}]
[null,null,null,null,null,null,null,null,"02.02.12.01","         CERADURA PARA PUERTA PRINCIPAL PESADA","pza",null,null,{"$f":"L206*M206","v":0}]
[null,null,null,null,null,null,null,null,"02.02.12.02","         BISAGRA ALUMINIZADA CAPUCHINA DE 3\" X 3\"","pza",null,null,{"$f":"L207*M207","v":0}]
[null,null,null,null,null,null,null,null,"02.02.13","      PINTURA",null,null,null,{"$f":"SUM(N209:N211)","v":0}]
[null,null,null,null,null,null,null,null,"02.02.13.01","         PINTURA LÁTEX EN MUROS INTERIORES Y EXTERIORES, 2 MANOS","m2",null,null,{"$f":"L209*M209","v":0}]
[null,null,null,null,null,null,null,null,"02.02.13.02","         PINTURA EN PUERTAS CON BARNIZ, 2 MANOS","m2",null,null,{"$f":"L210*M210","v":0}]
[null,null,null,null,null,null,null,null,"02.02.13.03","         PINTURA EN VENTANAS CON BARNIZ, 2 MANOS","m2",null,null,{"$f":"L211*M211","v":0}]
[null,null,null,null,null,null,null,null,"02.02.14","      INSTALACIONES ELÉCTRICAS ",null,null,null,{"$f":"SUM(N213:N220)","v":0}]
[null,null,null,null,null,null,null,null,"02.02.14.01","         SALIDA PARA CENTROS DE LUZ C/INTERRUPTOR","pto",null,null,{"$f":"L213*M213","v":0}]
[null,null,null,null,null,null,null,null,"02.02.14.02","         SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC","pto",null,null,{"$f":"L214*M214","v":0}]
[null,null,null,null,null,null,null,null,"02.02.14.03","         FLUORESCENTE RECTO ISPE 1 X 36 W INCLUYENDO EQUIPO Y PANTALL","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.14.04","         TABLERO DE DISTRIBUCIÓN TD-01 MONOFÁSICO 8 POLOS","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.14.05","         SUMINISTRO E INSTALACIÓN DE CABLE 2- 1x 2.5 MM2 TW + TUBO  PVC SAP 19 MM","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.14.06","         SUMINISTRO E INSTALACIÓN DE CABLE 2- 1x 4 MM2  + 1x 2.5 MM2 TW","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.14.07","         EXCAVACIÓN DE ZANJA DE 60 x 60 EN TERRENO NATURAL.","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.02.14.08","         SUMINISTRO E INSTALACIÓN DE CABLE  2- 1X6 MM2 NYY ","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.03","   CASETA DE REGISTRO Y PESAJE (BALANZA)",null,null,null,{"$f":"SUM(N222,N224,N228,N233,N240,N242,N245,N247,N249,N251,N254,N256,N258,N262)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.01","      TRABAJOS PRELIMINARES",null,null,null,{"$f":"SUM(N223)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.01.01","         TRAZO Y REPLANTEO","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(N225:N227)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.02.01","         EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS","m3",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.02.02","         REFINE, NIVELACIÓN Y COMPACTACIÓN  DE TERRENO","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.02.03","         ELIMINACIÓN LATERAL DE MATERIAL EXCEDENTE","m3",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.03","      CONCRETO SIMPLE",null,null,null,{"$f":"SUM(N229:N232)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.03.01","         CIMIENTO CORRIDO, CONCRETO CICLÓPEO  FC=140KG/CM2   + 30 % PM.","m3",null,null,{"$f":"L229*M229","v":0}]
[null,null,null,null,null,null,null,null,"02.03.03.02","         CONCRETO 1:8+25% P.M. PARA SOBRECIMIENTOS","m3",null,null,{"$f":"L230*M230","v":0}]
[null,null,null,null,null,null,null,null,"02.03.03.03","         ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS ","m2",null,null,{"$f":"L231*M231","v":0}]
[null,null,null,null,null,null,null,null,"02.03.03.04","         FALSO PISO DE 4\" DE CONCRETO 1:8 ","m2",null,null,{"$f":"L232*M232","v":0}]
[null,null,null,null,null,null,null,null,"02.03.04","      CONCRETO ARMADO",null,null,null,{"$f":"SUM(N234:N239)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.04.01","         CONCRETO EN COLUMNAS F'C=210 KG/CM2","m3",null,null,{"$f":"L234*M234","v":0}]
[null,null,null,null,null,null,null,null,"02.03.04.02","         ENCOFRADO Y DESENCOFRADO PARA COLUMNAS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.04.03","         ACERO fý=4200 kg/cm2 GRADO 60- COLUMNAS","kg",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.04.04","         CONCRETO EN VIGAS F'C=210 KG/CM2","m3",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.04.05","         ENCOFRADO Y DESENCOFRADO DE VIGAS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.04.06","         ACERO fý=4200 kg/cm2 GRADO 60 VIGAS","kg",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.05","      ALBAÑILERÍA",null,null,null,{"$f":"SUM(N241)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.05.01","         MURO DE LADRILLO KK, CARAVISTA, APAREJO DE  SOGA MEZCLA 1:5","m2",null,null,{"$f":"L241*M241","v":0}]
[null,null,null,null,null,null,null,null,"02.03.06","      REVOQUES ENLUCIDOS",null,null,null,{"$f":"SUM(N243:N244)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.06.01","         TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA","m2",null,null,{"$f":"L243*M243","v":0}]
[null,null,null,null,null,null,null,null,"02.03.06.02","         TARRAJEO DE SUPERFICIE DE VIGAS CON CEMENTO-ARENA","m2",null,null,{"$f":"L244*M244","v":0}]
[null,null,null,null,null,null,null,null,"02.03.07","      PISOS Y PAVIMENTOS",null,null,null,{"$f":"SUM(N246)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.07.01","         PISO DE 2\" CONCRETO F'C 140 KG/CM2 X 4 CM.+ PULIDO 1:2 X 1CM","m2",null,null,{"$f":"L246*M246","v":0}]
[null,null,null,null,null,null,null,null,"02.03.08","      ZÓCALOS Y CONTRAZÓCALOS",null,null,null,{"$f":"SUM(N248)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.08.01","         CONTRAZÓCALO DE CEMENTO PULIDO CON MORTERO 1:5 H=0.30M","m",null,null,{"$f":"L248*M248","v":0}]
[null,null,null,null,null,null,null,null,"02.03.09","      CUBIERTA",null,null,null,{"$f":"SUM(N250)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.09.01","         CUBIERTA CON PLANCHAS FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m2",null,null,{"$f":"L250*M250","v":0}]
[null,null,null,null,null,null,null,null,"02.03.10","      CARPINTERÍA DE MADERA",null,null,null,{"$f":"SUM(N252:N253)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.10.01","         PUERTA DE MADERA  INCLUYE BISAGRAS Y CERRADURA","m2",null,null,{"$f":"L252*M252","v":0}]
[null,null,null,null,null,null,null,null,"02.03.10.02","         ESTRUCTURA DE MADERA - SOPORTE DE COBERTURA ","und",null,null,{"$f":"L253*M253","v":0}]
[null,null,null,null,null,null,null,null,"02.03.11","      CARPINTERÍA METÁLICA",null,null,null,{"$f":"SUM(N255)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.11.01","         VENTANA DE FIERRO C/PERFIL DE 1\"X1/8\"+HOJA BAST.\"L\"3/4\"","m2",null,null,{"$f":"L255*M255","v":0}]
[null,null,null,null,null,null,null,null,"02.03.12","      VIDRIOS Y CRISTALES",null,null,null,{"$f":"SUM(N257)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.12.01","         VIDRIO INCOLORO, CRUDO SEMIDOBLE COLOCADO","p2",null,null,{"$f":"L257*M257","v":0}]
[null,null,null,null,null,null,null,null,"02.03.13","      PINTURA",null,null,null,{"$f":"SUM(N259:N261)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.13.01","         PINTURA LÁTEX LAVABLE EN COLUMNAS Y VIGAS","m2",null,null,{"$f":"L259*M259","v":0}]
[null,null,null,null,null,null,null,null,"02.03.13.02","         PINTURA ESMALTE EN CARPINTERÍA METÁLICA","m2",null,null,{"$f":"L260*M260","v":0}]
[null,null,null,null,null,null,null,null,"02.03.13.03","         PINTURA BARNIZ EN CARPINTERÍA DE MADERA 2 MANOS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.14","      INSTALACIONES ELÉCTRICAS",null,null,null,{"$f":"SUM(N263:N271)","v":0}]
[null,null,null,null,null,null,null,null,"02.03.14.01","         SALIDA PARA CENTROS DE LUZ C/INTERRUPTOR","pto",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.14.02","         SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC","pto",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.14.03","         FLUORESCENTE RECTO ISPE 1 X 36 W INCLUYENDO EQUIPO Y PANTALL","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.14.04","         TABLERO DE DISTRIBUCIÓN TD-02 MONOFÁSICO 10 POLOS","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.14.05","         SUMINISTRO E INSTALACIÓN DE CABLE 2- 1x 2.5 MM2 TW + TUBO  PVC SAP 19 MM","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.14.06","         SUMINISTRO E INSTALACIÓN DE CABLE 2- 1x 4 MM2  + 1x 2.5 MM2 TW + TUBO PVC SAP 19MM","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.14.07","         EXCAVACIÓN DE ZANJA DE 60 x 60 EN TERRENO NATURAL.","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.14.08","         SUMINISTRO E INSTALACIÓN DE CABLE  2- 1X6 MM2 NYY ","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.03.14.09","         POZO DE PROTECCIÓN PUESTA A TIERRA ESTABILIZADO 5 OHM","und",null,null,0]
[null,null,null,null,null,null,null,null,2.04,"   OFICINA ADMINISTRATIVA",null,null,null,{"$f":"SUM(N273,N275,N279,N283,N290,N292,N296,N299,N301,N304,N309,N311,N313,N317,N322)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.01","      TRABAJOS PRELIMINARES",null,null,null,{"$f":"SUM(N274)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.01.01","         TRAZO Y REPLANTEO","m2",null,null,{"$f":"L274*M274","v":0}]
[null,null,null,null,null,null,null,null,"02.04.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(N276:N278)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.02.01","         EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS","m3",null,null,{"$f":"L276*M276","v":0}]
[null,null,null,null,null,null,null,null,"02.04.02.02","         REFINE, NIVELACIÓN Y COMPACTACIÓN  DE TERRENO","m2",null,null,{"$f":"L277*M277","v":0}]
[null,null,null,null,null,null,null,null,"02.04.02.03","         ELIMINACIÓN LATERAL DE MATERIAL EXCEDENTE","m3",null,null,{"$f":"L278*M278","v":0}]
[null,null,null,null,null,null,null,null,"02.04.03","      CONCRETO SIMPLE",null,null,null,{"$f":"SUM(N280:N282)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.03.01","         CIMIENTO CORRIDO, CONCRETO CICLÓPEO  FC=140KG/CM2   + 30 % PM.","m3",null,null,{"$f":"L280*M280","v":0}]
[null,null,null,null,null,null,null,null,"02.04.03.02","         CONCRETO 1:8+25% P.M. PARA SOBRECIMIENTOS","m3",null,null,{"$f":"L281*M281","v":0}]
[null,null,null,null,null,null,null,null,"02.04.03.03","         ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS","m2",null,null,{"$f":"L282*M282","v":0}]
[null,null,null,null,null,null,null,null,"02.04.04","      CONCRETO ARMADO",null,null,null,{"$f":"SUM(N284:N289)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.04.01","         CONCRETO EN COLUMNAS  F'C=210 KG/CM2","m3",null,null,{"$f":"L284*M284","v":0}]
[null,null,null,null,null,null,null,null,"02.04.04.02","         ENCOFRADO Y DESENCOFRADO PARA COLUMNAS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.04.03","         ACERO fý=4200 kg/cm2 GRADO 60 - COLUMNAS","kg",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.04.04","         CONCRETO EN VIGAS  0.15X0.25 F'C=210 KG/CM2","m3",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.04.05","         ENCOFRADO Y DESENCOFRADO EN VIGAS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.04.06","         ACERO fý=4200 kg/cm2 GRADO 60 - VIGAS","kg",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.05","      ALBAÑILERÍA",null,null,null,{"$f":"SUM(N291)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.05.01","         MURO DE LADRILLO KK, CARAVISTA, APAREJO DE  SOGA MEZCLA 1:5","m2",null,null,{"$f":"L291*M291","v":0}]
[null,null,null,null,null,null,null,null,"02.04.06","      REVOQUES ENLUCIDOS",null,null,null,{"$f":"SUM(N293:N295)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.06.01","         TARRAJEO DE COLUMNAS","m2",null,null,{"$f":"L293*M293","v":0}]
[null,null,null,null,null,null,null,null,"02.04.06.02","         TARRAJEO DE VIGAS","m2",null,null,{"$f":"L294*M294","v":0}]
[null,null,null,null,null,null,null,null,"02.04.06.03","         VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS.","m",null,null,{"$f":"L295*M295","v":0}]
[null,null,null,null,null,null,null,null,"02.04.07","      PISOS Y PAVIMENTOS",null,null,null,{"$f":"SUM(N297:N298)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.07.01","         AFIRMADO DE 4\" PARA PISOS Y VEREDAS","m2",null,null,{"$f":"L297*M297","v":0}]
[null,null,null,null,null,null,null,null,"02.04.07.02","         PISO DE 4\" CONCRETO F'C 140 KG/CM2 X 4 CM.+ PULIDO 1:2 X 1CM","m2",null,null,{"$f":"L298*M298","v":0}]
[null,null,null,null,null,null,null,null,"02.04.08","      ZÓCALOS Y CONTRAZÓCALOS",null,null,null,{"$f":"SUM(N300)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.08.01","         ZÓCALO DE CEMENTO PULIDO CON MORTERO 1:5 DE 2Cm x 0.20 m.","m",null,null,{"$f":"L300*M300","v":0}]
[null,null,null,null,null,null,null,null,"02.04.09","      CUBIERTA",null,null,null,{"$f":"SUM(N302:N303)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.09.01","         CUBIERTA CON  FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m2",null,null,{"$f":"L302*M302","v":0}]
[null,null,null,null,null,null,null,null,"02.04.09.02","         CUMBRERAS PARA FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m",null,null,{"$f":"L303*M303","v":0}]
[null,null,null,null,null,null,null,null,"02.04.10","      CARPINTERÍA DE MADERA",null,null,null,{"$f":"SUM(N305:N308)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.10.01","         VIGUETA DE MADERA DE 2\"x 4\" (TRAVESAÑOS)","m",null,null,{"$f":"L305*M305","v":0}]
[null,null,null,null,null,null,null,null,"02.04.10.02","         VIGA CORREAS DE MADERA DE 2\"x 2\" ","m",null,null,{"$f":"L306*M306","v":0}]
[null,null,null,null,null,null,null,null,"02.04.10.03","         PUERTA DE MADERA APANELADA","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.10.04","         PUERTA CONTRAPLACADA","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.11","      CARPINTERÍA METÁLICA",null,null,null,{"$f":"SUM(N310)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.11.01","         VENTANA DE FIERRO C/PERFIL DE 1\"X1/8\"+HOJA BAST.\"L\"3/4\"","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.12","      VIDRIOS Y CRISTALES",null,null,null,{"$f":"SUM(N312)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.12.01","         VIDRIO INCOLORO, CRUDO SEMIDOBLE COLOCADO","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.13","      CERRAJERÍA",null,null,null,{"$f":"SUM(N314:N316)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.13.01","         CERRADURA PARA PUERTA PRINCIPAL PESADA","pza",null,null,{"$f":"L314*M314","v":0}]
[null,null,null,null,null,null,null,null,"02.04.13.02","         CERRADURA PARA PUERTAS INTERIORES","pza",null,null,{"$f":"L315*M315","v":0}]
[null,null,null,null,null,null,null,null,"02.04.13.03","         BISAGRA ALUMINIZADA CAPUCHINA DE 3\" X 3\"","pza",null,null,{"$f":"L316*M316","v":0}]
[null,null,null,null,null,null,null,null,"02.04.14","      PINTURA",null,null,null,{"$f":"SUM(N318:N321)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.14.01","         PINTURA LÁTEX EN MUROS INTERIORES Y EXTERIORES, 2 MANOS","m2",null,null,{"$f":"L318*M318","v":0}]
[null,null,null,null,null,null,null,null,"02.04.14.02","         PINTURA LÁTEX EN ZÓCALOS (H = 0.20 M) 2 MANOS","m2",null,null,{"$f":"L319*M319","v":0}]
[null,null,null,null,null,null,null,null,"02.04.14.03","         PINTURA EN PUERTAS CON BARNIZ, 2 MANOS","m2",null,null,{"$f":"L320*M320","v":0}]
[null,null,null,null,null,null,null,null,"02.04.14.04","         PINTURA EN VENTANAS CON BARNIZ, 2 MANOS","m2",null,null,{"$f":"L321*M321","v":0}]
[null,null,null,null,null,null,null,null,"02.04.15","      INSTALACIONES ELÉCTRICAS",null,null,null,{"$f":"SUM(N323:N331)","v":0}]
[null,null,null,null,null,null,null,null,"02.04.15.01","         SALIDA PARA CENTROS DE LUZ C/INTERRUPTOR","pto",null,null,{"$f":"L323*M323","v":0}]
[null,null,null,null,null,null,null,null,"02.04.15.02","         SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC","pto",null,null,{"$f":"L324*M324","v":0}]
[null,null,null,null,null,null,null,null,"02.04.15.03","         FLUORESCENTE RECTO ISPE 1 X 36 W INCLUYENDO EQUIPO Y PANTALL","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.15.04","         TABLERO DE DISTRIBUCIÓN TD-02 MONOFÁSICO 8 POLOS","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.15.05","         SUMINISTRO E INSTALACIÓN DE CABLE 2- 1x 2.5 MM2 TW + TUBO  PVC SAP 19 MM","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.15.06","         SUMINISTRO E INSTALACIÓN DE CABLE 2- 1x 4 MM2  + 1x 2.5 MM2 TW + TUBO PVC SAP 19MM","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.15.07","         SUMNISTRO E INSTALACIÓN DE CABLE 3 - 1X 6 MM2 NYY DIRECTAMENTE ENTERRADO","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.15.08","         EXCAVACIÓN DE ZANJA DE 60 x 60 EN TERRENO NATURAL.","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.04.15.09","         POZO DE PROTECCIÓN PUESTA A TIERRA ESTABILIZADO 5 OHM","und",null,null,0]
[null,null,null,null,null,null,null,null,2.0499999999999998,"   INSTALACIONES ELÉCTRICAS TABLERO GENERAL",null,null,null,{"$f":"SUM(N333,N338)","v":0}]
[null,null,null,null,null,null,null,null,"02.05.01","      TABLERO GENERAL",null,null,null,{"$f":"SUM(N334:N337)","v":0}]
[null,null,null,null,null,null,null,null,"02.05.01.01","         EXCAVACIÓN DE CIMIENTO PARA MURO DE TABLERO GENERAL","m3",null,null,{"$f":"L334*M334","v":0}]
[null,null,null,null,null,null,null,null,"02.05.01.02","         MURO DE CONCRETO PARA LA INSTALACIÓN DE TABLERO GENERAL ( TG 1.0 x 0.5 x 0.20 ) .","und",null,null,{"$f":"L335*M335","v":0}]
[null,null,null,null,null,null,null,null,"02.05.01.03","         TABLERO GENERAL TG-01 TRIFÁSICO 15 POLOS PARA EMPOTRAR, EQUIPADO","und",null,null,{"$f":"L336*M336","v":0}]
[null,null,null,null,null,null,null,null,"02.05.01.04","         POZO DE PROTECCIÓN PUESTA A TIERRA ESTABILIZADO 5 OHM","und",null,null,{"$f":"L337*M337","v":0}]
[null,null,null,null,null,null,null,null,"02.05.02","      ILUMINACIÓN EXTERNA",null,null,null,{"$f":"SUM(N339:N344)","v":0}]
[null,null,null,null,null,null,null,null,"02.05.02.01","         EXCAVACIÓN DE ZANJA DE 60 x 60 EN TERRENO NATURAL.","m3",null,null,{"$f":"L339*M339","v":0}]
[null,null,null,null,null,null,null,null,"02.05.02.02","         SUMINISTRO E INSTALACIÓN DE CABLE  2- 1X6 MM2 NYY. DIRECTAMENTE ENTERRADO","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.05.02.03","         SUMINISTRO E INSTALACIÓN DE CABLE 3-1X10 MM2 NYY DIRECTAMENTE ENTERRADO","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.05.02.04","         TABLERO DE DISTRIBUCIÓN TD-09 MONOFÁSICO 10 POLOS. EQUIPADO","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.05.02.05","         POSTE  C.A.C. 8/200","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.05.02.06","         PASTORAL CON ILUMINARIA DE VAPOR DE 150 W.","und",null,null,0]
[null,null,null,null,null,null,null,null,2.06,"   ALMACEN PARA MATERIALES Y HERRAMIENTAS",null,null,null,{"$f":"SUM(N346,N348,N352,N356,N363,N365,N368,N371,N373,N376,N382,N384,N386,N390,N394)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.01","      TRABAJOS PRELIMINARES",null,null,null,{"$f":"SUM(N347)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.01.01","         TRAZO Y REPLANTEO","m2",null,null,{"$f":"L347*M347","v":0}]
[null,null,null,null,null,null,null,null,"02.06.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(N349:N351)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.02.01","         EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS","m3",null,null,{"$f":"L349*M349","v":0}]
[null,null,null,null,null,null,null,null,"02.06.02.02","         REFINE, NIVELACIÓN Y COMPACTACIÓN  DE TERRENO","m2",null,null,{"$f":"L350*M350","v":0}]
[null,null,null,null,null,null,null,null,"02.06.02.03","         ELIMINACIÓN LATERAL DE MATERIAL EXCEDENTE","m3",null,null,{"$f":"L351*M351","v":0}]
[null,null,null,null,null,null,null,null,"02.06.03","      CONCRETO SIMPLE",null,null,null,{"$f":"SUM(N353:N355)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.03.01","         CIMIENTO CORRIDO, CONCRETO CICLÓPEO  FC=140KG/CM2   + 30 % PM.","m3",null,null,{"$f":"L353*M353","v":0}]
[null,null,null,null,null,null,null,null,"02.06.03.02","         CONCRETO 1:8+25% P.M. PARA SOBRECIMIENTOS","m3",null,null,{"$f":"L354*M354","v":0}]
[null,null,null,null,null,null,null,null,"02.06.03.03","         ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS","m2",null,null,{"$f":"L355*M355","v":0}]
[null,null,null,null,null,null,null,null,"02.06.04","      CONCRETO ARMADO",null,null,null,{"$f":"SUM(N357:N362)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.04.01","         CONCRETO EN COLUMNAS  F'C=210 KG/CM2","m3",null,null,{"$f":"L357*M357","v":0}]
[null,null,null,null,null,null,null,null,"02.06.04.02","         ENCOFRADO Y DESENCOFRADO PARA COLUMNAS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.04.03","         ACERO fý=4200 kg/cm2 GRADO 60 - COLUMNAS","kg",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.04.04","         CONCRETO EN VIGAS  0.15X0.25 F'C=210 KG/CM2","m3",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.04.05","         ENCOFRADO Y DESENCOFRADO EN VIGAS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.04.06","         ACERO fý=4200 kg/cm2 GRADO 60 - VIGAS","kg",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.05","      ALBAÑILERIA",null,null,null,{"$f":"SUM(N364)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.05.01","         MURO DE LADRILLO KK, CARAVISTA, APAREJO DE  SOGA MEZCLA 1:5","m2",null,null,{"$f":"L364*M364","v":0}]
[null,null,null,null,null,null,null,null,"02.06.06","      REVOQUES ENLUCIDOS",null,null,null,{"$f":"SUM(N366:N367)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.06.01","         TARRAJEO DE COLUMNAS","m2",null,null,{"$f":"L366*M366","v":0}]
[null,null,null,null,null,null,null,null,"02.06.06.02","         TARRAJEO DE VIGAS","m2",null,null,{"$f":"L367*M367","v":0}]
[null,null,null,null,null,null,null,null,"02.06.07","      PISOS Y PAVIMENTOS",null,null,null,{"$f":"SUM(N369:N370)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.07.01","         AFIRMADO DE 4\" PARA PISOS Y VEREDAS","m2",null,null,{"$f":"L369*M369","v":0}]
[null,null,null,null,null,null,null,null,"02.06.07.02","         PISO DE 4\" CONCRETO F'C 140 KG/CM2 X 4 CM.+ PULIDO 1:2 X 1CM","m2",null,null,{"$f":"L370*M370","v":0}]
[null,null,null,null,null,null,null,null,"02.06.08","      ZÓCALOS Y CONTRAZÓCALOS",null,null,null,{"$f":"SUM(N372)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.08.01","         ZÓCALO DE CEMENTO PULIDO CON MORTERO 1:5 DE 2Cm x 0.20 m.","m",null,null,{"$f":"L372*M372","v":0}]
[null,null,null,null,null,null,null,null,"02.06.09","      CUBIERTA",null,null,null,{"$f":"SUM(N374:N375)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.09.01","         CUBIERTA CON  FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m2",null,null,{"$f":"L374*M374","v":0}]
[null,null,null,null,null,null,null,null,"02.06.09.02","         CUMBRERAS PARA FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m",null,null,{"$f":"L375*M375","v":0}]
[null,null,null,null,null,null,null,null,"02.06.10","      CARPINTERÍA DE MADERA",null,null,null,{"$f":"SUM(N377:N381)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.10.01","         VIGUETA DE MADERA DE 2\"x 4\" (TRAVESAÑOS)","m",null,null,{"$f":"L377*M377","v":0}]
[null,null,null,null,null,null,null,null,"02.06.10.02","         VIGA CORREAS DE MADERA DE 2\"x 2\" ","m",null,null,{"$f":"L378*M378","v":0}]
[null,null,null,null,null,null,null,null,"02.06.10.03","         PUERTA DE MADERA APANELADA","m2",null,null,{"$f":"L379*M379","v":0}]
[null,null,null,null,null,null,null,null,"02.06.10.04","         PUERTA CONTRAPLACADA","m2",null,null,{"$f":"L380*M380","v":0}]
[null,null,null,null,null,null,null,null,"02.06.10.05","         VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS.","m",null,null,{"$f":"L381*M381","v":0}]
[null,null,null,null,null,null,null,null,"02.06.11","      CARPINTERÍA METÁLICA",null,null,null,{"$f":"SUM(N383)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.11.01","         VENTANA DE FIERRO C/PERFIL DE 1\"X1/8\"+HOJA BAST.\"L\"3/4\"","m2",null,null,{"$f":"L383*M383","v":0}]
[null,null,null,null,null,null,null,null,"02.06.12","      VIDRIOS Y CRISTALES",null,null,null,{"$f":"SUM(N385)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.12.01","         VIDRIO INCOLORO, CRUDO SEMIDOBLE COLOCADO","m2",null,null,{"$f":"L385*M385","v":0}]
[null,null,null,null,null,null,null,null,"02.06.13","      CERRAJERÍA",null,null,null,{"$f":"SUM(N387:N389)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.13.01","         CERRADURA PARA PUERTA PRINCIPAL (ALMACEN)","pza",null,null,{"$f":"L387*M387","v":0}]
[null,null,null,null,null,null,null,null,"02.06.13.02","         BISAGRA ALUMINIZADA CAPUCHINA DE 3\" X 3\"","pza",null,null,{"$f":"L388*M388","v":0}]
[null,null,null,null,null,null,null,null,"02.06.13.03","         CERRADURA PARA PUERTA  INTERIOR (DEPOSITO)","pza",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.14","      PINTURA",null,null,null,{"$f":"SUM(N391:N393)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.14.01","         PINTURA LÁEX EN MUROS INTERIORES Y EXTERIORES, 2 MANOS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.14.02","         PINTURA LÁTEX EN ZÓCALOS (H = 0.20 M) 2 MANOS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.14.03","         PINTURA EN VENTANAS CON BARNIZ, 2 MANOS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.15","      INSTALACIONES ELÉCTRICAS",null,null,null,{"$f":"SUM(N395:N403)","v":0}]
[null,null,null,null,null,null,null,null,"02.06.15.01","         SALIDA PARA CENTROS DE LUZ C/INTERRUPTOR","pto",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.15.02","         SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC","pto",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.15.03","         FLUORESCENTE RECTO ISPE 1 X 36 W INCLUYENDO EQUIPO Y PANTALL","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.15.04","         FLUORESCENTE CIRCULAR 12 W INCLUYENDO EQUIPO Y PANTALL","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.15.05","         TABLERO DE DISTRIBUCIÓN TD-04 MONOFÁSICO 8 POLOS","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.15.06","         SUMINISTRO E INSTALACIÓN DE CABLE 2- 1x 2.5 MM2 TW + TUBO  PVC SAP 19 MM","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.15.07","         SUMINISTRO E INSTALACIÓN DE CABLE 3-1X10 MM2 NYY DIRECTAMENTE ENTERRADO","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.15.08","         EXCAVACIÓN DE ZANJA DE 60 x 60 EN TERRENO NATURAL.","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.06.15.09","         PINTURA EN PUERTAS CON BARNIZ, 2 MANOS","m2",null,null,0]
[null,null,null,null,null,null,null,null,2.0699999999999998,"   COCINA - COMEDOR",null,null,null,{"$f":"SUM(N405,N407,N412,N417,N421,N423,N427,N430,N433,N436,N440,N442,N445,N449,N451,N457)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.01","      TRABAJOS PRELIMINARES",null,null,null,{"$f":"SUM(N406)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.01.01","         TRAZO Y REPLANTEO","m2",null,null,{"$f":"L406*M406","v":0}]
[null,null,null,null,null,null,null,null,"02.07.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(N408:N411)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.02.01","         LIMPIEZA Y NIVELACIÓN DE TERRENO NATURAL","m2",null,null,{"$f":"L408*M408","v":0}]
[null,null,null,null,null,null,null,null,"02.07.02.02","         EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS","m3",null,null,{"$f":"L409*M409","v":0}]
[null,null,null,null,null,null,null,null,"02.07.02.03","         REFINE, NIVELACIÓN Y COMPACTACIÓN  DE TERRENO","m2",null,null,{"$f":"L410*M410","v":0}]
[null,null,null,null,null,null,null,null,"02.07.02.04","         ELIMINACIÓN LATERAL DE MATERIAL EXCEDENTE","m3",null,null,{"$f":"L411*M411","v":0}]
[null,null,null,null,null,null,null,null,"02.07.03","      CONCRETO SIMPLE",null,null,null,{"$f":"SUM(N413:N416)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.03.01","         CIMIENTO CORRIDO, CONCRETO CICLÓPEO  FC=140KG/CM2   + 30 % PM.","m3",null,null,{"$f":"L413*M413","v":0}]
[null,null,null,null,null,null,null,null,"02.07.03.02","         CONCRETO 1:8+25% P.M. PARA SOBRECIMIENTOS","m3",null,null,{"$f":"L414*M414","v":0}]
[null,null,null,null,null,null,null,null,"02.07.03.03","         ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS","m2",null,null,{"$f":"L415*M415","v":0}]
[null,null,null,null,null,null,null,null,"02.07.03.04","         FALSO PISO DE 4\" DE CONCRETO 1:8","m2",null,null,{"$f":"L416*M416","v":0}]
[null,null,null,null,null,null,null,null,"02.07.04","      CONCRETO ARMADO",null,null,null,{"$f":"SUM(N418:N420)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.04.01","         CONCRETO EN COLUMNAS  F'C=210 KG/CM2","m3",null,null,{"$f":"L418*M418","v":0}]
[null,null,null,null,null,null,null,null,"02.07.04.02","         ENCOFRADO Y DESENCOFRADO PARA COLUMNAS","m2",null,null,{"$f":"L419*M419","v":0}]
[null,null,null,null,null,null,null,null,"02.07.04.03","         ACERO fý=4200 kg/cm2 GRADO 60 - COLUMNAS","kg",null,null,{"$f":"L420*M420","v":0}]
[null,null,null,null,null,null,null,null,"02.07.05","      ALBAÑILERÍA",null,null,null,{"$f":"SUM(N422)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.05.01","         MURO DE LADRILLO KK, CARAVISTA, APAREJO DE  SOGA MEZCLA 1:5","m2",null,null,{"$f":"L422*M422","v":0}]
[null,null,null,null,null,null,null,null,"02.07.06","      REVOQUES ENLUCIDOS",null,null,null,{"$f":"SUM(N424:N426)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.06.01","         TARRAJEO PRIMARIO RAYADO","m2",null,null,{"$f":"L424*M424","v":0}]
[null,null,null,null,null,null,null,null,"02.07.06.02","         TARRAJEO  EN EXTERIORES E INTERIORES, CON CEMENTO ARENA ","m2",null,null,{"$f":"L425*M425","v":0}]
[null,null,null,null,null,null,null,null,"02.07.06.03","         TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO-ARENA","m2",null,null,{"$f":"L426*M426","v":0}]
[null,null,null,null,null,null,null,null,"02.07.07","      PISOS Y PAVIMENTOS",null,null,null,{"$f":"SUM(N428:N429)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.07.01","         PISO DE 2\" CONCRETO F'C 140 KG/CM2 X 4 CM.+ PULIDO 1:2 X 1CM","m2",null,null,{"$f":"L428*M428","v":0}]
[null,null,null,null,null,null,null,null,"02.07.07.02","         PISO DE CERÁMICO COLOR DE 30X30 CM.","m2",null,null,{"$f":"L429*M429","v":0}]
[null,null,null,null,null,null,null,null,"02.07.08","      ZÓCALOS Y CONTRAZÓCALOS",null,null,null,{"$f":"SUM(N431:N432)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.08.01","         ZÓCALO DE CERÁMICO COLOR DE 30 x 30 CM MUROS","m2",null,null,{"$f":"L431*M431","v":0}]
[null,null,null,null,null,null,null,null,"02.07.08.02","         CONTRAZÓCALO DE CEMENTO PULIDO CON  MORTERO 1:5 DE H= 0.30 m","m2",null,null,{"$f":"L432*M432","v":0}]
[null,null,null,null,null,null,null,null,"02.07.09","      CUBIERTA",null,null,null,{"$f":"SUM(N434:N435)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.09.01","         CUBIERTA CON  FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m2",null,null,{"$f":"L434*M434","v":0}]
[null,null,null,null,null,null,null,null,"02.07.09.02","         CUMBRERAS PARA FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10)","m",null,null,{"$f":"L435*M435","v":0}]
[null,null,null,null,null,null,null,null,"02.07.10","      CARPINTERÍA DE MADERA",null,null,null,{"$f":"SUM(N437:N439)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.10.01","         PUERTA CONTRAPLACADA","m2",null,null,{"$f":"L437*M437","v":0}]
[null,null,null,null,null,null,null,null,"02.07.10.02","         MAMPARA DE MADERA INCLUYE BISAGRAS Y CERRADURA","m2",null,null,{"$f":"L438*M438","v":0}]
[null,null,null,null,null,null,null,null,"02.07.10.03","         ESTRUCTURA DE MADERA - SOPORTE DE COBERTURA","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.11","      CARPINTERÍA METÁLICA",null,null,null,{"$f":"SUM(N441)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.11.01","         VENTANA DE FIERRO C/PERFIL DE 1\"X1/8\"+HOJA BAST.\"L\"3/4\"","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.12","      VIDRIOS Y CRISTALES",null,null,null,{"$f":"SUM(N443:N444)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.12.01","         VIDRIO INCOLORO, CRUDO SEMIDOBLE COLOCADO","p2",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.12.02","         VIDRIO INCOLORO DOBLE, COLOCADO","p2",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.13","      PINTURA",null,null,null,{"$f":"SUM(N446:N448)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.13.01","         PINTURA LÁTEX LAVABLE EN MUROS INTERIORES , 2 MANOS","m2",null,null,{"$f":"L446*M446","v":0}]
[null,null,null,null,null,null,null,null,"02.07.13.02","         PINTURA ESMALTE EN CARPINTERÍA METÁLICA","m2",null,null,{"$f":"L447*M447","v":0}]
[null,null,null,null,null,null,null,null,"02.07.13.03","         PINTURA BARNIZ EN CARPINTERÍA DE MADERA 2 MANOS","m2",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.14","      APARATOS Y ACCESORIOS SANITARIOS",null,null,null,{"$f":"SUM(N450)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.14.01","         LAVADERO DE COCINA DE ACERO INOXIDABLE","pza",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.15","      INSTALACIONES SANITARIAS",null,null,null,{"$f":"SUM(N452:N456)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.15.01","         SALIDA DE DESAGUE PVC SAL DE 2\"","pto",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.15.02","         TUBERÍA DE PVC SAL 2\" PARA DESAGUE","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.15.03","         CAJA DE REGISTRO DE DESAGUE 12\" X 24\" DE ALBAÑILERIA","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.15.04","         SALIDA DE AGUA FRÍA CON TUBERÍA  PVC DE 1/2\"","pto",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.15.05","         VÁLVULA DE COMPUERTA DE BRONCE DE 1/2\"","pza",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.16","      INSTALACIONES ELÉCTRICAS",null,null,null,{"$f":"SUM(N458:N464)","v":0}]
[null,null,null,null,null,null,null,null,"02.07.16.01","         SALIDA PARA CENTROS DE LUZ C/INTERRUPTOR","pto",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.16.02","         SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC","pto",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.16.03","         FLUORESCENTE RECTO ISPE 1 X 36 W INCLUYENDO EQUIPO Y PANTALL","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.16.04","         TABLERO DE DISTRIBUCIÓN TD-04 MONOFÁSICO 8 POLOS","und",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.16.05","         SUMINISTRO E INSTALACIÓN DE CABLE 2- 1x 2.5 MM2 TW + TUBO  PVC SAP 19 MM","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.16.06","         SUMINISTRO E INSTALACIÓN DE CABLE 3-1X10 MM2 NYY DIRECTAMENTE ENTERRADO","m",null,null,0]
[null,null,null,null,null,null,null,null,"02.07.16.07","         EXCAVACIÓN DE ZANJA DE 60 x 60 EN TERRENO NATURAL.","m",null,null,0]
[null,null,null,null,null,null,null,null,3,"OBRAS PROVISIONALES Y FLETE",null,null,null,{"$f":"SUM(N466:N470)","v":0}]
[null,null,null,null,null,null,null,null,3.01,"   CASETA ADICIONAL P/GUARDIANIA Y/O DEPÓSITO","m2",null,null,{"$f":"L466*M466","v":0}]
[null,null,null,null,null,null,null,null,3.02,"   MOVILIZACIÓN Y DESMOVILIZACIÓN DE MAQUINARIAS PARA LA OBRA","glb",null,null,{"$f":"L467*M467","v":0}]
[null,null,null,null,null,null,null,null,3.03,"   CARTEL DE IDENTIFICACIÓN DE LA OBRA 3.60 X 2.40 M","u",null,null,{"$f":"L468*M468","v":0}]
[null,null,null,null,null,null,null,null,3.04,"   TRANSPORTE DE MATERIALES Y EQUIPOS MENORES","glb",null,null,{"$f":"L469*M469","v":0}]
[null,null,null,null,null,null,null,null,3.05,"   LIMPIEZA Y DESFORESTACIÓN","ha",null,null,{"$f":"L470*M470","v":0}]
[null,null,null,null,null,null,null,null,"COSTO PARCIAL TOTAL",null,null,null,null,{"$f":"N8","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"PARÁMETROS","VALOR"]
[null,null,null,null,null,null,null,null,null,"GASTOS GENERALES"]
[null,null,null,null,null,null,null,null,null,"UTILIDAD"]
[null,null,null,null,null,null,null,null,null,"IGV"]
[]
[null,null,null,null,null,null,null,null,null,null,"COSTOS DIRECTOS ","IGV","TOTAL"]
[null,null,null,null,null,null,null,null,null,"COSTO DIRECTO ( CD )",{"$f":"N471","v":0},{"$f":"K481*K478","v":0},{"$f":"SUM(K481:L481)","v":0}]
[null,null,null,null,null,null,null,null,null,"GASTOS GENERALES ( 10% CD )",{"$f":"K481*K476","v":0},{"$f":"K482*K478","v":0},{"$f":"+K482+L482","v":0}]
[null,null,null,null,null,null,null,null,null,"UTILIDAD ( 10% CD )",{"$f":"K481*K477","v":0},{"$f":"K483*K478","v":0},{"$f":"+K483+L483","v":0}]
[null,null,null,null,null,null,null,null,null,"TOTAL COSTO DE OBRA",{"$f":"SUM(K481:K483)","v":0},{"$f":"SUM(L481:L483)","v":0},{"$f":"+SUM(M481:M483)","v":0}]

{"sheet":"P.Val. Orgánico","index":13,"n_rows":170,"n_cols":14,"rows_kept":170,"cut":false,"hidden":false,"merged":[[0,0,0,6],[151,0,151,4],[156,8,156,12],[4,0,4,5],[4,8,4,13],[5,0,5,5],[5,8,5,13],[6,0,7,0],[6,8,7,8]]}
["PRESUPUESTO - VALORIZACIÓN ORGÁNICA"]
[]
[]
[]
[]
["INVERSIÓN  PARA LA PLANTA VALORACIÓN DE RESIDUOS SÓLIDOS ORGÁNICOS MANUAL DENTRO DE RELLENO",null,null,null,null,null,null,null,"INVERSIÓN  PARA LA PLANTA VALORACIÓN DE RESIDUOS SÓLIDOS ORGÁNICOS MANUAL FUERA DE RELLENO"]
["Item","DESCRIPCIÓN","Und.","Metrado","Precio (S/.)","Parcial (S/.)",null,null,"Ítem","DESCRIPCIÓN","Und.","Metrado","Precio (S/.)","Parcial (S/.)"]
[null,"CONSTRUCCIÓN DE UNA PLANTA DE VALORACIÓN DE RESIDUOS SÓLIDOS ORGÁNICOS-COMPOSTAJE",null,null,null,{"$f":"F9+F146","v":0},null,null,null,"CONSTRUCCIÓN DE UNA PLANTA DE VALORACIÓN DE RESIDUOS SÓLIDOS ORGÁNICOS-COMPOSTAJE",null,null,null,{"$f":"N9","v":0}]
["01","CONSTRUCCIÓN DE INFRAESTRUCTURA DE VALORIZACIÓN DE RESIDUOS ORGÁNICOS",null,null,null,{"$f":"SUM(F10,F14,F20,F22,F24,F30,F35,F42,F47,F51,F54,F57,F70,F86,F110)+F119","v":0},null,null,"01","CONSTRUCCIÓN DE INFRAESTRUCTURA DE VALORIZACIÓN DE RESIDUOS ORGÁNICOS",null,null,null,{"$f":"SUM(N10,N14,N20,N22,N24,N35,N40,N47,N52,N56,N59,N62,N75,N91,N115)+N124","v":0}]
["01.01","   PLANTA DE COMPOSTAJE",null,null,null,{"$f":"SUM(F11,F14,F20,F22,F24,F30,F35,F42,F47,F48,F51,F54,F57,F70,F86,F110)","v":0},null,null,"01.01","   PLANTA DE COMPOSTAJE",null,null,null,{"$f":"SUM(N11,N14,N20,N22,N24,N35,N40,N47,N52,N53,N56,N59,N62,N75,N91,N115)+N30+N32","v":0}]
["01.01.01","      TRABAJOS PRELIMINARES ",null,null,null,{"$f":"SUM(F12,F13)","v":0},null,null,"01.01.01","      TRABAJOS PRELIMINARES ",null,null,null,{"$f":"SUM(N12,N13)","v":0}]
["01.01.01.01","         LIMPIEZA DE TERRENO MANUAL ","m2",null,null,{"$f":"D12*E12","v":0},null,null,"01.01.01.01","         LIMPIEZA DE TERRENO MANUAL ","m2",null,null,{"$f":"L12*M12","v":0}]
["01.01.01.02","         NIVELACIÓN, TRAZADO Y REPLANTEO C/EQUIPO","m2",null,null,{"$f":"D13*E13","v":0},null,null,"01.01.01.02","         NIVELACIÓN, TRAZADO Y REPLANTEO C/EQUIPO","m2",null,null,{"$f":"L13*M13","v":0}]
["01.01.02","      MOVIMIENTO DE TIERRAS ",null,null,null,{"$f":"SUM(F15:F19)","v":0},null,null,"01.01.02","      MOVIMIENTO DE TIERRAS ",null,null,null,{"$f":"SUM(N15:N19)","v":0}]
["01.01.02.01","         EXCAVACIÓN NO CLASIFICADA ","m3",null,null,{"$f":"D15*E15","v":0},null,null,"01.01.02.01","         EXCAVACIÓN NO CLASIFICADA ","m3",null,null,{"$f":"L15*M15","v":0}]
["01.01.02.02","         EXCAVACIÓN DE ZANJAS PARA ZAPATA","m3",null,null,{"$f":"D16*E16","v":0},null,null,"01.01.02.02","         EXCAVACIÓN DE ZANJAS PARA ZAPATA","m3",null,null,{"$f":"L16*M16","v":0}]
["01.01.02.03","         REFINE, NIVELACIÓN Y COMPACTACIÓN DE TERRENO C/EQUIPO","m2",null,null,0,null,null,"01.01.02.03","         REFINE, NIVELACIÓN Y COMPACTACIÓN DE TERRENO C/EQUIPO","m2",null,null,{"$f":"L17*M17","v":0}]
["01.01.02.04","         RELLENO MASIVO CON MATERIAL PROPIO SELECCIONADO","m3",null,null,0,null,null,"01.01.02.04","         RELLENO MASIVO CON MATERIAL PROPIO SELECCIONADO","m3",null,null,{"$f":"L18*M18","v":0}]
["01.01.02.05","         ELIMINACIÓN DE MAT. EXCEDENTE CARG. C/CARGADOR 125 HP/ VOLQUETE 15 M3, Dprom=500 M","m3",null,null,0,null,null,"01.01.02.05","         ELIMINACIÓN DE MAT. EXCEDENTE CARG. C/CARGADOR 125 HP/ VOLQUETE 15 M3, Dprom=500 M","m3",null,null,{"$f":"L19*M19","v":0}]
["01.01.03","      BASE GRANULAR ",null,null,null,{"$f":"F21","v":0},null,null,"01.01.03","      BASE GRANULAR ",null,null,null,{"$f":"N21","v":0}]
["01.01.03.01","         BASE GRANULAR E=0.10 M","m2",null,null,0,null,null,"01.01.03.01","         BASE GRANULAR E=0.10 M","m2",null,null,{"$f":"L21*M21","v":0}]
["01.01.04","      OBRAS DE CONCRETO SIMPLE",null,null,null,{"$f":"F23","v":0},null,null,"01.01.04","      OBRAS DE CONCRETO SIMPLE",null,null,null,{"$f":"N23","v":0}]
["01.01.04.01","         CONCRETO C:H 1:10 PARA SOLADOS E=2\"","m2",null,null,0,null,null,"01.01.04.01","         CONCRETO C:H 1:10 PARA SOLADOS E=2\"","m2",null,null,{"$f":"L23*M23","v":0}]
["01.01.05","      OBRAS DE CONCRETO ARMADO",null,null,null,{"$f":"SUM(F25:F29)","v":0},null,null,"01.01.05","      OBRAS DE CONCRETO ARMADO",null,null,null,{"$f":"SUM(N25:N29)","v":0}]
["01.01.05.01","         CONCRETO EN ZAPATAS","m3",null,null,0,null,null,"01.01.05.01","         CONCRETO EN ZAPATAS","m3",null,null,{"$f":"L25*M25","v":0}]
["01.01.05.02","         ACERO PARA ZAPATAS Fy=4200KG/CM2 GRADO 60","kg",null,null,0,null,null,"01.01.05.02","         ACERO PARA ZAPATAS Fy=4200KG/CM2 GRADO 60","kg",null,null,{"$f":"L26*M26","v":0}]
["01.01.05.03","         CONCRETO EN COLUMNAS F'C=210 KG/CM2","m3",null,null,0,null,null,"01.01.05.03","         CONCRETO EN COLUMNAS F'C=210 KG/CM2","m3",null,null,{"$f":"L27*M27","v":0}]
["01.01.05.04","         ACERO Fy=4200 kg/cm2 GRADO 60 EN COLUMNAS","kg",null,null,0,null,null,"01.01.05.04","         ACERO Fy=4200 kg/cm2 GRADO 60 EN COLUMNAS","kg",null,null,{"$f":"L28*M28","v":0}]
["01.01.05.05","         ENCOFRADO Y DESENCOFRADO PARA COLUMNAS","m2",null,null,0,null,null,"01.01.05.05","         ENCOFRADO Y DESENCOFRADO PARA COLUMNAS","m2",null,null,{"$f":"L29*M29","v":0}]
["01.01.06","      PAVIMENTO RÍGIDO",null,null,null,{"$f":"SUM(F31:F34)","v":0},null,null,"01.01.06","      ALBAÑILERÍA ",null,null,null,{"$f":"N31","v":0}]
["01.01.06.01","         AFIRMADO DE E=0.20 CON MATERIAL DE CANTERA ","m2",null,null,0,null,null,"01.01.06.01","         MURO DE LADRILLO KK, APAREJO SOGA MEZC C:A  1:4","m2",null,null,{"$f":"L31*M31","v":0}]
["01.01.06.02","         ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RÍGIDO E= 0.15 M","m2",null,null,0,null,null,"01.01.07","      REVOQUES Y ENLUCIDOS",null,null,null,{"$f":"SUM(N33:N34)","v":0}]
["01.01.06.03","         CONCRETO EN PAVIMENTO RÍGIDO E=0.15 M F'C=210 KG/CM2","m3",null,null,0,null,null,"01.01.07.01","         TARRAJEO EN MUROS INTERIORES MEZC. C:A 1:5 E=0.015 M","m2",null,null,{"$f":"L33*M33","v":0}]
["01.01.06.04","         JUNTAS DE DILATACIÓN CON ASFALTO E= 1\"","m",null,null,0,null,null,"01.01.07.02","         TARRAJEO DE COLUMNAS CON MEZC.  C:A 1:5 E=0.015 M","m2",null,null,{"$f":"L34*M34","v":0}]
["01.01.07","      CANALETA PARA CONTROL DE ESCURRIMIENTO ",null,null,null,{"$f":"SUM(F36,F38)","v":0},null,null,"01.01.08","      PAVIMENTO RÍGIDO",null,null,null,{"$f":"SUM(N36:N39)","v":0}]
["01.01.07.01","         TRABAJOS PRELIMINARES ",null,null,null,{"$f":"F37","v":0},null,null,"01.01.08.01","         AFIRMADO DE E=0.20 CON MATERIAL DE CANTERA ","m2",null,null,{"$f":"L36*M36","v":0}]
["01.01.07.01.01","            NIVELACIÓN, TRAZADO Y REPLANTEO C/EQUIPO","m2",null,null,{"$f":"D37*E37","v":0},null,null,"01.01.08.02","         ENCOFRADO Y DESENCOFRADO EN PAVIMENTO RIGIDO E= 0.15 M","m2",null,null,{"$f":"L37*M37","v":0}]
["01.01.07.02","         MOVIMIENTO DE TIERRAS ",null,null,null,{"$f":"SUM(F39:F41)","v":0},null,null,"01.01.08.03","         CONCRETO EN PAVIMENTO RÍGIDO E=0.15 M F'C=210 KG/CM2","m3",null,null,{"$f":"L38*M38","v":0}]
["01.01.07.02.01","            EXCAVACIÓN DE ZANJAS PARA CANALETA","m3",null,null,{"$f":"D39*E39","v":0},null,null,"01.01.08.04","         JUNTAS DE DILATACIÓN CON ASFALTO E= 1\"","m",null,null,{"$f":"L39*M39","v":0}]
["01.01.07.02.02","            REFINE, NIVELACIÓN Y COMPACTACIÓN DE TERRENO C/EQUIPO","m2",null,null,{"$f":"D40*E40","v":0},null,null,"01.01.09","      CANALETA PARA CONTROL DE ESCURRIMIENTO ",null,null,null,{"$f":"SUM(N41,N43)","v":0}]
["01.01.07.02.03","            ELIMINACIÓN MAT. EXCEDENTE CARG. C/CARGADOR 125 HP/ VOLQUETE 10 M3  ","m3",null,null,{"$f":"D41*E41","v":0},null,null,"01.01.09.01","         TRABAJOS PRELIMINARES ",null,null,null,{"$f":"N42","v":0}]
["01.01.08","         OBRA DE CONCRETO ARMADO",null,null,null,{"$f":"SUM(F43:F46)","v":0},null,null,"01.01.09.01.01","            NIVELACIÓN, TRAZADO Y REPLANTEO C/EQUIPO","m2",null,null,{"$f":"L42*M42","v":0}]
["01.01.08.01","            CONCRETO F'C=210 KG/CM2 EN CANALETAS","m3",null,null,{"$f":"D43*E43","v":0},null,null,"01.01.09.02","         MOVIMIENTO DE TIERRAS ",null,null,null,{"$f":"SUM(N44:N46)","v":0}]
["01.01.08.02","            ENCOFRADO Y DESENCOFRADO EN CANALETAS","m2",null,null,{"$f":"D44*E44","v":0},null,null,"01.01.09.02.01","            EXCAVACIÓN DE ZANJAS PARA CANALETA","m3",null,null,{"$f":"L44*M44","v":0}]
["01.01.08.03","         REVOQUES Y ENLÚCIDOS",null,0,0,{"$f":"D45*E45","v":0},null,null,"01.01.09.02.02","            REFINE, NIVELACIÓN Y COMPACTACIÓN DE TERRENO C/EQUIPO","m2",null,null,{"$f":"L45*M45","v":0}]
["01.01.09.04","         VARIOS",null,0,0,{"$f":"D46*E46","v":0},null,null,"01.01.09.02.03","            ELIMINACIÓN MAT. EXCEDENTE CARG. C/CARGADOR 125 HP/ VOLQUETE 10 M3  ","m3",null,null,{"$f":"L46*M46","v":0}]
["01.01.09","            REJILLA METÁLICA P/CANALETA 18.50 M x 0.50 M","m",null,null,{"$f":"D47*E47","v":0},null,null,"01.01.10","         OBRA DE CONCRETO ARMADO",null,null,null,{"$f":"SUM(N48:N51)","v":0}]
["01.01.10","      CUBIERTA ",null,null,null,{"$f":"SUM(F49:F50)","v":0},null,null,"01.01.10.01","            CONCRETO F'C=210 KG/CM2 EN CANALETAS","m3",null,null,{"$f":"L48*M48","v":0}]
["01.01.10.01","         CUBIERTA CON FIBRAFORTE OPACA 12 ONDA 100 (3.05 Mx1.10 M)","m2",null,null,{"$f":"D49*E49","v":0},null,null,"01.01.10.02","            ENCOFRADO Y DESENCOFRADO EN CANALETAS","m2",null,null,{"$f":"L49*M49","v":0}]
["01.01.10.02","         CUMBRERAS PARA FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10) ","m",null,null,{"$f":"D50*E50","v":0},null,null,"01.01.10.03","         REVOQUES Y ENLUCIDOS",null,null,null,{"$f":"L50*M50","v":0}]
["01.01.11","      ESTRUCTURAS METÁLICAS",null,null,null,{"$f":"SUM(F52:F53)","v":0},null,null,"01.01.10.04","         VARIOS",null,null,null,{"$f":"L51*M51","v":0}]
["01.01.11.01","         COLUMNAS METÁLICAS 0.30 M x 0.30 M ","m",null,null,null,null,null,"01.01.11","            REJILLA METÁLICA P/CANALETA 18.50 M x 0.50 M","m",null,null,{"$f":"L52*M52","v":0}]
["01.01.11.02","         VIGAS METÁLICAS 0.20 M x 0.30 M ","m",null,null,null,null,null,"01.01.12","      CUBIERTA ",null,null,null,{"$f":"SUM(N54:N55)","v":0}]
["01.01.12","      PINTURA ",null,null,null,{"$f":"SUM(F55:F56)","v":0},null,null,"01.01.12.01","         CUBIERTA CON FIBRAFORTE OPACA 12 ONDA 100 (3.05 Mx1.10 M)","m2",null,null,{"$f":"L54*M54","v":0}]
["01.01.12.01","         PINTURA LÁTEX LAVABLE EN INTERIORES 2 MANOS ","m2",null,null,{"$f":"D55*E55","v":0},null,null,"01.01.12.02","         CUMBRERAS PARA FIBRAFORTE OPACA 12 ONDA 100 (3.05x1.10) ","m",null,null,{"$f":"L55*M55","v":0}]
["01.01.12.02","         PINTURA LÁTEX EN COLUMNAS","m2",null,null,{"$f":"D56*E56","v":0},null,null,"01.01.13","      ESTRUCTURAS METÁLICAS",null,null,null,{"$f":"SUM(N57:N58)","v":0}]
["01.01.13","      TUBERIA DE CONEXIÓN A POZA DE LIXIVIADOS",null,null,null,{"$f":"SUM(F58,F61,F66,F68)","v":0},null,null,"01.01.13.01","         COLUMNAS METÁLICAS 0.30 M x 0.30 M ","m",null,null,{"$f":"L57*M57","v":0}]
["01.01.13.01","         TRABAJOS PRELIMINARES",null,null,null,{"$f":"SUM(F59,F60)","v":0},null,null,"01.01.13.02","         VIGAS METÁLICAS 0.20 M x 0.30 M ","m",null,null,{"$f":"L58*M58","v":0}]
["01.01.13.01.01","            LIMPIEZA DE TERRENO MANUAL ","m",null,null,{"$f":"D59*E59","v":0},null,null,"01.01.14","      PINTURA ",null,null,null,{"$f":"SUM(N60:N61)","v":0}]
["01.01.13.01.02","            TRAZO, NIVELACIÓN Y REPLANTEO","m",null,null,{"$f":"D60*E60","v":0},null,null,"01.01.14.01","         PINTURA LÁTEX LAVABLE EN INTERIORES 2 MANOS ","m2",null,null,{"$f":"L60*M60","v":0}]
["01.01.13.02","         MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(F62,F63,F64,F65)","v":0},null,null,"01.01.14.02","         PINTURA LÁTEX EN COLUMNAS","m2",null,null,{"$f":"L61*M61","v":0}]
["01.01.13.02.01","            EXCAVACIÓN MANUAL DE ZANJAS PARA TUBERÍA DN=110 MM HASTA H=1.00 M T/ROCOSO","m",null,null,{"$f":"D62*E62","v":0},null,null,"01.01.15","      TUBERIA DE CONEXIÓN A POZA DE LIXIVIADOS",null,null,null,{"$f":"SUM(N63,N66,N71,N73)","v":0}]
["01.01.13.02.02","            REFINE Y NIVELACIÓN ZANJA EN T/ROCOSO","m",null,null,{"$f":"D63*E63","v":0},null,null,"01.01.15.01","         TRABAJOS PRELIMINARES",null,null,null,{"$f":"SUM(N64,N65)","v":0}]
["01.01.13.02.03","            RELLENO CON MATERIAL SELECCIONADO ","m",null,null,{"$f":"D64*E64","v":0},null,null,"01.01.15.01.01","            LIMPIEZA DE TERRENO MANUAL ","m",null,null,{"$f":"L64*M64","v":0}]
["01.01.13.02.04","            ELIMINACIÓN DE MATERIAL EXCEDENTE EN T.ROCOSO","m",null,null,{"$f":"D65*E65","v":0},null,null,"01.01.15.01.02","            TRAZO, NIVELACIÓN Y REPLANTEO","m",null,null,{"$f":"L65*M65","v":0}]
["01.01.13.03","         SUMINISTRO E INSTALACIÓN DE TUBERIAS",null,null,null,{"$f":"F67","v":0},null,null,"01.01.15.02","         MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(N67,N68,N69,N70)","v":0}]
["01.01.13.03.01","            SUMINISTRO E INSTALACION DE TUBERÍA PVC NORMA ISO 4435 DN=110mm S-25","m",null,null,{"$f":"D67*E67","v":0},null,null,"01.01.15.02.01","            EXCAVACIÓN MANUAL DE ZANJAS PARA TUBERIA DN=110 MM HASTA H=1.00 M T/ROCOSO","m",null,null,{"$f":"L67*M67","v":0}]
["01.01.13.04","         PRUEBA HIDRÁULICA",null,null,null,{"$f":"F69","v":0},null,null,"01.01.15.02.02","            REFINE Y NIVELACIÓN ZANJA EN T/ROCOSO","m",null,null,{"$f":"L68*M68","v":0}]
["01.01.13.04.01","            PRUEBA HDRÁULICA DE TUBERÍA PVC DE DESAGUE","m",null,null,{"$f":"D69*E69","v":0},null,null,"01.01.15.02.03","            RELLENO CON MATERIAL SELECCIONADO ","m",null,null,{"$f":"L69*M69","v":0}]
["01.01.14","      POZA DE LIXIVIADOS",null,null,null,{"$f":"SUM(F71,F74,F78,F80,F84)","v":0},null,null,"01.01.15.02.04","            ELIMINACIÓN DE MATERIAL EXCEDENTE EN T.ROCOSO","m",null,null,{"$f":"L70*M70","v":0}]
["01.01.14.01","         TRABAJOS PRELIMINARES ",null,null,null,{"$f":"SUM(F72:F73)","v":0},null,null,"01.01.15.03","         SUMINISTRO E INSTALACIÓN DE TUBERÍAS",null,null,null,{"$f":"N72","v":0}]
["01.01.14.01.01","            LIMPIEZA DE TERRENO MANUAL ","m2",null,null,{"$f":"D72*E72","v":0},null,null,"01.01.15.03.01","            SUMINISTRO E INSTALACIÓN DE TUBERÍA PVC NORMA ISO 4435 DN=110mm S-25","m",null,null,{"$f":"L72*M72","v":0}]
["01.01.14.01.02","            NIVELACIÓN, TRAZADO Y REPLANTEO C/EQUIPO","m2",null,null,{"$f":"D73*E73","v":0},null,null,"01.01.15.04","         PRUEBA HIDRÁULICA",null,null,null,{"$f":"N74","v":0}]
["01.01.14.02","         MOVIMIENTO DE TIERRAS ",null,null,null,{"$f":"SUM(F75:F77)","v":0},null,null,"01.01.15.04.01","            PRUEBA HDRÁULICA DE TUBERÍA PVC DE DESAGUE","m",null,null,{"$f":"L74*M74","v":0}]
["01.01.14.02.01","            EXCAVACIÓN NO CLASIFICADA ","m3",null,null,{"$f":"D75*E75","v":0},null,null,"01.01.16","      POZA DE LIXIVIADOS",null,null,null,{"$f":"SUM(N76,N79,N83,N85,N89)","v":0}]
["01.01.14.02.02","            REFINE, NIVELACIÓN Y COMPACTACIÓN DE TERRENO C/EQUIPO","m2",null,null,{"$f":"D76*E76","v":0},null,null,"01.01.16.01","         TRABAJOS PRELIMINARES ",null,null,null,{"$f":"SUM(N77:N78)","v":0}]
["01.01.14.02.03","            ELIMINACIÓN MAT. EXCEDENTE CARG. C/CARGADOR 125 HP/ VOLQUETE 10 M3  ","m3",null,null,{"$f":"D77*E77","v":0},null,null,"01.01.16.01.01","            LIMPIEZA DE TERRENO MANUAL ","m2",null,null,{"$f":"L77*M77","v":0}]
["01.01.14.03","         OBRAS DE CONCRETO SIMPLE",null,null,null,{"$f":"F79","v":0},null,null,"01.01.16.01.02","            NIVELACIÓN, TRAZADO Y REPLANTEO C/EQUIPO","m2",null,null,{"$f":"L78*M78","v":0}]
["01.01.14.03.01","            CONCRETO C:H 1:10 PARA SOLADOS E=2\"","m2",null,null,{"$f":"D79*E79","v":0},null,null,"01.01.16.02","         MOVIMIENTO DE TIERRAS ",null,null,null,{"$f":"SUM(N80:N82)","v":0}]
["01.01.14.04","         OBRAS DE CONCRETO ARMADO",null,null,null,{"$f":"SUM(F81:F83)","v":0},null,null,"01.01.16.02.01","            EXCAVACIÓN NO CLASIFICADA ","m3",null,null,{"$f":"L80*M80","v":0}]
["01.01.14.04.01","            CONCRETO EN POZA LIXIVIADOS F'C=210 KG/CM2","m3",null,null,{"$f":"D81*E81","v":0},null,null,"01.01.16.02.02","            REFINE, NIVELACIÓN Y COMPACTACIÓN DE TERRENO C/EQUIPO","m2",null,null,{"$f":"L81*M81","v":0}]
["01.01.14.04.02","            ENCOFRADO Y DESENCOFRADO NORMAL EN POZA DE LIXIVIADOS","m2",null,null,{"$f":"D82*E82","v":0},null,null,"01.01.16.02.03","            ELIMINACIÓN MAT. EXCEDENTE CARG. C/CARGADOR 125 HP/ VOLQUETE 10 M3  ","m3",null,null,{"$f":"L82*M82","v":0}]
["01.01.14.04.03","            ACERO Fy=4200 kg/cm2 GRADO 60 EN POZA DE LIXIVIADOS","kg",null,null,{"$f":"D83*E83","v":0},null,null,"01.01.16.03","         OBRAS DE CONCRETO SIMPLE",null,null,null,{"$f":"N84","v":0}]
["01.01.14.05","         REVOQUES Y ENLUCIDOS",null,null,null,{"$f":"F85","v":0},null,null,"01.01.16.03.01","            CONCRETO C:H 1:10 PARA SOLADOS E=2\"","m2",null,null,{"$f":"L84*M84","v":0}]
["01.01.14.05.01","            TARRAJEO EN MUROS INTERIORES MEZC. C:A 1:5 E=0.015 M","m2",null,null,{"$f":"D85*E85","v":0},null,null,"01.01.16.04","         OBRAS DE CONCRETO ARMADO",null,null,null,{"$f":"SUM(N86:N88)","v":0}]
["01.01.15","      CISTERNA Y TANQUES PARA ABASTECIMIENTO DE AGUA",null,null,null,{"$f":"SUM(F87,F90,F92,F95,F99,F104,F106,F108)","v":0},null,null,"01.01.16.04.01","            CONCRETO EN POZA LIXIVIADOS F'C=210 KG/CM2","m3",null,null,{"$f":"L86*M86","v":0}]
["01.01.15.01","         TRABAJOS PRELIMINARES ",null,null,null,{"$f":"SUM(F88,F89)","v":0},null,null,"01.01.16.04.02","            ENCOFRADO Y DESENCOFRADO NORMAL EN POZA DE LIXIVIADOS","m2",null,null,{"$f":"L87*M87","v":0}]
["01.01.15.01.01","            LIMPIEZA DE TERRENO MANUAL ","m2",null,null,{"$f":"D88*E88","v":0},null,null,"01.01.16.04.03","            ACERO Fy=4200 kg/cm2 GRADO 60 EN POZA DE LIXIVIADOS","kg",null,null,{"$f":"L88*M88","v":0}]
["01.01.15.01.02","            NIVELACIÓN, TRAZADO Y REPLANTEO C/EQUIPO","m2",null,null,{"$f":"D89*E89","v":0},null,null,"01.01.16.05","         REVOQUES Y ENLUCIDOS"]
["01.01.15.02","         MOVIMIENTO DE TIERRAS ",null,null,null,{"$f":"F91","v":0},null,null,"01.01.16.05.01","            TARRAJEO EN MUROS INTERIORES MEZC. C:A 1:5 E=0.015 M","m2",null,null,{"$f":"L90*M90","v":0}]
["01.01.15.02.01","            REFINE, NIVELACIÓN Y COMPACTACIÓN DE TERRENO C/EQUIPO","m2",null,null,{"$f":"D91*E91","v":0},null,null,"01.01.17","      CISTERNA Y TANQUES PARA ABASTECIMIENTO DE AGUA",null,null,null,{"$f":"SUM(N92,N95,N97,N100,N104,N109,N111,N113)","v":0}]
["01.01.15.03","         OBRAS DE CONCRETO SIMPLE",null,null,null,{"$f":"SUM(F93,F94)","v":0},null,null,"01.01.17.01","         TRABAJOS PRELIMINARES ",null,null,null,{"$f":"SUM(N93,N94)","v":0}]
["01.01.15.03.01","            CONCRETO  C:H 1:6 + 25% P.M. P/ SOBRECIMIENTOS","m3",null,null,{"$f":"D93*E93","v":0},null,null,"01.01.17.01.01","            LIMPIEZA DE TERRENO MANUAL ","m2",null,null,{"$f":"L93*M93","v":0}]
["01.01.15.03.02","            ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS ","m2",null,null,{"$f":"D94*E94","v":0},null,null,"01.01.17.01.02","            NIVELACIÓN, TRAZADO Y REPLANTEO C/EQUIPO","m2",null,null,{"$f":"L94*M94","v":0}]
["01.01.15.04","         OBRAS DE CONCRETO ARMADO",null,null,null,{"$f":"SUM(F96,F97,F98)","v":0},null,null,"01.01.17.02","         MOVIMIENTO DE TIERRAS ",null,null,null,{"$f":"N96","v":0}]
["01.01.15.04.01","            ACERO fy=4200 kg/cm2 GRADO 60 EN CISTERNAS","kg",null,null,{"$f":"D96*E96","v":0},null,null,"01.01.17.02.01","            REFINE, NIVELACIÓN Y COMPACTACIÓN DE TERRENO C/EQUIPO","m2",null,null,{"$f":"L96*M96","v":0}]
["01.01.15.04.02","            CONCRETO EN CISTERNAS F'C=210 KG/CM2 ","m3",null,null,{"$f":"D97*E97","v":0},null,null,"01.01.17.03","         OBRAS DE CONCRETO SIMPLE",null,null,null,{"$f":"SUM(N98,N99)","v":0}]
["01.01.15.04.03","            ENCOFRADO Y DESENCOFRADO EN CISTERNAS","m2",null,null,{"$f":"D98*E98","v":0},null,null,"01.01.17.03.01","            CONCRETO  C:H 1:6 + 25% P.M. P/ SOBRECIMIENTOS","m3",null,null,{"$f":"L98*M98","v":0}]
["01.01.15.05","         REVOQUES Y ENLUCIDOS",null,null,null,{"$f":"SUM(F100,F101,F102,F103)","v":0},null,null,"01.01.17.03.02","            ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS ","m2",null,null,{"$f":"L99*M99","v":0}]
["01.01.15.05.01","             TARRAJEO C/IMPER. EN MUROS INTERIORES MEZC. C:A 1:4, E=1.5 CM  ","m2",null,null,{"$f":"D100*E100","v":0},null,null,"01.01.17.04","         OBRAS DE CONCRETO ARMADO",null,null,null,{"$f":"SUM(N101,N102,N103)","v":0}]
["01.01.15.05.02","            TARRAJEO EN MUROS EXTERIORES MEZC. C:A 1:5 E=0.015 M","m2",null,null,{"$f":"D101*E101","v":0},null,null,"01.01.17.04.01","            ACERO fy=4200 kg/cm2 GRADO 60 EN CISTERNAS","kg",null,null,{"$f":"L101*M101","v":0}]
["01.01.15.05.03","             TARRAJEO C/IMPER. DE LOSA DE FONDO MEZC. C:A 1:4, E=1.5 CM  ","m2",null,null,{"$f":"D102*E102","v":0},null,null,"01.01.17.04.02","            CONCRETO EN CISTERNAS F'C=210 KG/CM2 ","m3",null,null,{"$f":"L102*M102","v":0}]
["01.01.15.05.04","             TARRAJEO C/IMPER. DE LOSA DE TECHO MEZC. C:A 1:4, E=1.5 CM  ","m2",null,null,{"$f":"D103*E103","v":0},null,null,"01.01.17.04.03","            ENCOFRADO Y DESENCOFRADO EN CISTERNAS","m2",null,null,{"$f":"L103*M103","v":0}]
["01.01.15.06","         PINTURA ",null,null,null,{"$f":"F105","v":0},null,null,"01.01.17.05","         REVOQUES Y ENLUCIDOS",null,null,null,{"$f":"SUM(N105,N106,N107,N108)","v":0}]
["01.01.15.06.01","            PINTURA LATEX EN MUROS ","m2",null,null,{"$f":"D105*E105","v":0},null,null,"01.01.17.05.01","             TARRAJEO C/IMPER. EN MUROS INTERIORES MEZC. C:A 1:4, E=1.5 CM  ","m2",null,null,{"$f":"L105*M105","v":0}]
["01.01.15.07","         TANQUE ELEVADO",null,null,null,{"$f":"F107","v":0},null,null,"01.01.17.05.02","            TARRAJEO EN MUROS EXTERIORES MEZC. C:A 1:5 E=0.015 M","m2",null,null,{"$f":"L106*M106","v":0}]
["01.01.15.07.01","            TANQUES  PARA AGUA DE VOL=  1.10 m3","und",null,null,null,null,null,"01.01.17.05.03","             TARRAJEO C/IMPER. DE LOSA DE FONDO MEZC. C:A 1:4, E=1.5 CM  ","m2",null,null,{"$f":"L107*M107","v":0}]
["01.01.15.08","         INSTALACIONES ELÉCTRICAS",null,null,null,{"$f":"F109","v":0},null,null,"01.01.17.05.04","             TARRAJEO C/IMPER. DE LOSA DE TECHO MEZC. C:A 1:4, E=1.5 CM  ","m2",null,null,{"$f":"L108*M108","v":0}]
["01.01.15.08.01","            ELECTROBOMBA CENTRIFUGA DE 1 HP","GLB",null,null,{"$f":"D109*E109","v":0},null,null,"01.01.17.06","         PINTURA ",null,null,null,{"$f":"N110","v":0}]
["01.01.16","      INSTALACIONES ELÉCTRICAS INTERIORES ",null,null,null,{"$f":"SUM(F111,F112,F113,F114,F115,F116,F117,F118)","v":0},null,null,"01.01.17.06.01","            PINTURA LÁTEX EN MUROS ","m2",null,null,{"$f":"L110*M110","v":0}]
["01.01.16.01","         SALIDA PARA CENTROS DE LUZ  ","pto",null,null,{"$f":"D111*E111","v":0},null,null,"01.01.17.07","         TANQUE ELEVADO",null,null,null,{"$f":"N112","v":0}]
["01.01.16.02","         SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE ","pto",null,null,{"$f":"D112*E112","v":0},null,null,"01.01.17.07.01","            TANQUES  PARA AGUA DE VOL=  1.10 m3","und",null,null,{"$f":"L112*M112","v":0}]
["01.01.16.03","         FLUORESCENTE RECTO 2 X 36 W INCLUYENDO EQUIPO Y PANTALLA","und",null,null,0,null,null,"01.01.17.08","         INSTALACIONES ELÉCTRICAS",null,null,null,{"$f":"N114","v":0}]
["01.01.16.04","         INTERRUPTOR BIPOLAR DOBLE","und",null,null,0,null,null,"01.01.17.08.01","            ELECTROBOMBA CENTRÍFUGA DE 1 HP","GLB",null,null,{"$f":"L114*M114","v":0}]
["01.01.16.05","         TABLERO DE DISTRIBUCIÓN","und",null,null,0,null,null,"01.01.18","      INSTALACIONES ELÉCTRICAS INTERIORES ",null,null,null,{"$f":"SUM(N116,N117,N118,N119,N120,N121,N122,N123)","v":0}]
["01.01.16.06","         SUMINISTRO E INSTALACIÓN DE CABLE 2-1x2.5 mm2  TW","m",null,null,0,null,null,"01.01.18.01","         SALIDA PARA CENTROS DE LUZ  ","pto",null,null,{"$f":"L116*M116","v":0}]
["01.01.16.07","         SUMINISTRO E INSTALACIÓN DE CABLE 2-1x 4 mm2 TW +  2-1x2.5 mm2  TW","m",null,null,0,null,null,"01.01.18.02","         SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE ","pto",null,null,{"$f":"L117*M117","v":0}]
["01.01.16.08","         SUMIN. E INSTALACIÓN DE ELECTROBOMBA SUMERGIBLE","GLB",null,null,0,null,null,"01.01.18.03","         FLUORESCENTE RECTO 2 X 36 W INCLUYENDO EQUIPO Y PANTALLA","und",null,null,0]
[1.02,"      CUBIERTA ESTRUCTURA METÁLICA (PUERTA  Y TECHO)",null,null,null,{"$f":"SUM(F120,F121)","v":0},null,null,"01.01.18.04","         INTERRUPTOR BIPOLAR DOBLE","und",null,null,0]
["01.02.01","         CUBIERTA CON FIBRAFORTE OPACA 12 ONDA 100 (3.05 Mx1.10 M)","m2",null,null,{"$f":"D120*E120","v":0},null,null,"01.01.18.05","         TABLERO DE DISTRIBUCIÓN","und",null,null,0]
["01.02.02","      CARPINTERIA METÁLICA ",null,null,null,{"$f":"SUM(F122:F145)","v":0},null,null,"01.01.18.06","         SUMINISTRO E INSTALACIÓN DE CABLE 2-1x2.5 mm2  TW","m",null,null,0]
["01.02.02.01","         PUERTA METÁLICA CORREDIZA 4.5 M x 3.00 M","und",null,null,{"$f":"D122*E122","v":0},null,null,"01.01.18.07","         SUMINISTRO E INSTALACIÓN DE CABLE 2-1x 4 mm2 TW +  2-1x2.5 mm2  TW","m",null,null,0]
["01.02.02.02","         PUERTA METÁLICA CORREDIZA 4.5 M x 3.70 M","und",null,null,{"$f":"D123*E123","v":0},null,null,"01.01.18.08","         SUMIN. E INSTALACIÓN DE ELECTROBOMBA SUMERGIBLE","GLB",null,null,0]
["01.02.02.03","         MALLA OLÍMPICA 2\" X 2\"","m2",null,null,0,null,null,1.02,"      CUBIERTA ESTRUCTURA METÁLICA (PUERTA  Y TECHO)",null,null,null,{"$f":"SUM(N125,N126)","v":0}]
["01.02.02.04","TIJERAL TUBO 2\"x2\"x4mm L:6M","mm",null,null,0,null,null,"01.02.01","         CUBIERTA CON FIBRAFORTE OPACA 12 ONDA 100 (3.05 Mx1.10 M)","m2",null,null,{"$f":"L125*M125","v":0}]
["01.02.02.05","BASE TIJERAL TUBO DE 4\"X4\"X3/16\" L:6M","mm",null,null,0,null,null,"01.02.02","      CARPINTERIA METÁLICA ",null,null,null,{"$f":"SUM(N127:N150)","v":0}]
["01.02.02.06","COLUMNA TUBO DE 6\"X6\"X3/16\" L:6M","mm",null,null,0,null,null,"01.02.02.01","         PUERTA METÁLICA CORREDIZA 4.5 M x 3.00 M","und",null,null,{"$f":"L127*M127","v":0}]
["01.02.02.07","VIGUETA TIPO Z Z25X90X1/8\" PL: 1.5X6M","mm",null,null,0,null,null,"01.02.02.02","         PUERTA METÁLICA CORREDIZA 4.5 M x 3.70 M","und",null,null,{"$f":"L128*M128","v":0}]
["01.02.02.08","ZAPATA 400X400X400","und",null,null,0,null,null,"01.02.02.03","         MALLA OLÍMPICA 2\" X 2\"","m2",null,null,0]
["01.02.02.09","ARRIOSTRES L2X2X1/4\" L:6M","mm",null,null,0,null,null,"01.02.02.04","TIJERAL TUBO 2\"x2\"x4mm L:6M","mm",null,null,0]
["01.02.02.10","PLACA DE AMARRE TIJERAL-COLUMNAS PLANCHA 200X250X1/4\"","m2",null,null,0,null,null,"01.02.02.05","BASE TIJERAL TUBO DE 4\"X4\"X3/16\" L:6M","mm",null,null,0]
["01.02.02.11","PERNO TIJERAL COLUMNAS 5/8\" DIAMETRO","und",null,null,0,null,null,"01.02.02.06","COLUMNA TUBO DE 6\"X6\"X3/16\" L:6M","mm",null,null,0]
["01.02.02.12","TUERCA TIJERAL COLUMNAS P/PERNO DE 5/8\" DE DIÁMETRO","und",null,null,0,null,null,"01.02.02.07","VIGUETA TIPO Z Z25X90X1/8\" PL: 1.5X6M","mm",null,null,0]
["01.02.02.13","ARANDELA TEJERAL-COLUMNAS P/PERNO DE 5/8\" DE DIÁMETRO","und",null,null,0,null,null,"01.02.02.08","ZAPATA 400X400X400","und",null,null,0]
["01.02.02.14","PLACA DE AMARRE Z-TIJERAL PLANCHA DE 100X100X1/4\"","m2",null,null,0,null,null,"01.02.02.09","ARRIOSTRES L2X2X1/4\" L:6M","mm",null,null,0]
["01.02.02.15","PERNO Z TIJERAL DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.02.02.10","PLACA DE AMARRE TIJERAL-COLUMNAS PLANCHA 200X250X1/4\"","m2",null,null,0]
["01.02.02.16","TUERCA Z TIJERAL P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.02.02.11","PERNO TIJERAL COLUMNAS 5/8\" DIÁMETRO","und",null,null,0]
["01.02.02.17","ARANDELA Z TIJERALES P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.02.02.12","TUERCA TIJERAL COLUMNAS P/PERNO DE 5/8\" DE DIÁMETRO","und",null,null,0]
["01.02.02.18","PLACA DE COLUMNAS  ARRIOSTRE PLANCHA DE 200X200X1/4\"","m2",null,null,0,null,null,"01.02.02.13","ARANDELA TEJERAL-COLUMNAS P/PERNO DE 5/8\" DE DIÁMETRO","und",null,null,0]
["01.02.02.19","PERNO COLUMNA ARRIOSTRE DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.02.02.14","PLACA DE AMARRE Z-TIJERAL PLANCHA DE 100X100X1/4\"","m2",null,null,0]
["01.02.02.20","TUERCA COLUMNA ARRIOSTRE P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.02.02.15","PERNO Z TIJERAL DE 1/2\" DE DIÁMETRO","und",null,null,0]
["01.02.02.21","ARANDELA COLUMNA ARRIOSTRE P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.02.02.16","TUERCA Z TIJERAL P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0]
["01.02.02.22","PLACA DE AMARRE DE COLUMNAS ZAPATAS PLANCHA 200X250X1/4\"","m2",null,null,0,null,null,"01.02.02.17","ARANDELA Z TIJERALES P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0]
["01.02.02.23","ANCLAJE DE 5/8\" ZAPATA COLUMNA DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.02.02.18","PLACA DE COLUMNAS  ARRIOSTRE PLANCHA DE 200X200X1/4\"","m2",null,null,0]
["01.02.02.24","TUERCA ZAPATA COLUMNA P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0,null,null,"01.02.02.19","PERNO COLUMNA ARRIOSTRE DE 1/2\" DE DIÁMETRO","und",null,null,0]
[2,"OBRAS PROVISIONALES Y FLETE",null,null,null,{"$f":"SUM(F147:F151)","v":0},null,null,"01.02.02.20","TUERCA COLUMNA ARRIOSTRE P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0]
[2.0099999999999998,"   CASETA ADICIONAL P/GUARDIANIA Y/O DEPÓSITO","m2",null,null,{"$f":"D147*E147","v":0},null,null,"01.02.02.21","ARANDELA COLUMNA ARRIOSTRE P/PERNO DE 1/2\" DE DIÁMETRO","und",null,null,0]
[2.02,"   MOVILIZACIÓN Y DESMOVILIZACIÓN DE MAQUINARIAS PARA LA OBRA","glb",null,null,{"$f":"D148*E148","v":0},null,null,"01.02.02.22","PLACA DE AMARRE DE COLUMNAS ZAPATAS PLANCHA 200X250X1/4\"","m2",null,null,0]
[2.0299999999999998,"   CARTEL DE IDENTIFICACIÓN DE LA OBRA 3.60 X 2.40 M","und",null,null,{"$f":"D149*E149","v":0},null,null,"01.02.02.23","ANCLAJE DE 5/8\" ZAPATA COLUMNA DE 1/2\" DE DIÁMETRO","und",null,null,0]
[2.04,"   TRANSPORTE DE MATERIALES Y EQUIPOS MENORES","glb",null,null,{"$f":"D150*E150","v":0},null,null,"01.02.02.24","TUERCA ZAPATA COLUMNA P/PERNO DE 1/2\" DE DIAMETRO","und",null,null,0]
[2.0499999999999998,"   LIMPIEZA Y DESFORESTACIÓN","ha",null,null,{"$f":"D151*E151","v":0},null,null,2,"OBRAS PROVISIONALES Y FLETE",null,null,null,{"$f":"SUM(N152:N156)","v":0}]
["COSTO PARCIAL TOTAL",null,null,null,null,{"$f":"SUM(F146,F9)","v":0},null,null,2.0099999999999998,"   CASETA ADICIONAL P/GUARDIANIA Y/O DEPÓSITO","m2",null,null,{"$f":"L152*M152","v":0}]
[null,null,null,null,null,null,null,null,2.02,"   MOVILIZACIÓN Y DESMOVILIZACIÓN DE MAQUINARIAS PARA LA OBRA","glb",null,null,{"$f":"L153*M153","v":0}]
[null,null,null,null,null,null,null,null,2.0299999999999998,"   CARTEL DE IDENTIFICACIÓN DE LA OBRA 3.60 X 2.40 M","u",null,null,{"$f":"L154*M154","v":0}]
[null,null,null,null,null,null,null,null,2.04,"   TRANSPORTE DE MATERIALES Y EQUIPOS MENORES","glb",null,null,{"$f":"L155*M155","v":0}]
["PARÁMETROS","VALOR",null,null,null,null,null,null,2.0499999999999998,"   LIMPIEZA Y DESFORESTACIÓN","ha",null,null,{"$f":"L156*M156","v":0}]
["GASTOS GENERALES",null,null,null,null,null,null,null,"COSTO PARCIAL TOTAL",null,null,null,null,{"$f":"SUM(N151,N9)","v":0}]
["UTILIDAD"]
["IGV"]
[]
[null,"COSTOS DIRECTOS ","IGV","TOTAL",null,null,null,null,"PARÁMETROS","VALOR"]
["COSTO DIRECTO ( CD )",{"$f":"F152","v":0},{"$f":"B162*B159","v":0},{"$f":"SUM(B162:C162)","v":0},null,null,null,null,"GASTOS GENERALES"]
["GASTOS GENERALES (   % CD )",{"$f":"B162*B157","v":0},{"$f":"B163*B159","v":0},{"$f":"+B163+C163","v":0},null,null,null,null,"UTILIDAD"]
["UTILIDAD (    % CD )",{"$f":"B162*B158","v":0},{"$f":"B164*B159","v":0},{"$f":"+B164+C164","v":0},null,null,null,null,"IGV"]
["TOTAL COSTO DE OBRA",{"$f":"SUM(B162:B164)","v":0},{"$f":"SUM(C162:C164)","v":0},{"$f":"+SUM(D162:D164)","v":0}]
[null,null,null,null,null,null,null,null,null,"COSTOS DIRECTOS ","IGV","TOTAL"]
[null,null,null,null,null,null,null,null,"COSTO DIRECTO ( CD )",{"$f":"N157","v":0},{"$f":"J167*J164","v":0},{"$f":"SUM(J167:K167)","v":0}]
[null,null,null,null,null,null,null,null,"GASTOS GENERALES (   % CD )",{"$f":"J167*J162","v":0},{"$f":"J168*J164","v":0},{"$f":"+J168+K168","v":0}]
[null,null,null,null,null,null,null,null,"UTILIDAD (    % CD )",{"$f":"J167*J163","v":0},{"$f":"J169*J164","v":0},{"$f":"+J169+K169","v":0}]
[null,null,null,null,null,null,null,null,"TOTAL COSTO DE OBRA",{"$f":"SUM(J167:J169)","v":0},{"$f":"SUM(K167:K169)","v":0},{"$f":"+SUM(L167:L169)","v":0}]

{"sheet":"P. Relleno Sanitario","index":14,"n_rows":268,"n_cols":6,"rows_kept":268,"cut":false,"hidden":false,"merged":[[4,0,4,5],[256,0,256,4],[269,3,271,6],[0,0,0,6]]}
["PRESUPUESTO - RELLENO SANITARIO"]
[]
[]
[]
[]
["Item","DESCRIPCIÓN","Und.","Metrado","Precio (S/)","Parcial (S/)"]
[5.0999999999999996,"CONSTRUCCIÓN DE UN RELLENO SANITARIO ",null,null,null,{"$f":"E265","v":0}]
["01","CONSTRUCCIÓN DE CASETA  ADMINISTRATIVA",null,null,null,{"$f":"F9+F51+F84+F129","v":0}]
["01.01","   ARQUITECTURA",null,null,null,{"$f":"F10+F12+F14+F17+F20+F22+F24+F27+F30+F33+F35+F41+F43+F47","v":0}]
["01.01.01","      OBRAS PRELIMINARES",null,null,null,{"$f":"SUM(F11)","v":0}]
["01.01.01.01","         LIMPIEZA DURANTE LA EJECUCIÓN DE OBRA","mes",null,null,{"$f":"D11*E11","v":0}]
["01.01.02","      MUROS Y TABIQUES DE ALBAÑILERIA",null,null,null,{"$f":"F13","v":0}]
["01.01.02.01","         MURO DE LADRILLO K.K. DE ARCILLA DE SOGA","m2",null,null,{"$f":"D13*E13","v":0}]
["01.01.03","      REVOQUES ENLUCIDOS Y MOLDURAS",null,null,null,{"$f":"SUM(F15:F16)","v":0}]
["01.01.03.01","         TARRAJEO EN MUROS INTERIORES Y EXTERIORES","m2",null,null,{"$f":"D15*E15","v":0}]
["01.01.03.02","         VESTIDURA DE DERRAMES (SOLAQUEADO)","m",null,null,{"$f":"D16*E16","v":0}]
["01.01.04","      PISOS",null,null,null,{"$f":"SUM(F18:F19)","v":0}]
["01.01.04.01","         PISOS DE CONCRETO DE 2\" SIN COLOREAR ACABADO FROTACHADO, BRUÑADO","m2",null,null,{"$f":"D18*E18","v":0}]
["01.01.04.02","         PISO DE CONCRETO SIN COLOREAR ACABADO BRUÑADO 2\" ESPESOR","m2",null,null,{"$f":"D19*E19","v":0}]
["01.01.05","      CONTRAZÓCALOS",null,null,null,{"$f":"F21","v":0}]
["01.01.05.01","         CONTRAZÓCALO DE CEMENTO PULIDO H = 0.25 m","m",null,null,{"$f":"D21*E21","v":0}]
["01.01.06","      ZÓCALOS",null,null,null,{"$f":"F23","v":0}]
["01.01.06.01","         ZÓCALO DE CEMENTO PULIDO H=1.80m","m2",null,null,{"$f":"D23*E23","v":0}]
["01.01.07","      COBERTURA",null,null,null,{"$f":"SUM(F25:F26)","v":0}]
["01.01.07.01","         COBERTURA  PLANCHAS GRAN ONDA (INCLUYE ACCESORIOS DE FIJACIÓ)","m2",null,null,{"$f":"D25*E25","v":0}]
["01.01.07.02","         COBERTURA  PLANCHAS TRANSLUCIDAS (INCLUYE ACCESORIOS DE FIJACIÓN)","m2",null,null,{"$f":"D26*E26","v":0}]
["01.01.08","      CARPINTERÍA DE MADERA",null,null,null,{"$f":"SUM(F28:F29)","v":0}]
["01.01.08.01","         PUERTA DE MADERA APANELADA CON SOBRE LUZ BARNIZADO","und",null,null,{"$f":"D28*E28","v":0}]
["01.01.08.02","         PUERTA DE TRIPLAY CONTRAPLACADA CON SOBRE LUZ, BARNIZADO ","und",null,null,{"$f":"D29*E29","v":0}]
["01.01.09","      CARPINTERÍA METÁLICA",null,null,null,{"$f":"SUM(F31:F32)","v":0}]
["01.01.09.01","         PUERTA, BARRAS DE Fe 1/2\" Y PLANCHA 2mm C/MARCO ANGULO 1 1/2\"  PINTADO ANTICORROSIVO","und",null,null,{"$f":"D31*E31","v":0}]
["01.01.09.02","         REJA DE BARRAS DE FIERRO 1/2\" C/MARCO ANGULO 1 1/2\" PINTADO ANTICORROSIVO","und",null,null,{"$f":"D32*E32","v":0}]
["01.01.10","      CARPINTERÍA ALUMINIO",null,null,null,{"$f":"F34","v":0}]
["01.01.10.01","         VENTANA CORREDIZAS DE VIDRIO 6mm C/MARCO DE ALUMINIO LIVIANO COLOR NATURAL","und",null,null,{"$f":"D34*E34","v":0}]
["01.01.11","      CERRAJERÍA",null,null,null,{"$f":"SUM(F36:F40)","v":0}]
["01.01.11.01","         CERRADURA DE PERILLA CON BOTÓN","und",null,null,{"$f":"D36*E36","v":0}]
["01.01.11.02","         CERROJO DE ALUMINIO","und",null,null,{"$f":"D37*E37","v":0}]
["01.01.11.03","         CERRADURA DE OBREPONER 3 PINES DE ACERO","und",null,null,{"$f":"D38*E38","v":0}]
["01.01.11.04","         BISAGRA CAPUCHINA DE 3 1/2\" X 3 1/2\"","und",null,null,{"$f":"D39*E39","v":0}]
["01.01.11.05","         ESPEJO E=4mm C/MARCO DE MADERA","m2",null,null,{"$f":"D40*E40","v":0}]
["01.01.12","      PINTURA",null,null,null,{"$f":"F42","v":0}]
["01.01.12.01","         PINTURA CON ESMALTE MATE EN MUROS (2 MANOS)","m2",null,null,{"$f":"D42*E42","v":0}]
["01.01.13","      APARATOS Y ACCESORIOS SANITARIOS",null,null,null,{"$f":"SUM(F44:F46)","v":0}]
["01.01.13.01","         INODORO SIFÓN JET NACIONAL COLOR BLANCO","und",null,null,{"$f":"D44*E44","v":0}]
["01.01.13.02","         LAVATORIO MANANTIAL NACIONAL DE COLOR BLANCO","und",null,null,{"$f":"D45*E45","v":0}]
["01.01.13.03","         SALIDA PARA DUCHA","und",null,null,{"$f":"D46*E46","v":0}]
["01.01.14","      GRIFERÍA",null,null,null,{"$f":"SUM(F48:F50)","v":0}]
["01.01.14.01","         GRIFERÍA PARA LAVATORIO NACIONAL LÍNEA ECONÓMICA","und",null,null,{"$f":"D48*E48","v":0}]
["01.01.14.02","         GRIFERÍA PARA DUCHA NACIONAL LÍNEA ECONÓMICA","und",null,null,{"$f":"D49*E49","v":0}]
["01.01.14.03","         COLOCACION DE APARATOS SANITARIOS","und",null,null,{"$f":"D50*E50","v":0}]
["01.02","   ESTRUCTURAS",null,null,null,{"$f":"F52+F55+F65+F75+F82","v":0}]
["01.02.01","      TRABAJOS PRELIMINARES",null,null,null,{"$f":"SUM(F53:F54)","v":0}]
["01.02.01.01","         TRAZO, NIVELACIÓN Y REPLANTEO","m2",null,null,{"$f":"D53*E53","v":0}]
["01.02.01.02","         LIMPIEZA DE TERRENO MANUAL","m2",null,null,{"$f":"D54*E54","v":0}]
["01.02.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"F56+F60+F62","v":0}]
["01.02.02.01","         EXCAVACIONES",null,null,null,{"$f":"SUM(F57:F59)","v":0}]
["01.02.02.01.01","            EXCAVACIÓN MANUAL","m3",null,null,{"$f":"D57*E57","v":0}]
["01.02.02.01.02","            EXCAVACIÓN PARA CIMIENTOS CORRIDOS, CISTERNA, TANQUE SÉPTICO Y POZO PERCOLADOR","m3",null,null,{"$f":"D58*E58","v":0}]
["01.02.02.01.03","            CORTE DE TERRENO CON EQUIPO","m3",null,null,{"$f":"D59*E59","v":0}]
["01.02.02.02","         RELLENO CON MATERIAL PROPIO",null,null,null,{"$f":"F61","v":0}]
["01.02.02.02.01","            RELLENO","m3",null,null,{"$f":"D61*E61","v":0}]
["01.02.02.03","         ACARREO Y ELIMINACION DE MATERIAL EXCEDENTE",null,null,null,{"$f":"SUM(F63:F64)","v":0}]
["01.02.02.03.01","            ACARREO  INTERNO DE MATERIAL DE EXCAVACIONES","m3",null,null,{"$f":"D63*E63","v":0}]
["01.02.02.03.02","            ELIMINACIÓN DE MATERIAL EXCEDENTE ACARREADO d=10KM","m3",null,null,{"$f":"D64*E64","v":0}]
["01.02.03","      CONCRETO SIMPLE",null,null,null,{"$f":"SUM(F66:F74)","v":0}]
["01.02.03.01","         CIMIENTOS CORRIDOS 1:10 + 30% PG","m3",null,null,{"$f":"D66*E66","v":0}]
["01.02.03.02","         CONCRETO DE SOBRECIMIENTO","m3",null,null,0]
["01.02.03.03","         ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTOS","m2",null,null,0]
["01.02.03.04","         CONCRETO f'c=175 kg/cm2 EN VEREDAS Y RAMPA","m3",null,null,0]
["01.02.03.05","         ENCOFRADO Y DESENCOFRADO EN VEREDA Y RAMPA","m2",null,null,0]
["01.02.03.06","         CONCRETO f'c=100 kg/cm2 EN BASE DE TANQUE CISTERNA Y TANQUE SÉPTICO Y POZO PERCOLADOR","m3",null,null,0]
["01.02.03.07","         FALSO PISO CONCRETO fc=140 kg/cm2 E=10 CM.","m2",null,null,0]
["01.02.03.08","         CONCRETO CIPLÓPEO f'c=140 kg/cm2 +30% PM POZO DE PERCOLACIÓN","m3",null,null,0]
["01.02.03.09","         EMPEDRADO BASE POZO PERCOLACIÓN","m3",null,null,0]
["01.02.04","      CONCRETO ARMADO",null,null,null,{"$f":"SUM(F76:F81)","v":0}]
["01.02.04.01","         COLUMNAS Y VIGAS",null,null,null,{"$f":"D76*E76","v":0}]
["01.02.04.01.01","            ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS","m2",null,null,0]
["01.02.04.01.02","            ENCOFRADO Y DESENCOFRADO NORMAL EN ESTRUCTURA SUBTERRANEA","m2",null,null,0]
["01.02.04.01.03","            ACERO fy=4200 kg/cm2","kg",null,null,0]
["01.02.04.01.04","            TARRAJEO CON IMPERMEABILIZANTES","m2",null,null,0]
["01.02.04.01.05","            CONCRETO f'c=210 kg/cm2 PARA COLUMNAS","m3",null,null,0]
["01.02.05","      VIGAS DE FIERRO",null,null,null,{"$f":"F83","v":0}]
["01.02.05.01","         VIGAS DE FIERRO","glb",null,null,{"$f":"D83*E83","v":0}]
["01.03","   INSTALACIONES SANITARIAS",null,null,null,{"$f":"F85+F105+F125","v":0}]
["01.03.01","      DESAGUE Y VENTILACION",null,null,null,{"$f":"F86+F90+F93+F97","v":0}]
["01.03.01.01","         SALIDAS DE DESAGUE",null,null,null,{"$f":"SUM(F87:F89)","v":0}]
["01.03.01.01.01","            SALIDA DE DESAGUE EN PVC 2\"","pto",null,null,{"$f":"D87*E87","v":0}]
["01.03.01.01.02","            SALIDA DE DESAGUE EN PVC 4\"","pto",null,null,{"$f":"D88*E88","v":0}]
["01.03.01.01.03","            SALIDAS DE VENTILACIÓN","pto",null,null,{"$f":"D89*E89","v":0}]
["01.03.01.02","         REDES DE DISTRIBUCIÓN DE DESAGUE",null,null,null,{"$f":"SUM(F91:F92)","v":0}]
["01.03.01.02.01","            TUBERÍA DE PVC SAP 2\" DESAGUE","m",null,null,{"$f":"D91*E91","v":0}]
["01.03.01.02.02","            TUBERÍA DE PVC SAP 4\" DESAGUE","m",null,null,{"$f":"D92*E92","v":0}]
["01.03.01.03","         ADITAMENTOS VARIOS",null,null,null,{"$f":"SUM(F94:F96)","v":0}]
["01.03.01.03.01","            SUMIDERO DE BRONCE 2\" PROVISION Y COLOCACIÓN","pza",null,null,{"$f":"D94*E94","v":0}]
["01.03.01.03.02","            REGISTRO DE BRONCE 4\" PROVISION Y COLOCACIÓN","pza",null,null,{"$f":"D95*E95","v":0}]
["01.03.01.03.03","            SOMBRERO VENTILACIÓN PVC DE 2\"","pza",null,null,{"$f":"D96*E96","v":0}]
["01.03.01.04","         ACCESORIOS DE REDES DE DESAGUE",null,null,null,{"$f":"SUM(F98:F104)","v":0}]
["01.03.01.04.01","            CODO PVC-SAP 2\" X 90\" DESAGUE","pza",null,null,{"$f":"D98*E98","v":0}]
["01.03.01.04.02","            CODO PVC-SAP 4\" X 90\" DESAGUE","pza",null,null,0]
["01.03.01.04.03","            CODO PVC-SAP 4\" X 45\" DESAGUE","pza",null,null,0]
["01.03.01.04.04","            YEE 2\" DESAGUE","pza",null,null,0]
["01.03.01.04.05","            YEE 4\" DESAGUE","pza",null,null,0]
["01.03.01.04.06","            TEE 4\" DESAGUE","pza",null,null,0]
["01.03.01.04.07","            TRAMPA 2\" DESAGUE","pza",null,null,0]
["01.03.02","      SISTEMA DE AGUA FRÍA",null,null,null,{"$f":"F106+F108+F111+F116+F119+F121","v":0}]
["01.03.02.01","         SALIDA DE AGUA FRÍA",null,null,null,{"$f":"F107","v":0}]
["01.03.02.01.01","            SALIDA DE AGUA FRÍA 1/2\"","pto",null,null,{"$f":"D107*E107","v":0}]
["01.03.02.02","         REDES DE DISTRIBUCIÓN DE AGUA FRÍA",null,null,null,{"$f":"SUM(F109:F110)","v":0}]
["01.03.02.02.01","            RED DE DISTRIBUCION TUBERIA PVC-SAP C/R DIAMETRO 1/2\" ","m",null,null,{"$f":"D109*E109","v":0}]
["01.03.02.02.02","            RED DE DISTRIBUCION TUBERIA PVC-SAP C/R DIAMETRO 3/4\" ","m",null,null,{"$f":"D110*E110","v":0}]
["01.03.02.03","         ACCESORIOS DE REDES DE AGUA FRÍA",null,null,null,{"$f":"SUM(F112:F115)","v":0}]
["01.03.02.03.01","            CODO PVC SAP 1/2\" S/P","pza",null,null,{"$f":"D112*E112","v":0}]
["01.03.02.03.02","            CODO PVC SAP 3/4\" S/P","pza",null,null,{"$f":"D113*E113","v":0}]
["01.03.02.03.03","            TEE PVC-SAP 1/2\" S/P","pza",null,null,{"$f":"D114*E114","v":0}]
["01.03.02.03.04","            LLAVES DE PASO  1/2\" PESADA","pza",null,null,{"$f":"D115*E115","v":0}]
["01.03.02.04","         LLAVES Y VÁLVULAS",null,null,null,{"$f":"SUM(F117:F118)","v":0}]
["01.03.02.04.01","            VÁLVULA ESFÉRICA PESADA 3/4\"","pza",null,null,{"$f":"D117*E117","v":0}]
["01.03.02.04.02","            VALVULA ESFÉRICA PESADA 1/2\"","pza",null,null,{"$f":"D118*E118","v":0}]
["01.03.02.05","         VÁLVULAS DE AGUA FRÍA",null,null,null,{"$f":"F120","v":0}]
["01.03.02.05.01","            VÁLVULA CHECK PESADA 3/4\"","pza",null,null,{"$f":"D120*E120","v":0}]
["01.03.02.06","         DRENAJE DE AGUA PLUVIAL",null,null,null,{"$f":"SUM(F122:F124)","v":0}]
["01.03.02.06.01","            CANALETA FE GALVANIZADA 4\"","m",null,null,{"$f":"D122*E122","v":0}]
["01.03.02.06.02","            TUBERÍA DE PVC SAL 4\"","m",null,null,{"$f":"D123*E123","v":0}]
["01.03.02.06.03","            GANCHOS DE FE PARA CANALETA 4\"","pza",null,null,{"$f":"D124*E124","v":0}]
["01.03.03","      EQUIPAMIENTO",null,null,null,{"$f":"SUM(F126:F128)","v":0}]
["01.03.03.01","         SUMINISTRO E INSTALACIÓN DE BOMBA 1/2 HP","u",null,null,{"$f":"D126*E126","v":0}]
["01.03.03.03","         SUMINISTRO E INSTALACIÓN DE TANQUE ELEVADO 1200 LT(INC. ACCESORIOS)","u",null,null,{"$f":"D127*E127","v":0}]
["01.03.03.04","         SUMINISTRO E INSTALACIÓN DE CISTERNA 1350 LT(INC. ACCESORIOS)","u",null,null,{"$f":"D128*E128","v":0}]
["01.04","   INSTALACIONES ELÉCTRICAS",null,null,null,{"$f":"F130+F134+F136+F138+F146+F148+F151+F153","v":0}]
["01.04.01","      SALIDAS ELÉCTRICAS",null,null,null,{"$f":"SUM(F131:F133)","v":0}]
["01.04.01.01","         SALIDA PARA CENTROS DE LUZ EN TECHO","pto",null,null,{"$f":"D131*E131","v":0}]
["01.04.01.02","         SALIDA PARA TOMACORRIENTE SIMPLE CON PVC C/TOMA A TIERRA","pto",null,null,{"$f":"D132*E132","v":0}]
["01.04.01.03","         SALIDA DE FUERZA","pto",null,null,{"$f":"D133*E133","v":0}]
["01.04.02","      INTERRUPTORES",null,null,null,{"$f":"F135","v":0}]
["01.04.02.01","         INTERRUPTOR UNIPOLAR SIMPLE","pza",null,null,{"$f":"D135*E135","v":0}]
["01.04.03","      CAJAS DE PASE",null,null,null,{"$f":"F137","v":0}]
["01.04.03.01","         CAJA DE PASE 150X150X120mm","und",null,null,{"$f":"D137*E137","v":0}]
["01.04.04","      TABLEROS Y CUCHILLAS",null,null,null,{"$f":"SUM(F139:F145)","v":0}]
["01.04.04.01","         TABLERO ELÉCTRICO DE 04 POLOS","und",null,null,{"$f":"D139*E139","v":0}]
["01.04.04.02","          TABLERO ELÉCTRICO DE 08 POLOS","und",null,null,0]
["01.04.04.03","         INTERRUPTOR DIFERENCIAL 2 x 25A","und",null,null,0]
["01.04.04.04","          INTERRUPTOR TERMOMAGNÉTICO TIPO TORNILLO MONF. 10 AMP.","und",null,null,0]
["01.04.04.05","          INTERRUPTOR TERMOMAGNÉTICO TIPO TORNILLO MONF. 15 AMP.","und",null,null,0]
["01.04.04.06","          INTERRUPTOR TERMOMAGNÉTICO TIPO TORNILLO MONF. 16 AMP.","und",null,null,0]
["01.04.04.07","         INTERRUPTOR TERMOMAGNÉTICO TIPO TORNILLO MONF. 20 AMP.","und",null,null,0]
["01.04.05","      CANALIZACIÓN Y TUBERÍAS",null,null,null,{"$f":"F147","v":0}]
["01.04.05.01","         TUBERÍA DE PVC SAP (ELÉCTRICAS) D=20MM","m",null,null,{"$f":"D147*E147","v":0}]
["01.04.06","      CONDUCTORES Y/O CABLES",null,null,null,{"$f":"SUM(F149:F150)","v":0}]
["01.04.06.01","         CABLE 2-1X2.5mm2 NXH-90+10mm2 Cu(T)","m",null,null,{"$f":"D149*E149","v":0}]
["01.04.06.02","         CABLE 2-1X4mm2 NXH-90+6mm2 Cu(T)","m",null,null,{"$f":"D150*E150","v":0}]
["01.04.07","      ARTEFACTOS DE ALUMBRADO",null,null,null,{"$f":"F152","v":0}]
["01.04.07.01","          LUMINARIA AHORRADORA 12 V","u",null,null,{"$f":"D152*E152","v":0}]
["01.04.08","      OTROS",null,null,null,{"$f":"SUM(F154:F155)","v":0}]
["01.04.08.01","         POZO A TIERRA EN SISTEMA","u",null,null,{"$f":"D154*E154","v":0}]
["01.04.08.02","         SISTEMA FOTOVOLTAICO C/2 PANELES SOLARES 120wp+1 BATÉRIA DE 12V Y 300 a-H, INCLUYE TABLERO MANUAL","glb",null,null,{"$f":"D155*E155","v":0}]
["02","CONSTRUCCIÓN DE VÍA DE ACCESO",null,null,null,{"$f":"F157","v":0}]
["02.01","   VÍA DE ACCESO INTERIOR",null,null,null,{"$f":"F158+F160+F164","v":0}]
["02.01.01","      OBRAS PRELIMINARES",null,null,null,{"$f":"F159","v":0}]
["02.01.01.01","         TRAZO Y REPLANTEO EN VÍAS","km",null,null,{"$f":"D159*E159","v":0}]
["02.01.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(F161:F163)","v":0}]
["02.01.02.01","         CORTE DE MATERIAL SUELTO","m3",null,null,{"$f":"D161*E161","v":0}]
["02.01.02.02","         RELLENO CON MATERIAL PROPIO","m3",null,null,{"$f":"D162*E162","v":0}]
["02.01.02.03","         NIVELACIÓN Y COMPACTACIÓN DE SUBRASANTE","m2",null,null,{"$f":"D163*E163","v":0}]
["02.01.03","      PAVIMENTO",null,null,null,{"$f":"SUM(F165:F166)","v":0}]
["02.01.03.01","         LASTRADO E= 0.20m","m3",null,null,{"$f":"D165*E165","v":0}]
["02.01.03.02","         CONFORMACIÓN DE CUNETAS EN TERRENO NORMAL","m",null,null,{"$f":"D166*E166","v":0}]
["03","CONSTRUCCIONES EN RELLENO SANITARIO",null,null,null,{"$f":"F168+F172+F188+F208+F215+F227+F236+F241","v":0}]
["03.01","   CONSTRUCCIÓN DE LA RASANTE",null,null,null,{"$f":"F169","v":0}]
["03.01.01","      EXPLANACIONES",null,null,null,{"$f":"SUM(F170:F171)","v":0}]
["03.01.01.01","         TRAZO Y REPLANTEO","m2",null,null,{"$f":"D170*E170","v":0}]
["03.01.01.02","         LIMPIEZA Y DESFORESTACIÓN","ha",null,null,{"$f":"D171*E171","v":0}]
["03.02","   CONSTRUCCIÓN DE TRINCHERA",null,null,null,{"$f":"F173+F181","v":0}]
["03.02.01","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(F174:F180)","v":0}]
["03.02.01.01","         EXCAVACIÓN DE MATERIAL SUELTO","m3",null,null,{"$f":"D174*E174","v":0}]
["03.02.01.02","         ELIMINACIÓN DE EXCEDENTES C/VOLQ. 10 M3 D=5 KM","m3",null,null,0]
["03.02.01.03","         REFINE Y NIVELACIÓN EN TERRENO NORMAL","m2",null,null,0]
["03.02.01.04","         TRANSPORTE DE MATERIAL DE SOPORTE C/VOLQ. 10 M3 D=5 KM","m3",null,null,0]
["03.02.01.05",null,{"$f":"+IF(B178=\"\",\"\",IF(B178=\"SUMINISTRO Y COLOCACION DE GEOMEMBRANAS\",\"m2\",IF(B178=\"SUMINISTRO Y COLOCACION DE ARCILLA\",\"m3\")))","v":""},null,null,0]
["03.02.01.06",{"$f":"+IF(B178=\"\",\"\",IF(B178=\"SUMINISTRO Y COLOCACION DE GEOMEMBRANAS\",\"PROTECCION DE GEOMEMBRANA CON GEOTEXTIL NO TEJIDO\",\"\"))","v":""},{"$f":"+IF(B179=\"\",\"\",IF(B179=\"PROTECCION DE GEOMEMBRANA CON GEOTEXTIL NO TEJIDO\",\"m2\"))","v":""},null,null,0]
["03.02.01.07",{"$f":"+IF(B178=\"\",\"\",IF(B178=\"SUMINISTRO Y COLOCACION DE GEOMEMBRANAS\",\"RELLENO CON MATERIAL PROPIO EN DADO DE ANCLAJE DE GEOMEMBRANA\",\"\"))","v":""},{"$f":"+IF(B180=\"\",\"\",IF(B180=\"RELLENO CON MATERIAL PROPIO EN DADO DE ANCLAJE DE GEOMEMBRANA\",\"m3\"))","v":""},null,null,0]
["03.02.02","      DRENES INTERIORES DE LIXIVIADOS",null,null,null,{"$f":"SUM(F182:F206)","v":0}]
["03.02.02.01","         TRAZO Y REPLANTEO","km",null,null,{"$f":"D182*E182","v":0}]
["03.02.02.02","         EXCAVACIÓN DE DRENES","m3",null,null,0]
["03.02.02.03","         EMPEDRADO DE DRENES","m3",null,null,0]
["03.02.02.04","         SUMINISTRO Y COLOCACIÓN DE GEOMEMBRANAS","m2",null,null,0]
["03.02.02.05","         PROTECCIÓN DE GEOMEMBRANA CON GEOTEXTIL NO TEJIDO","m2",null,null,0]
["03.02.02.06","         PROVISIÓN E INSTALACIÓN TUBERÍA  D=6\"","m",null,null,0]
["03.03","   CONSTRUCCIÓN DE POZA PARA LIXIVIADOS",null,null,null,{"$f":"F189+F191+F195+F198+F200+F205","v":0}]
["03.03.01","      OBRAS PRELIMINARES",null,null,null,{"$f":"F190","v":0}]
["03.03.01.01","         TRAZO Y REPLANTEO","m2",null,null,{"$f":"D190*E190","v":0}]
["03.03.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(F192:F194)","v":0}]
["03.03.02.01","         EXCAVACIÓN","m3",null,null,{"$f":"D192*E192","v":0}]
["03.03.02.02","         ELIMINACIÓN DE EXCEDENTES C/VOLQ. 10 M3 D=5 KM","m3",null,null,{"$f":"D193*E193","v":0}]
["03.03.02.03","         NIVELACIÓN Y COMPACTACIÓN MANUAL FONDO DE POZA","m2",null,null,{"$f":"D194*E194","v":0}]
["03.03.03","      IMPERMEABILIZACIONES",null,null,null,{"$f":"SUM(F196:F197)","v":0}]
["03.03.03.01","         SUMINISTRO Y COLOCACION DE GEOMEMBRANAS E=1mm","m2",null,null,{"$f":"D196*E196","v":0}]
["03.03.03.02","         RELLENO CON MATERIAL PROPIO EN DADO DE ANCLAJE DE GEOMEMBRANA","m3",null,null,{"$f":"D197*E197","v":0}]
["03.03.04","      CONCRETO SIMPLE",null,null,null,{"$f":"F199","v":0}]
["03.03.04.01","         CONCRETO f'c=140 kg/cm2 + 30% PIEDRA MEDIANA","m3",null,null,{"$f":"D199*E199","v":0}]
["03.03.05","      ESTRUCTURA DE MADERA",null,null,null,{"$f":"SUM(F201:F204)","v":0}]
["03.03.05.01","         COLUMNAS DE MADERA D=6\"","m",null,null,{"$f":"D201*E201","v":0}]
["03.03.05.02","         VIGA TEMPLADOR DE MADERA D=3\"","m",null,null,{"$f":"D202*E202","v":0}]
["03.03.05.03","         TIJERAL DE MADERA T-1","u",null,null,{"$f":"D203*E203","v":0}]
["03.03.05.04","         COBERTURA CON CALAMINA GALVANIZADA","m2",null,null,{"$f":"D204*E204","v":0}]
["03.03.06","SISTEMA DE SUCCIÓN Y DESCARGA DE LIXIVIADOS",null,null,null,{"$f":"SUM(F206:F207)","v":0}]
["03.03.06.01","SUMINISTRO E INSTALACIÓN DE TUBERÍA PARA LA SUCCIÓN DE LIXIVIADOS (En función del tipo de bomba de lixiviados)","m",null,null,{"$f":"D206*E206","v":0}]
["03.03.06.02","SUMINISTRO E INSTALACIÓN DE TUBERÍA PARA LA DESCARGA DE LIXIVIADOS (En función del tipo de bomba de lixiviados)","m",null,null,{"$f":"D207*E207","v":0}]
["03.04","   CONSTRUCCIÓN DE CANAL PLUVIAL",null,null,null,{"$f":"F209+F211","v":0}]
["03.04.01","      OBRAS PRELIMINARES",null,null,null,{"$f":"F210","v":0}]
["03.04.01.01","         TRAZO, NIVELACIÓN Y REPLANTEO EN CANALES","km",null,null,{"$f":"D210*E210","v":0}]
["03.04.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(F212:F214)","v":0}]
["03.04.02.01","         EXCAVACIÓN DE CAJA DE CANAL EN TIERRA ( A MANO)","m3",null,null,{"$f":"D212*E212","v":0}]
["03.04.02.02","         REFINE Y NIVELACIÓN EN TERRENO NORMAL","m2",null,null,{"$f":"D213*E213","v":0}]
["03.04.02.03","         EMPEDRADO DE CANALES","m3",null,null,{"$f":"D214*E214","v":0}]
["03.05","   CONSTRUCCIÓN DE CERCOS PERIMÉTRICOS",null,null,null,{"$f":"F216+F218+F220+F222+F225","v":0}]
["03.05.01","      OBRAS PRELIMINARES",null,null,null,{"$f":"F217","v":0}]
["03.05.01.01","         TRAZO, NIVELACIÓN Y REPLANTEO","km",null,null,{"$f":"D217*E217","v":0}]
["03.05.02","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"F219","v":0}]
["03.05.02.01","         EXCAVACIÓN DE ZAPATAS","m3",null,null,{"$f":"D219*E219","v":0}]
["03.05.03","      CONCRETO SIMPLE",null,null,null,{"$f":"F221","v":0}]
["03.05.03.01","         CONCRETO f'c=140 kg/cm2 + 30% PIEDRA MEDIANA","m3",null,null,{"$f":"D221*E221","v":0}]
["03.05.04","      CERCO PERIMÉTRICO",null,null,null,{"$f":"SUM(F223:F224)","v":0}]
["03.05.04.01","         CERCO CON PALOS NATIVOS DE LA ZONA Y ALAMBRE DE PUAS","m",null,null,{"$f":"D223*E223","v":0}]
["03.05.04.02","         PUERTA EN CERCO PERIMÉTRICO","u",null,null,{"$f":"D224*E224","v":0}]
["03.05.05","      CERCOS VIVOS",null,null,null,{"$f":"F226","v":0}]
["03.05.05.01","         CERCO CON ÁRBOLES NATIVOS DE LA ZONA","pza",null,null,{"$f":"D226*E226","v":0}]
["03.06","   CONSTRUCCIÓN DE POZO DE MONITOREO",null,null,null,{"$f":"F228+F232+F234","v":0}]
["03.06.01","      MOVIMIENTO DE TIERRAS",null,null,null,{"$f":"SUM(F229:F231)","v":0}]
["03.06.01.01","         EXCAVACIÓN DE POZO","m3",null,null,{"$f":"D229*E229","v":0}]
["03.06.01.02","         RELLENO COMPACTADO  A MANO","m3",null,null,{"$f":"D230*E230","v":0}]
["03.06.01.03","         FILTRO SELECCIONADO PARA DREN","m3",null,null,{"$f":"D231*E231","v":0}]
["03.06.02","      CONCRETO SIMPLE",null,null,null,{"$f":"F233","v":0}]
["03.06.02.01","         CONCRETO f'c=210 Kg/cm2","m3",null,null,{"$f":"D233*E233","v":0}]
["03.06.03","      TUBERÍAS",null,null,null,{"$f":"F235","v":0}]
["03.06.03.01","         SUMINISTRO Y COLOCACIÓN DE TUBERÍA PVC SAP D=6\"","m",null,null,{"$f":"D235*E235","v":0}]
["03.07","   CONSTRUCCIÓN DE CHIMENEA",null,null,null,{"$f":"F237+F239","v":0}]
["03.07.01","      OBRAS PRELIMINARES",null,null,null,{"$f":"F238","v":0}]
["03.07.01.01","         TRAZO Y REPLANTEO","m2",null,null,{"$f":"D238*E238","v":0}]
["03.07.02","      CHIMENEA",null,null,null,{"$f":"F240","v":0}]
["03.07.02.01","         CHIMENEA DE 0.40 X 0.40","m",null,null,{"$f":"D240*E240","v":0}]
["03.08","   IMPACTO AMBIENTAL - ACONDICIONAMIENTO DEL ÁREA INTERVENIDA PARA CAMPAMENTOS",null,null,null,{"$f":"SUM(F242:F244)","v":0}]
["03.08.01","      CLAUSURA DE SILOS Y RELLENOS SANITARIOS","m3",null,null,{"$f":"D242*E242","v":0}]
["03.08.02","      REFORESTACIÓN CON ESPECIES NATIVAS, E IMPLEMENTACIÓN DE CORTINA VEGETAL","m2",null,null,{"$f":"D243*E243","v":0}]
["03.08.03","      ACONDICIONAMIENTO DEL ÁREA OCUPADA POR PATIO DE MAQUINARIAS","m2",null,null,{"$f":"D244*E244","v":0}]
["04","OBRAS PROVISIONALES Y FLETE",null,null,null,{"$f":"SUM(F246:F250)","v":0}]
["04.01","   CASETA ADICIONAL P/GUARDIANÍA Y/O DEPÓSITO","m2",null,null,{"$f":"D246*E246","v":0}]
["04.02","   MOVILIZACIÓN Y DESMOVILIZACIÓN DE MAQUINARIAS PARA LA OBRA","glb",null,null,{"$f":"D247*E247","v":0}]
["04.03","   CARTEL DE IDENTIFICACIÓN DE LA OBRA 3.60 X 2.40 M","und",null,null,{"$f":"D248*E248","v":0}]
["04.04","   TRANSPORTE DE MATERIALES Y EQUIPOS MENORES","glb",null,null,{"$f":"D249*E249","v":0}]
["04.05","   LIMPIEZA Y DESFORESTACIÓN","ha",null,null,{"$f":"D250*E250","v":0}]
[5,"MEDIDAS DE MITIGACIÓN DE RIESGOS ANTE DESASTRES NATURALES",null,null,null,{"$f":"SUM(F252:F256)","v":0}]
[5.01,null,null,null,null,{"$f":"D252*E252","v":0}]
[5.0199999999999996,null,null,null,null,{"$f":"D253*E253","v":0}]
[5.03,null,null,null,null,{"$f":"D254*E254","v":0}]
[5.04,null,null,null,null,{"$f":"D255*E255","v":0}]
[5.05,null,null,null,null,{"$f":"D256*E256","v":0}]
["COSTO PARCIAL TOTAL",null,null,null,null,{"$f":"F245+F167+F156+F8+F251","v":0}]
[]
[null,"PARÁMETROS","VALOR"]
[null,"GASTOS GENERALES"]
[null,"UTILIDAD"]
[null,"IGV"]
[]
[null,null,"COSTOS DIRECTOS ","IGV","TOTAL"]
[null,"COSTO DIRECTO ( CD )",{"$f":"F257","v":0},{"$f":"C265*C262","v":0},{"$f":"SUM(C265:D265)","v":0}]
[null,"GASTOS GENERALES (     % CD )",{"$f":"C265*C260","v":0},{"$f":"C266*C262","v":0},{"$f":"+C266+D266","v":0}]
[null,"UTILIDAD (     % CD )",{"$f":"C265*C261","v":0},{"$f":"C267*C262","v":0},{"$f":"+C267+D267","v":0}]
[null,"TOTAL COSTO DE OBRA",{"$f":"SUM(C265:C267)","v":0},{"$f":"SUM(D265:D267)","v":0},{"$f":"+SUM(E265:E267)","v":0}]

{"sheet":"Exp Técnico y otros","index":15,"n_rows":100,"n_cols":7,"rows_kept":100,"cut":false,"hidden":false,"merged":[[1,0,1,6],[5,6,6,6],[59,6,60,6],[54,0,54,5],[65,0,65,5],[5,2,6,2],[5,1,6,1],[5,0,6,0],[19,0,19,5],[59,0,60,0],[42,0,42,5],[59,1,60,1],[59,2,60,2],[24,1,25,1],[24,2,25,2],[38,0,38,5],[22,0,22,6],[24,0,25,0],[24,6,25,6],[100,3,102,6],[81,0,81,5],[84,0,84,5],[85,0,85,5],[95,0,95,5],[99,0,99,5],[71,0,71,6],[98,0,98,5],[45,0,45,5],[53,0,53,5],[57,0,57,6],[87,0,87,6],[89,0,90,0],[68,0,68,6],[89,1,90,1],[89,2,90,2],[89,6,90,6],[73,0,74,0],[73,1,74,1],[73,2,74,2],[73,6,74,6]]}
[]
["PRESUPUESTO - ESTUDIO DEFINITIVO (EXPEDIENTE TÉCNICO, ESPECIFICACIONES TÉCNICAS, TÉRMINOS DE REFERENCIA Y OTROS)"]
[]
[]
[]
["ITEM","GESTIÓN DE PROYECTO","UNIDAD","Particip.","TIEMPO","COSTO","TOTAL (S/)"]
[null,null,null,"%","MESES","UNITARIO (S/)"]
[1,"PERSONAL DE DIRECCIÓN PARA LA GESTIÓN DE PROYECTO"]
[2,"Certificación ambiental ","Global",null,null,null,{"$f":"D9*E9*F9","v":0}]
[3,"Licencia de funcionamiento","Global",null,null,null,0]
[4,"Pago del estudio de vulnerabilidad y riesgos","Global",null,null,null,0]
[5,"Trámites para la autorización de la Dirección Regional de Cultura para las infraestructuras contempladas","Global",null,null,null,0]
[6,"Pago de trámite a SERNANP","Global",null,null,null,0]
[7,"Saneamiento físico legal del terreno para las infraestructuras contempladas","Global",null,null,null,0]
[8,"Trámite de transferencia de vehículos o maquinaria pesada, SOAT y transporte al área del proyecto","Global",null,null,null,{"$f":"D15*E15*F15","v":0}]
[9,"Factibilidad de suministro eléctrico","Global",null,null,null,0]
[10,"Factibilidad del servicio de agua y desague","Global",null,null,null,0]
[11,"Trámite de formalización de la actividad de valorización de residuos sólidos","Global",null,null,null,0]
[12,"Otros (especifique)","Global",null,null,null,0]
["TOTAL",null,null,null,null,null,{"$f":"SUM(G9:G19)","v":0}]
[]
[]
["COSTO DE ELABORACIÓN DEL ESTUDIOS DEFINITIVO (EXPDIENTE TÉCNICO DE LA OBRA, ESPECIFICACIONES TÉCNICAS DEL EQUIPAMIENTO Y TDR DE LOS SERVICIOS) Y ESTUDIO AMBIENTAL"]
[]
["ITEM","EXPEDIENTE TÉCNICO DE LA OBRA, ELABORACIÓN DE ESPECIFICACIONES TÉCNICAS DEL EQUIPAMIENTO Y TÉRMINOS DE REFERENCIA DE LOS SERVICIOS","CANTIDAD","Particip.","TIEMPO","COSTO","TOTAL (S/)"]
[null,null,null,"%","MESES","UNITARIO (S/)"]
[1,"PERSONAL DE DIRECCIÓN PARA ELABORACIÓN DEL EXPEDIENTE TÉCNICO"]
[1.1000000000000001,"Ing. especialista en Residuos Sólidos",null,null,null,null,{"$f":"E28*F28*D28*C28","v":0}]
[1.2,"Ingeniero Civil",null,null,null,null,{"$f":"E29*F29*D29*C29","v":0}]
[1.3,"Lic. Comunicación o sociologo",null,null,null,null,0]
[1.4,"Ing. responsable en elaboración de Especificaciones técnicas y términos de referencia.",null,null,null,null,0]
[1.5,"Responsable de cotizaciones",null,null,null,null,0]
[1.6,"Ing. Electromecánico",null,null,null,null,0]
[1.7,"Ing. Electricista",null,null,null,null,0]
[1.8,"Ing. Mecánico",null,null,null,null,0]
[1.9,"Ing. Hidrogeólogo o afines",null,null,null,null,0]
[1.1000000000000001,"Responsable del estudio de mercado para residuos valorizables",null,null,null,null,0]
[1.1100000000000001,"Otros (especifique)",null,null,null,null,0]
["SUB - TOTAL",null,null,null,null,null,{"$f":"SUM(G28:G38)","v":0}]
[2,"PERSONAL DE DIRECCIÓN PARA EL ESTUDIO AMBIENTAL","CANTIDAD","Particip.","TIEMPO","COSTO S/"]
[2.1,"Ingeniero Ambiental",null,null,null,null,{"$f":"E41*F41*D41*C41","v":0}]
[2.1,"Biólogo",null,null,null,null,{"$f":"E42*F42*D42*C42","v":0}]
["SUB - TOTAL",null,null,null,null,null,{"$f":"SUM(G41:G42)","v":0}]
[3,"PERSONAL DE APOYO:","CANTIDAD","Particip.","TIEMPO","COSTO S/"]
[3.1,"Asistente técnico",null,null,null,null,{"$f":"D45*E45*F45","v":0}]
["SUB - TOTAL",null,null,null,null,null,{"$f":"SUM(G45:G45)","v":0}]
[4,"ESTUDIOS","UNIDAD","CANTIDAD",null,"COSTO S/"]
[4.0999999999999996,"Análisis Ambiental (aire , agua y suelo), laboratorio acreditado ante INACAL","Informe",null,null,null,{"$f":"D48*F48","v":0}]
[4.2,"Estudio de Sondaje Eléctrico Vertical (SEV)","Informe",null,null,null,0]
[4.3,"Estudio de Vulnerabilidad","Informe",null,null,null,0]
[4.4000000000000004,"Estudio Geológico - Geotécnico","Informe",null,null,null,0]
[4.5,"Análisis de Mecánica de Suelos","Informe",null,null,null,0]
[4.5999999999999996,"Documento correspondiente para la autorización ante la Direccion Regional de Cultura para las infraestructuras contempladas (Informe, planos, otros)","Informe",null,null,null,0]
["SUB - TOTAL",null,null,null,null,null,{"$f":"SUM(G48:G53)","v":0}]
["TOTAL",null,null,null,null,null,{"$f":"G54+G46+G43+G39","v":0}]
[]
[]
["COSTO DE SUPERVISIÓN DEL ESTUDIO DEFINITIVO"]
[]
["ITEM","SUPERVISIÓN DE ESTUDIO DEFINITIVO (EXPEDIENTE TÉCNICO, ESPECIFICACIONES Y TDR)","CANTIDAD","Particip.","TIEMPO","COSTO","TOTAL (S/)"]
[null,null,null,"%","MESES","UNITARIO (S/)"]
[1,"PERSONAL DE DIRECCIÓN PARA SUPERVISIÓN "]
[1.1000000000000001,"Ing. Especialista en Residuos Sólidos",null,null,null,null,{"$f":"E63*F63*D63*C63","v":0}]
[null,"Ing. Especilista en mecánica o electromecánico",null,null,null,null,{"$f":"E64*F64*D64*C64","v":0}]
[1.2,"Ingeniero Civil",null,null,null,null,{"$f":"E65*F65*D65*C65","v":0}]
["TOTAL",null,null,null,null,null,{"$f":"SUM(G63:G65)","v":0}]
[]
[]
["COSTO DE GESTIÓN DE PROYECTO"]
[]
[]
["COSTO DE SUPERVISIÓN DEL PROYECTO"]
[]
["ITEM","GESTIÓN DE PROYECTO","CANTIDAD","Particip.","TIEMPO","COSTO","TOTAL (S/)"]
[null,null,null,"%","MESES","UNITARIO (S/)"]
[1,"PERSONAL DE DIRECCIÓN DE SUPERVISIÓN DE EJECUCIÓN DE OBRA, EQUIPAMIENTO Y SERVICIOS"]
[1.1000000000000001,"Ing. Especialista en Residuos Sólidos.",null,null,null,null,{"$f":"E77*F77*D77*C77","v":0}]
[1.2,"Ingeniero Civil.",null,null,null,null,{"$f":"E78*F78*D78*C78","v":0}]
[1.3,"Lic. Comunicación o sociología",null,null,null,null,{"$f":"E79*F79*D79*C79","v":0}]
[1.4,"Ing. Sanitario y/o ambiental responsable de verificación en campo del cumplimiento de la ejecución del expediente tecnico de obra.",null,null,null,null,{"$f":"E80*F80*D80*C80","v":0}]
[1.5,"Especialista en Topografía.",null,null,null,null,{"$f":"E81*F81*D81*C81","v":0}]
["SUB TOTAL",null,null,null,null,null,{"$f":"SUM(G77:G81)","v":0}]
[3,"PERSONAL DE APOYO:"]
[3.1,"Asistente Técnico.",null,null,null,null,{"$f":"D84*E84*F84*C84","v":0}]
["SUB TOTAL",null,null,null,null,null,{"$f":"SUM(G83:G84)","v":0}]
["TOTAL",null,null,null,null,null,{"$f":"G85+G82","v":0}]
[]
["COSTO DE LIQUIDACIÓN DEL PROYECTO"]
[]
["ITEM","GESTIÓN DE PROYECTO","CANTIDAD","Particip.","TIEMPO","COSTO","TOTAL (S/)"]
[null,null,null,"%","MESES","UNITARIO (S/)"]
[1,"PERSONAL DE DIRECCIÓN DE  LIQUIDACIÓN"]
[1.1000000000000001,"Ing. Especialista en Residuos Sólidos.",null,null,null,null,{"$f":"E93*F93*D93*C93","v":0}]
[1.2,"Ingeniero Civil.",null,null,null,null,{"$f":"E94*F94*D94*C94","v":0}]
[1.6,"Especialista en Valorización."]
["SUB TOTAL",null,null,null,null,null,{"$f":"SUM(G93:G95)","v":0}]
[3,"PERSONAL DE APOYO:"]
[3.1,"Asistente Técnico.",null,null,null,null,{"$f":"D98*E98*F98*C98","v":0}]
["SUB TOTAL",null,null,null,null,null,{"$f":"SUM(G97:G98)","v":0}]
["TOTAL",null,null,null,null,null,{"$f":"G99+G96","v":0}]

{"sheet":"O&M","index":16,"n_rows":491,"n_cols":13,"rows_kept":491,"cut":false,"hidden":false,"merged":[[46,0,46,1],[1,0,1,11],[4,0,4,1],[12,0,12,11],[14,0,14,1],[15,1,15,11],[3,0,3,11],[56,1,56,11],[90,0,90,1],[100,0,100,11],[102,0,102,1],[166,0,166,1],[102,2,102,11],[166,2,166,11],[492,9,494,12],[479,12,480,12],[490,0,490,1],[298,0,298,1],[308,0,308,11],[310,0,310,1],[452,0,452,1],[479,0,480,0],[479,1,480,1],[479,2,479,11],[373,0,373,1],[464,0,464,11],[466,0,466,1],[231,0,231,1],[386,0,386,11],[388,0,388,1],[241,0,241,11],[243,0,243,1]]}
[]
["COSTOS DE OPERACIÓN Y MANTENIMIENTO"]
[]
["COSTO DE MANTENIMIENTO PARA ALMACENAMIENTO"]
["I. MANTENIMIENTO"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Servicios",null,null,null,null,null,null,{"$f":"+SUM(I9:I11)","v":0},{"$f":"+SUM(J9:J11)","v":0},{"$f":"+SUM(K9:K11)","v":0},{"$f":"+SUM(L9:L11)","v":0}]
[null,"Mantenimiento de papeleras (lavado y pintado)","Servicio",{"$f":"'Planteamiento Técnico'!C37","v":0},{"$f":"'Planteamiento Técnico'!D37","v":0},{"$f":"'Planteamiento Técnico'!E37","v":0},{"$f":"'Planteamiento Técnico'!F37","v":0},null,{"$f":"+D9*$H$9","v":0},{"$f":"+E9*$H$9","v":0},{"$f":"+F9*$H$9","v":0},{"$f":"+G9*$H$9","v":0}]
[null,"Mantenimiento de contenedor soterrado (lavado y pintado)","Servicio",{"$f":"'Planteamiento Técnico'!C38","v":0},{"$f":"'Planteamiento Técnico'!D38","v":0},{"$f":"'Planteamiento Técnico'!E38","v":0},{"$f":"'Planteamiento Técnico'!F38","v":0},null,{"$f":"+D10*$H$10","v":0},{"$f":"+E10*$H$10","v":0},{"$f":"+F10*$H$10","v":0},{"$f":"+G10*$H$10","v":0}]
[null,"Mantenimiento de contenedor superficial (lavado y pintado)","Servicio",{"$f":"'Planteamiento Técnico'!C39","v":0},{"$f":"'Planteamiento Técnico'!D39","v":0},{"$f":"'Planteamiento Técnico'!E39","v":0},{"$f":"'Planteamiento Técnico'!F39","v":0},null,{"$f":"+D11*$H$11","v":0},{"$f":"+E11*$H$11","v":0},{"$f":"+F11*$H$11","v":0},{"$f":"+G11*$H$11","v":0}]
[]
["COSTO DE OPERACIÓN Y MANTENIMIENTO PARA  BARRIDO"]
[]
["I. OPERACIÓN"]
[null,"Barrido Manual"]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Personal",null,null,null,null,null,null,{"$f":"+I19","v":0},{"$f":"+J19","v":0},{"$f":"+K19","v":0},{"$f":"+L19","v":0}]
[null,"Barrenderos","personal",{"$f":"'Planteamiento Técnico'!C64","v":0},{"$f":"'Planteamiento Técnico'!D64","v":0},{"$f":"'Planteamiento Técnico'!E64","v":0},{"$f":"'Planteamiento Técnico'!F64","v":0},null,{"$f":"+D19*$H$19","v":0},{"$f":"+E19*$H$19","v":0},{"$f":"+F19*$H$19","v":0},{"$f":"+G19*$H$19","v":0}]
[]
[null,"ii. Equipos",null,null,null,null,null,null,{"$f":"SUM(I22:I27)","v":0},{"$f":"SUM(J22:J27)","v":0},{"$f":"SUM(K22:K27)","v":0},{"$f":"SUM(L22:L27)","v":0}]
[null,"Conos de seguridad color naranja fosforescente","Unidad",{"$f":"'Planteamiento Técnico'!$E$73*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$73*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$73*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$73*G19","v":0},null,{"$f":"+D22*$H$22","v":0},{"$f":"+E22*$H$22","v":0},{"$f":"+F22*$H$22","v":0},{"$f":"+G22*$H$22","v":0}]
[null,"Escobas de paja","Unidad",{"$f":"'Planteamiento Técnico'!$E$74*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$74*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$74*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$74*G19","v":0},null,{"$f":"+D23*$H$23","v":0},{"$f":"+E23*$H$23","v":0},{"$f":"+F23*$H$23","v":0},{"$f":"+G23*$H$23","v":0}]
[null,"Escobillón de cerda","Unidad",{"$f":"'Planteamiento Técnico'!$E$75*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$75*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$75*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$75*G19","v":0},null,{"$f":"+D24*$H$24","v":0},{"$f":"+E24*$H$24","v":0},{"$f":"+F24*$H$24","v":0},{"$f":"+G24*$H$24","v":0}]
[null,"Escobas metálicas","Unidad",{"$f":"'Planteamiento Técnico'!$E$76*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$76*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$76*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$76*G19","v":0},null,{"$f":"+D25*$H$25","v":0},{"$f":"+E25*$H$25","v":0},{"$f":"+F25*$H$25","v":0},{"$f":"+G25*$H$25","v":0}]
[null,"Recogedor metálico","Unidad",{"$f":"'Planteamiento Técnico'!$E$77*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$77*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$77*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$77*G19","v":0},null,{"$f":"+D26*$H$26","v":0},{"$f":"+E26*$H$26","v":0},{"$f":"+F26*$H$26","v":0},{"$f":"+G26*$H$26","v":0}]
[null,"Punzón","Unidad",{"$f":"'Planteamiento Técnico'!$E$78","v":0},{"$f":"'Planteamiento Técnico'!$E$78","v":0},{"$f":"'Planteamiento Técnico'!$E$78","v":0},{"$f":"'Planteamiento Técnico'!$E$78","v":0},null,{"$f":"+D27*$H$27","v":0},{"$f":"+E27*$H$27","v":0},{"$f":"+F27*$H$27","v":0},{"$f":"+G27*$H$27","v":0}]
[null,"iii. Insumos",null,null,null,null,null,null,{"$f":"+SUM(I29:I31)","v":0},{"$f":"+SUM(J29:J31)","v":0},{"$f":"+SUM(K29:K31)","v":0},{"$f":"+SUM(L29:L31)","v":0}]
[null,"Útiles de aseo","Unidad",{"$f":"D19*12","v":0},{"$f":"E19*12","v":0},{"$f":"F19*12","v":0},{"$f":"G19*12","v":0},null,{"$f":"+D29*$H$29","v":0},{"$f":"+E29*$H$29","v":0},{"$f":"+F29*$H$29","v":0},{"$f":"+G29*$H$29","v":0}]
[null,"Botiquín","Unidad",{"$f":"ROUNDUP(D19/5,0)*12","v":0},{"$f":"ROUNDUP(E19/5,0)*12","v":0},{"$f":"ROUNDUP(F19/5,0)*12","v":0},{"$f":"ROUNDUP(G19/5,0)*12","v":0},null,{"$f":"+D30*$H$30","v":0},{"$f":"+E30*$H$30","v":0},{"$f":"+F30*$H$30","v":0},{"$f":"+G30*$H$30","v":0}]
[null,"Bolsas de Polietileno 120L","Millares",{"$f":"'Planteamiento Técnico'!$E$78*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$78*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$78*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$78*G19","v":0},null,{"$f":"+D31*$H$31","v":0},{"$f":"+E31*$H$31","v":0},{"$f":"+F31*$H$31","v":0},{"$f":"+G31*$H$31","v":0}]
[null,"iv. Equipos de protección personal (EEPs)",null,null,null,null,null,null,{"$f":"+SUM(I33:I42)","v":0},{"$f":"+SUM(J33:J42)","v":0},{"$f":"+SUM(K33:K42)","v":0},{"$f":"+SUM(L33:L42)","v":0}]
[null,"Camisaco con cinta reflexiva","Unidad",{"$f":"'Planteamiento Técnico'!$E$84*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$84*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$84*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$84*G19","v":0},null,{"$f":"+D33*$H$33","v":0},{"$f":"+E33*$H$33","v":0},{"$f":"+F33*$H$33","v":0},{"$f":"+G33*$H$33","v":0}]
[null,"Pantalón de drill con cintas reflexivas","Unidad",{"$f":"'Planteamiento Técnico'!$E$85*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$85*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$85*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$85*G19","v":0},null,{"$f":"+D34*$H$34","v":0},{"$f":"+E34*$H$34","v":0},{"$f":"+F34*$H$34","v":0},{"$f":"+G34*$H$34","v":0}]
[null,"Polo","Unidad",{"$f":"'Planteamiento Técnico'!$E$86*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$86*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$86*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$86*G19","v":0},null,{"$f":"+D35*$H$35","v":0},{"$f":"+E35*$H$35","v":0},{"$f":"+F35*$H$35","v":0},{"$f":"+G35*$H$35","v":0}]
[null,"Gorro","Unidad",{"$f":"'Planteamiento Técnico'!$E$87*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$87*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$87*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$87*G19","v":0},null,{"$f":"+D36*$H$36","v":0},{"$f":"+E36*$H$36","v":0},{"$f":"+F36*$H$36","v":0},{"$f":"+G36*$H$36","v":0}]
[null,"Poncho Impermeable","Unidad",{"$f":"'Planteamiento Técnico'!$E$88*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$88*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$88*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$88*G19","v":0},null,{"$f":"+D37*$H$37","v":0},{"$f":"+E37*$H$37","v":0},{"$f":"+F37*$H$37","v":0},{"$f":"+G37*$H$37","v":0}]
[null,"Guante nylon","Unidad",{"$f":"'Planteamiento Técnico'!$E$89*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$89*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$89*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$89*G19","v":0},null,{"$f":"+D38*$H$38","v":0},{"$f":"+E38*$H$38","v":0},{"$f":"+F38*$H$38","v":0},{"$f":"+G38*$H$38","v":0}]
[null,"Mascarilla de Drill","Unidad",{"$f":"'Planteamiento Técnico'!$E$90*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$90*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$90*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$90*G19","v":0},null,{"$f":"+D39*$H$39","v":0},{"$f":"+E39*$H$39","v":0},{"$f":"+F39*$H$39","v":0},{"$f":"+G39*$H$39","v":0}]
[null,"Zapatillas","Unidad",{"$f":"'Planteamiento Técnico'!$E$91*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$91*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$91*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$91*G19","v":0},null,{"$f":"+D40*$H$40","v":0},{"$f":"+E40*$H$40","v":0},{"$f":"+F40*$H$40","v":0},{"$f":"+G40*$H$40","v":0}]
[null,"Mochila","Unidad",{"$f":"'Planteamiento Técnico'!$E$92*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$92*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$92*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$92*G19","v":0},null,{"$f":"+D41*$H$41","v":0},{"$f":"+E41*$H$41","v":0},{"$f":"+F41*$H$41","v":0},{"$f":"+G41*$H$41","v":0}]
[null,"Botas de jebe con forro","Unidad",{"$f":"'Planteamiento Técnico'!$E$93*D19","v":0},{"$f":"'Planteamiento Técnico'!$E$93*E19","v":0},{"$f":"'Planteamiento Técnico'!$E$93*F19","v":0},{"$f":"'Planteamiento Técnico'!$E$93*G19","v":0},null,{"$f":"+D42*$H$42","v":0},{"$f":"+E42*$H$42","v":0},{"$f":"+F42*$H$42","v":0},{"$f":"+G42*$H$42","v":0}]
[null,"v. Servicios",null,null,null,null,null,null,{"$f":"+SUM(I44:I44)","v":0},{"$f":"+SUM(J44:J44)","v":0},{"$f":"+SUM(K44:K44)","v":0},{"$f":"+SUM(L44:L44)","v":0}]
[null,"Alimentación y viáticos","mes",12,12,12,12,null,{"$f":"+D44*$H$44","v":0},{"$f":"+E44*$H$44","v":0},{"$f":"+F44*$H$44","v":0},{"$f":"+G44*$H$44","v":0}]
[]
[]
["II. MANTENIMIENTO"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/.)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Insumos",null,null,null,null,null,null,{"$f":"+I51","v":0},{"$f":"+J51","v":0},{"$f":"+K51","v":0},{"$f":"+L51","v":0}]
[null,"Repuestos","Global",{"$f":"'Planteamiento Técnico'!D68","v":0},{"$f":"'Planteamiento Técnico'!E68","v":0},{"$f":"'Planteamiento Técnico'!F68","v":0},{"$f":"'Planteamiento Técnico'!G68","v":0},null,{"$f":"+D51*$H$51","v":0},{"$f":"+E51*$H$51","v":0},{"$f":"+F51*$H$51","v":0},{"$f":"+G51*$H$51","v":0}]
[null,"ii. Servicios",null,null,null,null,null,null,{"$f":"SUM(I53:I54)","v":0},{"$f":"SUM(J53:J54)","v":0},{"$f":"SUM(K53:K54)","v":0},{"$f":"SUM(L53:L54)","v":0}]
[null,"Pintado y engrasado de lockers","Servicio",{"$f":"'Planteamiento Técnico'!D69","v":0},{"$f":"'Planteamiento Técnico'!E69","v":0},{"$f":"'Planteamiento Técnico'!F69","v":0},{"$f":"'Planteamiento Técnico'!G69","v":0},null,{"$f":"+D53*$H$53","v":0},{"$f":"+E53*$H$53","v":0},{"$f":"+F53*$H$53","v":0},{"$f":"+G53*$H$53","v":0}]
[null,"Lavados de  Coches de barrido","Servicio",{"$f":"'Planteamiento Técnico'!D68","v":0},{"$f":"'Planteamiento Técnico'!E68","v":0},{"$f":"'Planteamiento Técnico'!F68","v":0},{"$f":"'Planteamiento Técnico'!G68","v":0},null,{"$f":"+D54*$H$54","v":0},{"$f":"+E54*$H$54","v":0},{"$f":"+F54*$H$54","v":0},{"$f":"+G54*$H$54","v":0}]
[]
[]
[null,"Barrido Manual y Mecanico"]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Personal",null,null,null,null,null,null,{"$f":"+I60","v":0},{"$f":"+J60","v":0},{"$f":"+K60","v":0},{"$f":"+L60","v":0}]
[null,"Barrenderos","personal",{"$f":"'Planteamiento Técnico'!C104","v":0},{"$f":"'Planteamiento Técnico'!D104","v":0},{"$f":"'Planteamiento Técnico'!E104","v":0},{"$f":"'Planteamiento Técnico'!F104","v":0},null,{"$f":"+D60*$H$60","v":0},{"$f":"+E60*$H$60","v":0},{"$f":"+F60*$H$60","v":0},{"$f":"+G60*$H$60","v":0}]
[null,"Choferes (barredora mecánica)","Chofer",{"$f":"'Planteamiento Técnico'!C105","v":0},{"$f":"'Planteamiento Técnico'!D105","v":false},{"$f":"'Planteamiento Técnico'!E105","v":false},{"$f":"'Planteamiento Técnico'!F105","v":false},null,{"$f":"+D61*$H$61","v":0},{"$f":"+E61*$H$61","v":0},{"$f":"+F61*$H$61","v":0},{"$f":"+G61*$H$61","v":0}]
[null,"ii. Equipos",null,null,null,null,null,null,{"$f":"SUM(I63:I68)","v":0},{"$f":"SUM(J63:J68)","v":0},{"$f":"SUM(K63:K68)","v":0},{"$f":"SUM(L63:L68)","v":0}]
[null,"Conos de seguridad color naranja fosforescente","Unidad",{"$f":"'Planteamiento Técnico'!$E$116*(D60+D61)","v":0},{"$f":"'Planteamiento Técnico'!$E$116*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$116*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$116*(G60+G61)","v":0},null,{"$f":"+D63*$H$63","v":0},{"$f":"+E63*$H$63","v":0},{"$f":"+F63*$H$63","v":0},{"$f":"+G63*$H$63","v":0}]
[null,"Escobas de paja","Unidad",{"$f":"'Planteamiento Técnico'!$E$117*(D60+D61)","v":0},{"$f":"'Planteamiento Técnico'!$E$117*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$117*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$117*(G60+G61)","v":0},null,{"$f":"+D64*$H$64","v":0},{"$f":"+E64*$H$64","v":0},{"$f":"+F64*$H$64","v":0},{"$f":"+G64*$H$64","v":0}]
[null,"Escobillón de cerda","Unidad",{"$f":"'Planteamiento Técnico'!$E$118*(D60+D61)","v":0},{"$f":"'Planteamiento Técnico'!$E$118*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$118*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$118*(G60+G61)","v":0},null,{"$f":"D65*$H$65","v":0},{"$f":"E65*$H$65","v":0},{"$f":"F65*$H$65","v":0},{"$f":"G65*$H$65","v":0}]
[null,"Escobas metálicas","Unidad",{"$f":"'Planteamiento Técnico'!$E$119*(D60+D61)","v":0},{"$f":"'Planteamiento Técnico'!$E$119*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$119*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$119*(G60+G61)","v":0},null,{"$f":"+D66*$H$66","v":0},{"$f":"+E66*$H$66","v":0},{"$f":"+F66*$H$66","v":0},{"$f":"+G66*$H$66","v":0}]
[null,"Recogedor metálico","Unidad",{"$f":"'Planteamiento Técnico'!$E$120*(D60+D61)","v":0},{"$f":"'Planteamiento Técnico'!$E$120*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$120*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$120*(G60+G61)","v":0},null,{"$f":"+D67*$H$67","v":0},{"$f":"+E67*$H$67","v":0},{"$f":"+F67*$H$67","v":0},{"$f":"+G67*$H$67","v":0}]
[null,"Punzón","Unidad",{"$f":"'Planteamiento Técnico'!$E$122*(D60+D61)","v":0},{"$f":"'Planteamiento Técnico'!$E$122*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$122*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$122*(G60+G61)","v":0},null,{"$f":"+D68*$H$68","v":0},{"$f":"+E68*$H$68","v":0},{"$f":"+F68*$H$68","v":0},{"$f":"+G68*$H$68","v":0}]
[null,"iii. Insumos",null,null,null,null,null,null,{"$f":"+SUM(I70:I72)","v":0},{"$f":"+SUM(J70:J72)","v":0},{"$f":"+SUM(K70:K72)","v":0},{"$f":"+SUM(L70:L72)","v":0}]
[null,"Útiles de aseo","Unidad",{"$f":"D60*12","v":0},{"$f":"E60*12","v":0},{"$f":"F60*12","v":0},{"$f":"G60*12","v":0},null,{"$f":"+D70*$H$70","v":0},{"$f":"+E70*$H$70","v":0},{"$f":"+F70*$H$70","v":0},{"$f":"+G70*$H$70","v":0}]
[null,"Botiquín","Unidad",{"$f":"ROUNDUP(((D60+D61)/5),0)*12","v":0},{"$f":"ROUNDUP(((E60+E61)/5),0)*12","v":0},{"$f":"ROUNDUP(((F60+F61)/5),0)*12","v":0},{"$f":"ROUNDUP(((G60+G61)/5),0)*12","v":0},null,{"$f":"+D71*$H$71","v":0},{"$f":"+E71*$H$71","v":0},{"$f":"+F71*$H$71","v":0},{"$f":"+G71*$H$71","v":0}]
[null,"Bolsas de Polietileno 120L","Millares",{"$f":"'Planteamiento Técnico'!$E$121*(D60+D61)","v":0},{"$f":"'Planteamiento Técnico'!$E$121*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$121*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$121*(G60+G61)","v":0},null,{"$f":"+D72*$H$72","v":0},{"$f":"+E72*$H$72","v":0},{"$f":"+F72*$H$72","v":0},{"$f":"+G72*$H$72","v":0}]
[null,"iv. Equipos de protección personal (EEPs)",null,null,null,null,null,null,{"$f":"+SUM(I74:I83)","v":0},{"$f":"+SUM(J74:J83)","v":0},{"$f":"+SUM(K74:K83)","v":0},{"$f":"+SUM(L74:L83)","v":0}]
[null,"Camisaco con cinta reflexiva","Unidad",{"$f":"'Planteamiento Técnico'!$E$126*(D60+D61)","v":0},{"$f":"'Planteamiento Técnico'!$E$126*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$126*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$126*(G60+G61)","v":0},null,{"$f":"+D74*$H$74","v":0},{"$f":"+E74*$H$74","v":0},{"$f":"+F74*$H$74","v":0},{"$f":"+G74*$H$74","v":0}]
[null,"Pantalón de drill con cintas reflexivas","Unidad",{"$f":"'Planteamiento Técnico'!$E$127*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$127*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$127*(G60+G61)","v":0},{"$f":"'Planteamiento Técnico'!$E$127*(H60+H61)","v":0},null,{"$f":"+D75*$H$75","v":0},{"$f":"+E75*$H$75","v":0},{"$f":"+F75*$H$75","v":0},{"$f":"+G75*$H$75","v":0}]
[null,"Polo","Unidad",{"$f":"'Planteamiento Técnico'!$E$128*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$128*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$128*(G60+G61)","v":0},{"$f":"'Planteamiento Técnico'!$E$128*(H60+H61)","v":0},null,{"$f":"+D76*$H$76","v":0},{"$f":"+E76*$H$76","v":0},{"$f":"+F76*$H$76","v":0},{"$f":"+G76*$H$76","v":0}]
[null,"Gorro","Unidad",{"$f":"'Planteamiento Técnico'!$E$129*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$129*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$129*(G60+G61)","v":0},{"$f":"'Planteamiento Técnico'!$E$129*(H60+H61)","v":0},null,{"$f":"+D77*$H$77","v":0},{"$f":"+E77*$H$77","v":0},{"$f":"+F77*$H$77","v":0},{"$f":"+G77*$H$77","v":0}]
[null,"Poncho Impermeable","Unidad",{"$f":"'Planteamiento Técnico'!$E$130*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$130*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$130*(G60+G61)","v":0},{"$f":"'Planteamiento Técnico'!$E$130*(H60+H61)","v":0},null,{"$f":"+D78*$H$78","v":0},{"$f":"+E78*$H$78","v":0},{"$f":"+F78*$H$78","v":0},{"$f":"+G78*$H$78","v":0}]
[null,"Guante nylon","Unidad",{"$f":"'Planteamiento Técnico'!$E$131*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$131*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$131*(G60+G61)","v":0},{"$f":"'Planteamiento Técnico'!$E$131*(H60+H61)","v":0},null,{"$f":"+D79*$H$79","v":0},{"$f":"+E79*$H$79","v":0},{"$f":"+F79*$H$79","v":0},{"$f":"+G79*$H$79","v":0}]
[null,"Mascarilla de Drill","Unidad",{"$f":"'Planteamiento Técnico'!$E$132*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$132*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$132*(G60+G61)","v":0},{"$f":"'Planteamiento Técnico'!$E$132*(H60+H61)","v":0},null,{"$f":"+D80*$H$80","v":0},{"$f":"+E80*$H$80","v":0},{"$f":"+F80*$H$80","v":0},{"$f":"+G80*$H$80","v":0}]
[null,"Zapatillas","Unidad",{"$f":"'Planteamiento Técnico'!$E$133*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$133*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$133*(G60+G61)","v":0},{"$f":"'Planteamiento Técnico'!$E$133*(H60+H61)","v":0},null,{"$f":"+D81*$H$81","v":0},{"$f":"+E81*$H$81","v":0},{"$f":"+F81*$H$81","v":0},{"$f":"+G81*$H$81","v":0}]
[null,"Mochila","Unidad",{"$f":"'Planteamiento Técnico'!$E$134*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$134*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$134*(G60+G61)","v":0},{"$f":"'Planteamiento Técnico'!$E$134*(H60+H61)","v":0},null,{"$f":"+D82*$H$82","v":0},{"$f":"+E82*$H$82","v":0},{"$f":"+F82*$H$82","v":0},{"$f":"+G82*$H$82","v":0}]
[null,"Botas de jebe con forro","Unidad",{"$f":"'Planteamiento Técnico'!$E$135*(E60+E61)","v":0},{"$f":"'Planteamiento Técnico'!$E$135*(F60+F61)","v":0},{"$f":"'Planteamiento Técnico'!$E$135*(G60+G61)","v":0},{"$f":"'Planteamiento Técnico'!$E$135*(H60+H61)","v":0},null,{"$f":"+D83*$H$83","v":0},{"$f":"+E83*$H$83","v":0},{"$f":"+F83*$H$83","v":0},{"$f":"+G83*$H$83","v":0}]
[null,"v. Servicios",null,null,null,null,null,null,{"$f":"+SUM(I85:I86)","v":0},{"$f":"+SUM(J85:J86)","v":0},{"$f":"+SUM(K85:K86)","v":0},{"$f":"+SUM(L85:L86)","v":0}]
[null,"Alimentación y viáticos","mes",12,12,12,12,null,{"$f":"+D85*$H$85","v":0},{"$f":"+E85*$H$85","v":0},{"$f":"+F85*$H$85","v":0},{"$f":"+G85*$H$85","v":0}]
[null,"SOAT para (barredora mecánica)","Servicio",null,null,null,null,null,{"$f":"+D86*$H$86","v":0},{"$f":"+E86*$H$86","v":0},{"$f":"+F86*$H$86","v":0},{"$f":"+G86*$H$86","v":0}]
[null,"vi. Combustibles",null,null,null,null,null,null,{"$f":"+SUM(I88:I88)","v":0},{"$f":"+SUM(J88:J88)","v":0},{"$f":"+SUM(K88:K88)","v":0},{"$f":"+SUM(L88:L88)","v":0}]
[null,"Petróleo para barredora mecánica","Galones",{"$f":"'Planteamiento Técnico'!D112","v":false},{"$f":"'Planteamiento Técnico'!E112","v":false},{"$f":"'Planteamiento Técnico'!F112","v":false},{"$f":"'Planteamiento Técnico'!G112","v":false},null,{"$f":"+D88*$H$88","v":0},{"$f":"+E88*$H$88","v":0},{"$f":"+F88*$H$88","v":0},{"$f":"+G88*$H$88","v":0}]
[]
[]
["II. MANTENIMIENTO"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Insumos",null,null,null,null,null,null,{"$f":"+I95","v":0},{"$f":"+J95","v":0},{"$f":"+K95","v":0},{"$f":"+L95","v":0}]
[null,"Repuestos","Global",null,null,null,null,null,{"$f":"+D95*$H$95","v":0},{"$f":"+E95*$H$95","v":0},{"$f":"+F95*$H$95","v":0},{"$f":"+G95*$H$95","v":0}]
[null,"ii. Servicios",null,null,null,null,null,null,{"$f":"SUM(I97:I99)","v":0},{"$f":"SUM(J97:J99)","v":0},{"$f":"SUM(K97:K99)","v":0},{"$f":"SUM(L97:L99)","v":0}]
[null,"Lavados de  Coches de barrido","Servicio",{"$f":"'Planteamiento Técnico'!D68","v":0},{"$f":"'Planteamiento Técnico'!E68","v":0},{"$f":"'Planteamiento Técnico'!F68","v":0},{"$f":"'Planteamiento Técnico'!G68","v":0},null,{"$f":"+D97*$H$97","v":0},{"$f":"+E97*$H$97","v":0},{"$f":"+F97*$H$97","v":0},{"$f":"+G97*$H$97","v":0}]
[null,"Lavado de Lockers","Servicio",{"$f":"'Planteamiento Técnico'!D69","v":0},{"$f":"'Planteamiento Técnico'!E69","v":0},{"$f":"'Planteamiento Técnico'!F69","v":0},{"$f":"'Planteamiento Técnico'!G69","v":0},null,{"$f":"+D98*$H$98","v":0},{"$f":"+E98*$H$98","v":0},{"$f":"+F98*$H$98","v":0},{"$f":"+G98*$H$98","v":0}]
[null,"Lavado de  barredora mecánica","Servicio",{"$f":"'Planteamiento Técnico'!D112","v":false},{"$f":"'Planteamiento Técnico'!E112","v":false},{"$f":"'Planteamiento Técnico'!F112","v":false},{"$f":"'Planteamiento Técnico'!G112","v":false},null,{"$f":"+D99*$H$99","v":0},{"$f":"+E99*$H$99","v":0},{"$f":"+F99*$H$99","v":0},{"$f":"+G99*$H$99","v":0}]
[]
["COSTO DE OPERACIÓN Y MANTENIMIENTO PARA RECOLECCIÓN Y TRANSPORTE"]
[]
["I. OPERACIÓN",null,"POBLACIÓN HASTA 10 MIL HABITANTES"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Personal",null,null,null,null,null,null,{"$f":"+I107+I108","v":0},{"$f":"+J107+J108","v":0},{"$f":"+K107+K108","v":0},{"$f":"+L107+L108","v":0}]
[null,"Choferes","Chofer",{"$f":"'Planteamiento Técnico'!D207","v":0},{"$f":"D107","v":0},0,0,null,{"$f":"+D107*$H$107","v":0},{"$f":"+E107*$H$107","v":0},{"$f":"+F107*$H$107","v":0},{"$f":"+G107*$H$107","v":0}]
[null,"Ayudantes","Operario",{"$f":"'Planteamiento Técnico'!D204","v":0},0,0,0,null,{"$f":"+D108*$H$108","v":0},{"$f":"+E108*$H$108","v":0},{"$f":"+F108*$H$108","v":0},{"$f":"+G108*$H$108","v":0}]
[null,"ii. Equipos y/o herramientas",null,null,null,null,null,null,{"$f":"SUM(I110:I117)","v":0},{"$f":"SUM(J110:J117)","v":0},{"$f":"SUM(K110:K117)","v":0},{"$f":"SUM(L110:L117)","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B211","v":"Escobas de paja"},"Unidad",{"$f":"'Planteamiento Técnico'!G211","v":0},{"$f":"D110","v":0},{"$f":"E110","v":0},{"$f":"F110","v":0},null,{"$f":"+D110*$H$110","v":0},{"$f":"+E110*$H$110","v":0},{"$f":"+F110*$H$110","v":0},{"$f":"+G110*$H$110","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B212","v":"Manta de nylon"},"Unidad",{"$f":"'Planteamiento Técnico'!G212","v":0},{"$f":"D111","v":0},0,0,null,{"$f":"+D111*$H$111","v":0},{"$f":"+E111*$H$111","v":0},{"$f":"+F111*$H$111","v":0},{"$f":"+G111*$H$111","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B213","v":"Pala cuchara"},"Unidad",{"$f":"'Planteamiento Técnico'!G213","v":0},0,0,0,null,{"$f":"+D112*$H$112","v":0},{"$f":"+E112*$H$112","v":0},{"$f":"+F112*$H$112","v":0},{"$f":"+G112*$H$112","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B214","v":"Zapas"},"Unidad",{"$f":"'Planteamiento Técnico'!G214","v":0},0,0,0,null,{"$f":"+D113*$H$113","v":0},{"$f":"+E113*$H$113","v":0},{"$f":"+F113*$H$113","v":0},{"$f":"+G113*$H$113","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B215","v":"Rastrillos "},"Unidad",{"$f":"'Planteamiento Técnico'!G215","v":0},0,0,0,null,{"$f":"+D114*$H$114","v":0},{"$f":"+E114*$H$114","v":0},{"$f":"+F114*$H$114","v":0},{"$f":"+G114*$H$114","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B216","v":"Conos de Seguridad color naranja fosforescente"},"Unidad",{"$f":"'Planteamiento Técnico'!G216","v":0},0,0,0,null,{"$f":"+D115*$H$115","v":0},{"$f":"+E115*$H$115","v":0},0,0]
[null,{"$f":"'Planteamiento Técnico'!B217","v":"Botiquín"},"Unidad",{"$f":"'Planteamiento Técnico'!G217","v":0},0,0,0,null,{"$f":"+D116*$H$115","v":0},0,0,0]
[null,{"$f":"'Planteamiento Técnico'!B218","v":"Extintor"},"Unidad",{"$f":"'Planteamiento Técnico'!G218","v":0},0,0,0,null,{"$f":"+D117*$H$117","v":0},{"$f":"+E117*$H$117","v":0},{"$f":"+F117*$H$117","v":0},{"$f":"+G117*$H$117","v":0}]
[null,"iii. Insumos",null,null,null,null,null,null,{"$f":"+SUM(I119:I120)","v":0},{"$f":"+SUM(J119:J120)","v":0},{"$f":"+SUM(K119:K120)","v":0},{"$f":"+SUM(L119:L120)","v":0}]
[null,"Útiles de aseo","Global",{"$f":"(D108+D107)*12","v":0},{"$f":"D119","v":0},0,0,null,{"$f":"+D119*$H$29","v":0},{"$f":"+E119*$H$29","v":0},{"$f":"+F119*$H$29","v":0},{"$f":"+G119*$H$29","v":0}]
[null,"Botiquín","Global",{"$f":"ROUNDUP(((D107+D108)/5),0)*12","v":0},0,0,0,null,{"$f":"+D120*$H$30","v":0},{"$f":"+E120*$H$30","v":0},{"$f":"+F120*$H$30","v":0},{"$f":"+G120*$H$30","v":0}]
[null,"iv.  Equipos de Protección personal ( EPPs ) ayudantes",null,null,null,null,null,null,{"$f":"SUM(I122:I134)","v":0},{"$f":"SUM(J122:J134)","v":0},{"$f":"SUM(K122:K134)","v":0},{"$f":"SUM(L122:L134)","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B223","v":"Camisaco con cinta reflectiva"},"Unidad",{"$f":"'Planteamiento Técnico'!G223","v":0},{"$f":"D122","v":0},{"$f":"E122","v":0},{"$f":"F122","v":0},null,{"$f":"+D122*$H$122","v":0},{"$f":"+E122*$H$122","v":0},{"$f":"+F122*$H$122","v":0},{"$f":"+G122*$H$122","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B224","v":"Pantalón con cinta reflectiva"},"Unidad",{"$f":"'Planteamiento Técnico'!G224","v":0},{"$f":"D123","v":0},0,0,null,{"$f":"+D123*$H$123","v":0},{"$f":"+E123*$H$123","v":0},{"$f":"+F123*$H$123","v":0},{"$f":"+G123*$H$123","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B225","v":"Polos"},"Unidad",{"$f":"'Planteamiento Técnico'!G225","v":0},0,0,0,null,{"$f":"+D124*$H$124","v":0},{"$f":"+E124*$H$124","v":0},{"$f":"+F124*$H$124","v":0},{"$f":"+G124*$H$124","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B226","v":"Faja"},"Unidad",{"$f":"'Planteamiento Técnico'!G226","v":0},0,0,0,null,{"$f":"+D125*$H$125","v":0},{"$f":"+E125*$H$125","v":0},{"$f":"+F125*$H$125","v":0},{"$f":"+G125*$H$125","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B227","v":"Gorro taslan "},"Unidad",{"$f":"'Planteamiento Técnico'!G227","v":0},0,0,0,null,{"$f":"+D126*$H$126","v":0},{"$f":"+E126*$H$126","v":0},{"$f":"+F126*$H$126","v":0},{"$f":"+G126*$H$126","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B228","v":"Poncho impermeable"},"Unidad",{"$f":"'Planteamiento Técnico'!G228","v":0},0,0,0,null,{"$f":"+D127*$H$127","v":0},{"$f":"+E127*$H$127","v":0},{"$f":"+F127*$H$127","v":0},{"$f":"+G127*$H$127","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B229","v":"Lentes"},"Unidad",{"$f":"'Planteamiento Técnico'!G229","v":0},0,0,0,null,{"$f":"+D128*$H$128","v":0},{"$f":"+E128*$H$128","v":0},{"$f":"+F128*$H$128","v":0},{"$f":"+G128*$H$128","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B230","v":"Guante nylon"},"Unidad",{"$f":"'Planteamiento Técnico'!G230","v":0},0,0,0,null,{"$f":"+D129*$H$129","v":0},{"$f":"+E129*$H$129","v":0},{"$f":"+F129*$H$129","v":0},{"$f":"+G129*$H$129","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B231","v":"Guantes de cuero reforzados"},"Unidad",{"$f":"'Planteamiento Técnico'!G231","v":0},0,0,0,null,{"$f":"+D130*$H$130","v":0},{"$f":"+E130*$H$130","v":0},{"$f":"+F130*$H$130","v":0},{"$f":"+G130*$H$130","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B232","v":"Mascarilla de Drill"},"Pares",{"$f":"'Planteamiento Técnico'!G232","v":0},0,0,0,null,{"$f":"+D131*$H$131","v":0},{"$f":"+E131*$H$131","v":0},{"$f":"+F131*$H$131","v":0},{"$f":"+G131*$H$131","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B233","v":"Botín de cuero con punta de acero"},"Pares",{"$f":"'Planteamiento Técnico'!G233","v":0},0,0,0,null,{"$f":"+D132*$H$132","v":0},{"$f":"+E132*$H$132","v":0},{"$f":"+F132*$H$132","v":0},{"$f":"+G132*$H$132","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B234","v":"Botas de jebe con forro"},"Pares",{"$f":"'Planteamiento Técnico'!G234","v":0},0,0,0,null,{"$f":"+D133*$H$133","v":0},{"$f":"+E133*$H$133","v":0},{"$f":"+F133*$H$133","v":0},{"$f":"+G133*$H$133","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B235","v":"Mochilas"},"Unidad",{"$f":"'Planteamiento Técnico'!G235","v":0},0,0,0,null,{"$f":"+D134*$H$134","v":0},{"$f":"+E134*$H$134","v":0},{"$f":"+F134*$H$134","v":0},{"$f":"+G134*$H$134","v":0}]
[null,"v. Equipos de Protección personal ( EPPs ) Choferes",null,null,null,null,null,null,{"$f":"SUM(I136:I140)","v":0},{"$f":"SUM(J136:J140)","v":0},{"$f":"SUM(K136:K140)","v":0},{"$f":"SUM(L136:L140)","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B239","v":"Camisaco con cinta reflectiva"},"Unidad",{"$f":"'Planteamiento Técnico'!G239","v":0},{"$f":"D136","v":0},{"$f":"E136","v":0},{"$f":"F136","v":0},null,{"$f":"+D136*$H$136","v":0},{"$f":"+E136*$H$136","v":0},{"$f":"+F136*$H$136","v":0},{"$f":"+G136*$H$136","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B240","v":"Pantalón de drill  con cinta reflectiva"},"Unidad",{"$f":"'Planteamiento Técnico'!G240","v":0},{"$f":"D137","v":0},0,0,null,{"$f":"+D137*$H$137","v":0},{"$f":"+E137*$H$137","v":0},{"$f":"+F137*$H$137","v":0},{"$f":"+G137*$H$137","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B241","v":"Polos "},"Unidad",{"$f":"'Planteamiento Técnico'!G241","v":0},0,0,0,null,{"$f":"+D138*$H$138","v":0},{"$f":"+E138*$H$138","v":0},{"$f":"+F138*$H$138","v":0},{"$f":"+G138*$H$138","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B242","v":"Gorro taslan "},"Unidad",{"$f":"'Planteamiento Técnico'!G242","v":0},0,0,0,null,{"$f":"+D139*$H$139","v":0},{"$f":"+E139*$H$139","v":0},{"$f":"+F139*$H$139","v":0},{"$f":"+G139*$H$139","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B243","v":"Botín de cuero con punta de acero"},"Unidad",{"$f":"'Planteamiento Técnico'!G243","v":0},0,0,0,null,{"$f":"+D140*$H$140","v":0},{"$f":"+E140*$H$140","v":0},{"$f":"+F140*$H$140","v":0},{"$f":"+G140*$H$140","v":0}]
[null,"vi.  Insumos para vehículo",null,null,null,null,null,null,{"$f":"SUM(I142:I150)","v":0},{"$f":"SUM(J142:J150)","v":0},{"$f":"SUM(K142:K150)","v":0},{"$f":"SUM(L142:L150)","v":0}]
[null,"Grasa amarilla (1kg/mes/vehículo)","kg",{"$f":"'Planteamiento Técnico'!J159+'Planteamiento Técnico'!J165+'Planteamiento Técnico'!J185+'Planteamiento Técnico'!J191","v":0},{"$f":"D142","v":0},{"$f":"E142","v":0},{"$f":"F142","v":0},null,{"$f":"+D142*$H$142","v":0},{"$f":"+E142*$H$142","v":0},{"$f":"+F142*$H$142","v":0},{"$f":"+G142*$H$142","v":0}]
[null,"Filtro de petroleo ( 1 und x mes x vehículo)","Unidad",{"$f":"D142","v":0},{"$f":"D143","v":0},0,0,null,{"$f":"+D143*$H$143","v":0},{"$f":"+E143*$H$143","v":0},{"$f":"+F143*$H$143","v":0},{"$f":"+G143*$H$143","v":0}]
[null,"Filtro de aceite ( 1 und x mes x vehículo)","Unidad",0,0,0,0,null,{"$f":"+D144*$H$144","v":0},{"$f":"+E144*$H$144","v":0},{"$f":"+F144*$H$144","v":0},{"$f":"+G144*$H$144","v":0}]
[null,"Filtro de aire (primario y secundario)","Unidad",0,0,0,0,null,{"$f":"+D145*$H$145","v":0},{"$f":"+E145*$H$145","v":0},{"$f":"+F145*$H$145","v":0},{"$f":"+G145*$H$145","v":0}]
[null,"Filtro secador de aire","Unidad",0,0,0,0,null,{"$f":"+D146*$H$146","v":0},{"$f":"+E146*$H$146","v":0},{"$f":"+F146*$H$146","v":0},{"$f":"+G146*$H$146","v":0}]
[null,"Filtro hidráulico","Unidad",0,0,0,0,null,{"$f":"+D147*$H$147","v":0},{"$f":"+E147*$H$147","v":0},{"$f":"+F147*$H$147","v":0},{"$f":"+G147*$H$147","v":0}]
[null,"Llantas Delanteras set completo","Unidad",0,0,0,0,null,{"$f":"+D148*$H$148","v":0},{"$f":"+E148*$H$148","v":0},{"$f":"+F148*$H$148","v":0},{"$f":"+G148*$H$148","v":0}]
[null,"Llantas Traseras set completo","Unidad",0,0,0,0,null,{"$f":"+D149*$H$149","v":0},{"$f":"+E149*$H$149","v":0},{"$f":"+F149*$H$149","v":0},{"$f":"+G149*$H$149","v":0}]
[null,"Baterías","Unidad",0,0,0,0,null,{"$f":"+D150*$H$150","v":0},{"$f":"+E150*$H$150","v":0},{"$f":"+F150*$H$150","v":0},{"$f":"+G150*$H$150","v":0}]
[null,"vii. Servicios",null,null,null,null,null,null,{"$f":"SUM(I152:I160)","v":0},{"$f":"SUM(J152:J160)","v":0},{"$f":"SUM(K152:K160)","v":0},{"$f":"SUM(L152:L160)","v":0}]
[null,"Póliza de seguros para vehículos compactador","Servicio",null,{"$f":"D152","v":0},0,0,null,{"$f":"+D152*$H$152","v":0},{"$f":"+E152*$H$152","v":0},{"$f":"+F152*$H$152","v":0},{"$f":"+G152*$H$152","v":0}]
[null,"Póliza de seguros para vehículos camión baranda","Servicio",null,0,0,0,null,{"$f":"+D153*$H$153","v":0},{"$f":"+E153*$H$153","v":0},{"$f":"+F153*$H$153","v":0},{"$f":"+G153*$H$153","v":0}]
[null,"SOAT para vehículos compactadoras","Servicio",null,{"$f":"E152","v":0},{"$f":"E154","v":0},0,null,{"$f":"+D154*$H$154","v":0},{"$f":"+E154*$H$154","v":0},{"$f":"+F154*$H$154","v":0},{"$f":"+G154*$H$154","v":0}]
[null,"SOAT para vehículos barandas","Servicio",null,{"$f":"E153","v":0},0,0,null,{"$f":"+D155*$H$155","v":0},{"$f":"+E155*$H$155","v":0},{"$f":"+F155*$H$155","v":0},{"$f":"+G155*$H$155","v":0}]
[null,"SOAT para ( Trimoviles)","Servicio",null,{"$f":"D156","v":0},0,0,null,{"$f":"+D156*$H$156","v":0},{"$f":"+E156*$H$156","v":0},{"$f":"+F156*$H$156","v":0},{"$f":"+G156*$H$156","v":0}]
[null,"Aceite de motor","Servicio",{"$f":"SUM(D152:D156)","v":0},{"$f":"D157","v":0},0,0,null,{"$f":"+D157*$H$157","v":0},{"$f":"+E157*$H$157","v":0},{"$f":"+F157*$H$157","v":0},{"$f":"+G157*$H$157","v":0}]
[null,"Aceite de caja","Servicio",{"$f":"D157","v":0},{"$f":"D158","v":0},0,0,null,{"$f":"+D158*$H$158","v":0},{"$f":"+E158*$H$158","v":0},{"$f":"+F158*$H$158","v":0},{"$f":"+G158*$H$158","v":0}]
[null,"Aceite de trasmisión","Servicio",{"$f":"D158","v":0},0,0,0,null,{"$f":"+D159*$H$159","v":0},{"$f":"+E159*$H$159","v":0},{"$f":"+F159*$H$159","v":0},{"$f":"+G159*$H$159","v":0}]
[null,"Sistema hidráulico (cambio al año) ","Servicio",{"$f":"D159","v":0},0,{"$f":"E160","v":0},{"$f":"F160","v":0},null,{"$f":"+D160*$H$160","v":0},{"$f":"+E160*$H$160","v":0},{"$f":"+F160*$H$160","v":0},{"$f":"+G160*$H$160","v":0}]
[null,"viii. Combustibles",null,null,null,null,null,null,{"$f":"SUM(I162:I165)","v":0},{"$f":"SUM(J162:J165)","v":0},{"$f":"SUM(K162:K165)","v":0},{"$f":"SUM(L162:L165)","v":0}]
[null,"Petróleo para camión CONVENCIONAL - NO APROVECHABLE","Galones",{"$f":"'Planteamiento Técnico'!$C$148*'Planteamiento Técnico'!$O$159*4*12/18","v":0},{"$f":"D162","v":0},{"$f":"E162","v":0},{"$f":"F162","v":0},null,{"$f":"+D162*$H$162","v":0},{"$f":"+E162*$H$162","v":0},{"$f":"+F162*$H$162","v":0},{"$f":"+G162*$H$162","v":0}]
[null,"Petróleo para Vehículo NO CONVENCIONAL - NO APROVECHABLE","Galones",{"$f":"'Planteamiento Técnico'!$C$148*'Planteamiento Técnico'!$O$165*4*12/10","v":0}]
[null,"Petróleo para camión CONVENCIONAL - APROVECHABLE","Galones",{"$f":"'Planteamiento Técnico'!$C$179*'Planteamiento Técnico'!$O$185*4*12/18","v":0}]
[null,"Petróleo para camión NO CONVENCIONAL - APROVECHABLE","Galones",{"$f":"'Planteamiento Técnico'!$C$179*'Planteamiento Técnico'!$O$191*4*12/10","v":0},{"$f":"D165","v":0},{"$f":"E165","v":0},{"$f":"F165","v":0},null,{"$f":"+D165*$H$165","v":0},{"$f":"+E165*$H$165","v":0},{"$f":"+F165*$H$165","v":0},{"$f":"+G165*$H$165","v":0}]
[]
["I. OPERACIÓN",null,"POBLACIÓN MAYOR  A 10 MIL HABITANTES"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Personal",null,null,null,null,null,null,{"$f":"+I171+I172","v":0},{"$f":"+J171+J172","v":0},{"$f":"+K171+K172","v":0},{"$f":"+L171+L172","v":0}]
[null,"Choferes","Chofer",{"$f":"'Planteamiento Técnico'!D301","v":0},{"$f":"D171","v":0},0,0,null,{"$f":"+D171*$H$171","v":0},{"$f":"+E171*$H$171","v":0},{"$f":"+F171*$H$171","v":0},{"$f":"+G171*$H$171","v":0}]
[null,"Ayudantes","Operario",{"$f":"'Planteamiento Técnico'!D298","v":0},0,0,0,null,{"$f":"+D172*$H$172","v":0},{"$f":"+E172*$H$172","v":0},{"$f":"+F172*$H$172","v":0},{"$f":"+G172*$H$172","v":0}]
[null,"ii. Equipos y/o herramientas",null,null,null,null,null,null,{"$f":"SUM(I174:I181)","v":0},{"$f":"SUM(J174:J181)","v":0},{"$f":"SUM(K174:K181)","v":0},{"$f":"SUM(L174:L181)","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B305","v":"Escobas de paja"},"Unidad",{"$f":"'Planteamiento Técnico'!G305","v":0},{"$f":"D174","v":0},{"$f":"E174","v":0},{"$f":"F174","v":0},null,{"$f":"+D174*$H$174","v":0},{"$f":"+E174*$H$174","v":0},{"$f":"+F174*$H$174","v":0},{"$f":"+G174*$H$174","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B306","v":"Manta de nylon"},"Unidad",{"$f":"'Planteamiento Técnico'!G306","v":0},{"$f":"D175","v":0},0,0,null,{"$f":"+D175*$H$175","v":0},{"$f":"+E175*$H$175","v":0},{"$f":"+F175*$H$175","v":0},{"$f":"+G175*$H$175","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B307","v":"Pala cuchara"},"Unidad",{"$f":"'Planteamiento Técnico'!G307","v":0},0,0,0,null,{"$f":"+D176*$H$176","v":0},{"$f":"+E176*$H$176","v":0},{"$f":"+F176*$H$176","v":0},{"$f":"+G176*$H$176","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B308","v":"Zapas"},"Unidad",{"$f":"'Planteamiento Técnico'!G308","v":0},0,0,0,null,{"$f":"+D177*$H$177","v":0},{"$f":"+E177*$H$177","v":0},{"$f":"+F177*$H$177","v":0},{"$f":"+G177*$H$177","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B309","v":"Rastrillos "},"Unidad",{"$f":"'Planteamiento Técnico'!G309","v":0},0,0,0,null,{"$f":"+D178*$H$178","v":0},{"$f":"+E178*$H$178","v":0},{"$f":"+F178*$H$178","v":0},{"$f":"+G178*$H$178","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B310","v":"Conos de seguridad color naranja fosforescente"},"Unidad",{"$f":"'Planteamiento Técnico'!G310","v":0},0,0,0,null,{"$f":"+D179*$H$179","v":0},{"$f":"+E179*$H$179","v":0},{"$f":"+F179*$H$179","v":0},{"$f":"+G179*$H$179","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B311","v":"Botiquín"},"Unidad",{"$f":"'Planteamiento Técnico'!G311","v":0},0,0,0,null,{"$f":"+D180*$H$180","v":0},{"$f":"+E180*$H$180","v":0},{"$f":"+F180*$H$180","v":0},{"$f":"+G180*$H$180","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B312","v":"Extintor"},"Unidad",{"$f":"'Planteamiento Técnico'!G312","v":0},0,0,0,null,{"$f":"+D181*$H$181","v":0},{"$f":"+E181*$H$181","v":0},{"$f":"+F181*$H$181","v":0},{"$f":"+G181*$H$181","v":0}]
[null,"iii. Insumos",null,null,null,null,null,null,{"$f":"+SUM(I183:I184)","v":0},{"$f":"+SUM(J183:J184)","v":0},{"$f":"+SUM(K183:K184)","v":0},{"$f":"+SUM(L183:L184)","v":0}]
[null,"Útiles de aseo","Global",{"$f":"(D171+D172)*12","v":0},{"$f":"(E171+E172)*12","v":0},{"$f":"(F171+F172)*12","v":0},{"$f":"(G171+G172)*12","v":0},null,{"$f":"+D183*$H$183","v":0},{"$f":"+E183*$H$183","v":0},{"$f":"+F183*$H$183","v":0},{"$f":"+G183*$H$183","v":0}]
[null,"Botiquín","Global",{"$f":"ROUNDUP(((D171+D172)/5)*12,0)","v":0},{"$f":"ROUNDUP(((E171+E172)/5)*12,0)","v":0},{"$f":"ROUNDUP(((F171+F172)/5)*12,0)","v":0},{"$f":"ROUNDUP(((G171+G172)/5)*12,0)","v":0},null,{"$f":"+D184*$H$184","v":0},{"$f":"+E184*$H$184","v":0},{"$f":"+F184*$H$184","v":0},{"$f":"+G184*$H$184","v":0}]
[null,"iv.  Equipos de Protección personal ( EPPs ) ayudantes",null,null,null,null,null,null,{"$f":"SUM(I186:I198)","v":0},{"$f":"SUM(J186:J198)","v":0},{"$f":"SUM(K186:K198)","v":0},{"$f":"SUM(L186:L198)","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B317","v":"Camisaco con cinta reflectiva"},"Unidad",{"$f":"'Planteamiento Técnico'!G317","v":0},{"$f":"D186","v":0},{"$f":"E186","v":0},{"$f":"F186","v":0},null,{"$f":"+D186*$H$186","v":0},{"$f":"+E186*$H$186","v":0},{"$f":"+F186*$H$186","v":0},{"$f":"+G186*$H$186","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B318","v":"Pantalón con cinta reflectiva"},"Unidad",{"$f":"'Planteamiento Técnico'!G318","v":0},{"$f":"D187","v":0},0,0,null,{"$f":"+D187*$H$187","v":0},{"$f":"+E187*$H$187","v":0},{"$f":"+F187*$H$187","v":0},{"$f":"+G187*$H$187","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B319","v":"Polos"},"Unidad",{"$f":"'Planteamiento Técnico'!G319","v":0},0,0,0,null,{"$f":"+D188*$H$188","v":0},{"$f":"+E188*$H$124","v":0},{"$f":"+F188*$H$124","v":0},{"$f":"+G188*$H$124","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B320","v":"Faja"},"Unidad",{"$f":"'Planteamiento Técnico'!G320","v":0},0,0,0,null,{"$f":"+D189*H189","v":0},{"$f":"+E189*I189","v":0},{"$f":"+F189*J189","v":0},{"$f":"+G189*K189","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B321","v":"Gorro"},"Unidad",{"$f":"'Planteamiento Técnico'!G321","v":0},0,0,0,null,{"$f":"+D190*$H$190","v":0},{"$f":"+E190*$H$190","v":0},{"$f":"+F190*$H$190","v":0},{"$f":"+G190*$H$190","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B322","v":"Poncho impermeable"},"Unidad",{"$f":"'Planteamiento Técnico'!G322","v":0},0,0,0,null,{"$f":"+D191*$H$191","v":0},{"$f":"+E191*$H$191","v":0},{"$f":"+F191*$H$191","v":0},{"$f":"+G191*$H$191","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B323","v":"Lentes"},"Unidad",{"$f":"'Planteamiento Técnico'!G323","v":0},0,0,0,null,{"$f":"+D192*$H$192","v":0},{"$f":"+E192*$H$192","v":0},{"$f":"+F192*$H$192","v":0},{"$f":"+G192*$H$192","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B324","v":"Guante nylon"},"Unidad",{"$f":"'Planteamiento Técnico'!G324","v":0},0,0,0,null,{"$f":"+D193*$H$193","v":0},{"$f":"+E193*$H$193","v":0},{"$f":"+F193*$H$193","v":0},{"$f":"+G193*$H$193","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B325","v":"Guantes de cuero reforzados"},"Unidad",{"$f":"'Planteamiento Técnico'!G325","v":0},0,0,0,null,{"$f":"+D194*$H$194","v":0},{"$f":"+E194*$H$194","v":0},{"$f":"+F194*$H$194","v":0},{"$f":"+G194*$H$194","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B326","v":"Mascarilla de Drill"},"Unidad",{"$f":"'Planteamiento Técnico'!G326","v":0},0,0,0,null,{"$f":"+D195*$H$195","v":0},{"$f":"+E195*$H$195","v":0},{"$f":"+F195*$H$195","v":0},{"$f":"+G195*$H$195","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B327","v":"Botín de cuero con punta de acero"},"Pares",{"$f":"'Planteamiento Técnico'!G327","v":0},0,0,0,null,{"$f":"+D196*$H$196","v":0},{"$f":"+E196*$H$196","v":0},{"$f":"+F196*$H$196","v":0},{"$f":"+G196*$H$196","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B328","v":"Botas de jebe con forro"},"Pares",{"$f":"'Planteamiento Técnico'!G328","v":0},0,0,0,null,{"$f":"+D197*$H$197","v":0},{"$f":"+E197*$H$197","v":0},{"$f":"+F197*$H$197","v":0},{"$f":"+G197*$H$197","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B329","v":"Mochilas"},"Unidad",{"$f":"'Planteamiento Técnico'!G329","v":0},0,0,0,null,{"$f":"+D198*$H$198","v":0},{"$f":"+E198*$H$198","v":0},{"$f":"+F198*$H$198","v":0},{"$f":"+G198*$H$198","v":0}]
[null,"v. Equipos de Protección personal ( EPPs ) Choferes",null,null,null,null,null,null,{"$f":"SUM(I200:I204)","v":0},{"$f":"SUM(J200:J204)","v":0},{"$f":"SUM(K200:K204)","v":0},{"$f":"SUM(L200:L204)","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B333","v":"Camisaco con cinta reflectiva"},"Unidad",{"$f":"'Planteamiento Técnico'!G333","v":0},{"$f":"D200","v":0},{"$f":"E200","v":0},{"$f":"F200","v":0},null,{"$f":"+D200*$H$200","v":0},{"$f":"+E200*$H$200","v":0},{"$f":"+F200*$H$200","v":0},{"$f":"+G200*$H$200","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B334","v":"Pantalón de drill con cinta reflectiva"},"Unidad",{"$f":"'Planteamiento Técnico'!G334","v":0},{"$f":"D201","v":0},0,0,null,{"$f":"+D201*$H$201","v":0},{"$f":"+E201*$H$201","v":0},{"$f":"+F201*$H$201","v":0},{"$f":"+G201*$H$201","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B335","v":"Polos "},"Unidad",{"$f":"'Planteamiento Técnico'!G335","v":0},0,0,0,null,{"$f":"+D202*$H$202","v":0},{"$f":"+E202*$H$202","v":0},{"$f":"+F202*$H$202","v":0},{"$f":"+G202*$H$202","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B336","v":"Gorro taslan "},"Unidad",{"$f":"'Planteamiento Técnico'!G336","v":0},0,0,0,null,{"$f":"+D203*$H$203","v":0},{"$f":"+E203*$H$203","v":0},{"$f":"+F203*$H$203","v":0},{"$f":"+G203*$H$203","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B337","v":"Botín de cuero "},"Pares",{"$f":"'Planteamiento Técnico'!G337","v":0},0,0,0,null,{"$f":"+D204*$H$204","v":0},{"$f":"+E204*$H$204","v":0},{"$f":"+F204*$H$204","v":0},{"$f":"+G204*$H$204","v":0}]
[null,"vi.  Insumos para vehículo",null,null,null,null,null,null,{"$f":"SUM(I206:I214)","v":0},{"$f":"SUM(J206:J214)","v":0},{"$f":"SUM(K206:K214)","v":0},{"$f":"SUM(L206:L214)","v":0}]
[null,"Grasa amarilla (1kg/mes/vehículo)","kg",{"$f":"'Planteamiento Técnico'!H285+'Planteamiento Técnico'!H280+'Planteamiento Técnico'!J266","v":0},{"$f":"D206","v":0},{"$f":"E206","v":0},{"$f":"F206","v":0},null,{"$f":"+D206*$H$206","v":0},{"$f":"+E206*$H$206","v":0},{"$f":"+F206*$H$206","v":0},{"$f":"+G206*$H$206","v":0}]
[null,"Filtro de petroleo ( 1 und x mes x vehículo)","Unidad",{"$f":"D206","v":0},{"$f":"D207","v":0},0,0,null,{"$f":"+D207*$H$207","v":0},{"$f":"+E207*$H$207","v":0},{"$f":"+F207*$H$207","v":0},{"$f":"+G207*$H$207","v":0}]
[null,"Filtro de aceite ( 1 und x mes x vehículo)","Unidad",{"$f":"D207","v":0},0,0,0,null,{"$f":"+D208*$H$208","v":0},{"$f":"+E208*$H$208","v":0},{"$f":"+F208*$H$208","v":0},{"$f":"+G208*$H$208","v":0}]
[null,"Filtro de aire (primario y secundario)","Unidad",0,0,0,0,null,{"$f":"+D209*$H$209","v":0},{"$f":"+E209*$H$209","v":0},{"$f":"+F209*$H$209","v":0},{"$f":"+G209*$H$209","v":0}]
[null,"Filtro secador de aire","Unidad",0,0,0,0,null,{"$f":"+D210*$H$210","v":0},{"$f":"+E210*$H$210","v":0},{"$f":"+F210*$H$210","v":0},{"$f":"+G210*$H$210","v":0}]
[null,"Filtro hidráulico","Unidad",0,0,0,0,null,{"$f":"+D211*$H$211","v":0},{"$f":"+E211*$H$211","v":0},{"$f":"+F211*$H$211","v":0},{"$f":"+G211*$H$211","v":0}]
[null,"Llantas Delanteras set completo","Unidad",0,0,0,0,null,{"$f":"+D212*$H$212","v":0},{"$f":"+E212*$H$212","v":0},{"$f":"+F212*$H$212","v":0},{"$f":"+G212*$H$212","v":0}]
[null,"Llantas Traseras set completo","Unidad",0,0,0,0,null,{"$f":"+D213*$H$213","v":0},{"$f":"+E213*$H$213","v":0},{"$f":"+F213*$H$213","v":0},{"$f":"+G213*$H$213","v":0}]
[null,"Baterías","Unidad",0,0,0,0,null,{"$f":"+D214*$H$214","v":0},{"$f":"+E214*$H$214","v":0},{"$f":"+F214*$H$214","v":0},{"$f":"+G214*$H$214","v":0}]
[null,"vii Servicios",null,null,null,null,null,null,{"$f":"SUM(I216:I224)","v":0},{"$f":"SUM(J216:J224)","v":0},{"$f":"SUM(K216:K224)","v":0},{"$f":"SUM(L216:L224)","v":0}]
[null,"Póliza de seguros para vehículos compactador","Servicio",null,{"$f":"D216","v":0},0,0,null,{"$f":"+D216*$H$216","v":0},{"$f":"+E216*$H$216","v":0},{"$f":"+F216*$H$216","v":0},{"$f":"+G216*$H$216","v":0}]
[null,"Póliza de seguros para vehículos camión baranda","Servicio",null,0,0,0,null,{"$f":"+D217*$H$217","v":0},{"$f":"+E217*$H$153","v":0},{"$f":"+F217*$H$153","v":0},{"$f":"+G217*$H$153","v":0}]
[null,"SOAT para vehículos compactadoras","Servicio",null,0,0,0,null,{"$f":"+D218*$H$218","v":0},{"$f":"+E218*$H$218","v":0},{"$f":"+F218*$H$218","v":0},{"$f":"+G218*$H$218","v":0}]
[null,"SOAT para vehículos barandas","Servicio",null,0,0,0,null,{"$f":"+D219*$H$219","v":0},{"$f":"+E219*$H$219","v":0},{"$f":"+F219*$H$219","v":0},{"$f":"+G219*$H$219","v":0}]
[null,"SOAT para ( Trimoviles)","Servicio",null,0,0,0,null,{"$f":"+D220*$H$220","v":0},{"$f":"+E220*$H$220","v":0},{"$f":"+F220*$H$220","v":0},{"$f":"+G220*$H$220","v":0}]
[null,"Aceite de motor","Servicio",{"$f":"D220+D219+D218","v":0},{"$f":"E220+E219+E218","v":0},{"$f":"E221","v":0},0,null,{"$f":"+D221*$H$221","v":0},{"$f":"+E221*$H$221","v":0},{"$f":"+F221*$H$221","v":0},{"$f":"+G221*$H$221","v":0}]
[null,"Aceite de caja","Servicio",{"$f":"D221","v":0},0,0,0,null,{"$f":"+D222*$H$222","v":0},{"$f":"+E222*$H$222","v":0},{"$f":"+F222*$H$222","v":0},{"$f":"+G222*$H$222","v":0}]
[null,"Aceite de trasmisión","Servicio",0,0,0,0,null,{"$f":"+D223*$H$223","v":0},{"$f":"+E223*$H$223","v":0},{"$f":"+F223*$H$223","v":0},{"$f":"+G223*$H$223","v":0}]
[null,"Sistema hidráulico (cambio al año) ","Servicio",0,0,0,0,null,{"$f":"+D224*$H$224","v":0},{"$f":"+E224*$H$224","v":0},{"$f":"+F224*$H$224","v":0},{"$f":"+G224*$H$224","v":0}]
[null,"viii. Combustibles",null,null,null,null,null,null,{"$f":"SUM(I226:I228)","v":0},{"$f":"SUM(J226:J228)","v":0},{"$f":"SUM(K226:K228)","v":0},{"$f":"SUM(L226:L228)","v":0}]
[null,"Petróleo para camión CONVENCIONAL - NO APROVECHABLE","Galones",{"$f":"'Planteamiento Técnico'!$C$250*'Planteamiento Técnico'!$O$266*4*12/18","v":0},{"$f":"D226","v":0},{"$f":"E226","v":0},{"$f":"F226","v":0},null,{"$f":"+D226*$H$162","v":0},{"$f":"+E226*$H$162","v":0},{"$f":"+F226*$H$162","v":0},{"$f":"+G226*$H$162","v":0}]
[null,"Petróleo para camión CONVENCIONAL - APROVECHABLE","Galones",{"$f":"'Planteamiento Técnico'!$C$274*'Planteamiento Técnico'!$O$280*4*12/18","v":0}]
[null,"Petróleo para camión NO CONVENCIONAL - APROVECHABLE","Galones",{"$f":"'Planteamiento Técnico'!$C$274*'Planteamiento Técnico'!$O$285*4*12/18","v":0},{"$f":"D228","v":0},{"$f":"E228","v":0},{"$f":"F228","v":0},null,{"$f":"+D228*$H$165","v":0},{"$f":"+E228*$H$165","v":0},{"$f":"+F228*$H$165","v":0},{"$f":"+G228*$H$165","v":0}]
[]
[]
[]
["II. MANTENIMIENTO"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Insumos",null,null,null,null,null,null,{"$f":"+I236","v":0},{"$f":"+J236","v":0},{"$f":"+K236","v":0},{"$f":"+L236","v":0}]
[null,"Repuestos","Global",{"$f":"D220+D218+D219","v":0},{"$f":"D236","v":0},{"$f":"E236","v":0},{"$f":"F236","v":0},null,{"$f":"+D236*$H$236","v":0},{"$f":"+E236*$H$236","v":0},{"$f":"+F236*$H$236","v":0},{"$f":"+G236*$H$236","v":0}]
[null,"ii. Servicios ",null,null,null,null,null,null,{"$f":"+I238+I240+I239","v":0},{"$f":"+J238+J240+J239","v":0},{"$f":"+K238+K240+K239","v":0},{"$f":"+L238+L240+L239","v":0}]
[null,"Lavado y Engrase de camiones","Servicio",{"$f":"D218+D219","v":0},{"$f":"D238","v":0},{"$f":"E238","v":0},{"$f":"F238","v":0},null,{"$f":"+D238*$H$238","v":0},{"$f":"+E238*$H$238","v":0},{"$f":"+F238*$H$238","v":0},{"$f":"+G238*$H$238","v":0}]
[null,"Lavado y Engrase de vehículos menores","Servicio",{"$f":"D220","v":0},{"$f":"D239","v":0},0,0,null,{"$f":"+D239*$H$239","v":0},{"$f":"+E239*$H$239","v":0},{"$f":"+F239*$H$239","v":0},{"$f":"+G239*$H$239","v":0}]
[null,"Revisión técnica y otros","Global",{"$f":"D239+D238","v":0},0,0,0,null,{"$f":"+D240*$H$240","v":0},{"$f":"+E240*$H$240","v":0},{"$f":"+F240*$H$240","v":0},{"$f":"+G240*$H$240","v":0}]
[]
["COSTO DE OPERACIÓN Y MANTENIMIENTO PARA VALORIZACIÓN DE RESIDUOS SÓLIDOS ORGÁNICOS "]
[]
["I. OPERACIÓN"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Personal",null,null,null,null,null,null,{"$f":"+I248","v":0},{"$f":"+J248","v":0},{"$f":"+K248","v":0},{"$f":"+L248","v":0}]
[null,"Operario","Operario",{"$f":"'Planteamiento Técnico'!C358+'Planteamiento Técnico'!D359","v":0},{"$f":"D248","v":0},{"$f":"E248","v":0},{"$f":"F248","v":0},null,{"$f":"+D248*$H$248","v":0},{"$f":"+E248*$H$248","v":0},{"$f":"+F248*$H$248","v":0},{"$f":"+G248*$H$248","v":0}]
[null,"ii. Equipos y/o herramientas",null,null,null,null,null,null,{"$f":"SUM(I250:I253)","v":0},{"$f":"SUM(J250:J253)","v":0},{"$f":"SUM(K250:K253)","v":0},{"$f":"SUM(L250:L253)","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B383","v":"Trinche"},"Unidad",{"$f":"'Planteamiento Técnico'!G383","v":0},{"$f":"D250","v":0},{"$f":"E250","v":0},{"$f":"F250","v":0},null,{"$f":"+D250*$H$250","v":0},{"$f":"+E250*$H$250","v":0},{"$f":"+F250*$H$250","v":0},{"$f":"+G250*$H$250","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B384","v":"Carretillas"},"Unidad",{"$f":"'Planteamiento Técnico'!G384","v":0},{"$f":"D251","v":0},0,0,null,{"$f":"+D251*$H$251","v":0},{"$f":"+E251*$H$251","v":0},{"$f":"+F251*$H$251","v":0},{"$f":"+G251*$H$251","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B385","v":"Lampas"},"Unidad",{"$f":"'Planteamiento Técnico'!G385","v":0},0,0,0,null,{"$f":"+D252*$H$252","v":0},{"$f":"+E252*$H$252","v":0},{"$f":"+F252*$H$252","v":0},{"$f":"+G252*$H$252","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B386","v":"Zarandas"},"Unidad",{"$f":"'Planteamiento Técnico'!G386","v":0},0,0,0,null,{"$f":"+D253*$H$253","v":0},{"$f":"+E253*$H$253","v":0},{"$f":"+F253*$H$253","v":0},{"$f":"+G253*$H$253","v":0}]
[null,"iii. Equipos de Protección personal ( EPPs ) ",null,null,null,null,null,null,{"$f":"SUM(I255:I267)","v":0},{"$f":"SUM(J255:J267)","v":0},{"$f":"SUM(K255:K267)","v":0},{"$f":"SUM(L255:L267)","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B391","v":"Camisaco"},"Unidad",{"$f":"'Planteamiento Técnico'!G391","v":0},{"$f":"D255","v":0},{"$f":"E255","v":0},{"$f":"F255","v":0},null,{"$f":"+D255*$H$255","v":0},{"$f":"+E255*$H$255","v":0},{"$f":"+F255*$H$255","v":0},{"$f":"+G255*$H$255","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B392","v":"Pantalón"},"Unidad",{"$f":"'Planteamiento Técnico'!G392","v":0},{"$f":"D256","v":0},0,0,null,{"$f":"+D256*$H$256","v":0},{"$f":"+E256*$H$256","v":0},{"$f":"+F256*$H$256","v":0},{"$f":"+G256*$H$256","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B393","v":"Polos "},"Unidad",{"$f":"'Planteamiento Técnico'!G393","v":0},0,0,0,null,{"$f":"+D257*$H$257","v":0},{"$f":"+E257*$H$257","v":0},{"$f":"+F257*$H$257","v":0},{"$f":"+G257*$H$257","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B394","v":"Gorro taslan"},"Unidad",{"$f":"'Planteamiento Técnico'!G394","v":0},0,0,0,null,{"$f":"+D258*$H$258","v":0},{"$f":"+E258*$H$258","v":0},{"$f":"+F258*$H$258","v":0},{"$f":"+G258*$H$258","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B395","v":"Casco de seguridad"},"Unidad",{"$f":"'Planteamiento Técnico'!G395","v":0},0,0,0,null,{"$f":"+D259*$H$259","v":0},{"$f":"+E259*$H$259","v":0},{"$f":"+F259*$H$259","v":0},{"$f":"+G259*$H$259","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B396","v":"Poncho impermeable"},"Unidad",{"$f":"'Planteamiento Técnico'!G396","v":0},0,0,0,null,{"$f":"+D260*$H$260","v":0},{"$f":"+E260*$H$260","v":0},{"$f":"+F260*$H$260","v":0},{"$f":"+G260*$H$260","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B397","v":"Lentes "},"Unidad",{"$f":"'Planteamiento Técnico'!G397","v":0},0,0,0,null,{"$f":"+D261*$H$261","v":0},{"$f":"+E261*$H$261","v":0},{"$f":"+F261*$H$261","v":0},{"$f":"+G261*$H$261","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B398","v":"Guantes de cuero pulido"},"Unidad",{"$f":"'Planteamiento Técnico'!G398","v":0},0,0,0,null,{"$f":"+D262*$H$262","v":0},{"$f":"+E262*$H$262","v":0},{"$f":"+F262*$H$262","v":0},{"$f":"+G262*$H$262","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B399","v":"Mascarillas con filtros"},"Unidad",{"$f":"'Planteamiento Técnico'!G399","v":0},0,0,0,null,{"$f":"+D263*$H$263","v":0},{"$f":"+E263*$H$263","v":0},{"$f":"+F263*$H$263","v":0},{"$f":"+G263*$H$263","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B400","v":"Filtros para mascarilla"},"Unidad",{"$f":"'Planteamiento Técnico'!G400","v":0},0,0,0,null,{"$f":"+D264*$H$264","v":0},{"$f":"+E264*$H$264","v":0},{"$f":"+F264*$H$264","v":0},{"$f":"+G264*$H$264","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B401","v":"Botín de cuero con punta de acero"},"Pares",{"$f":"'Planteamiento Técnico'!G401","v":0},0,0,0,null,{"$f":"+D265*$H$265","v":0},{"$f":"+E265*$H$265","v":0},{"$f":"+F265*$H$265","v":0},{"$f":"+G265*$H$265","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B402","v":"Fajas"},"Unidad",{"$f":"'Planteamiento Técnico'!G402","v":0},0,0,0,null,{"$f":"+D266*$H$266","v":0},{"$f":"+E266*$H$266","v":0},{"$f":"+F266*$H$266","v":0},{"$f":"+G266*$H$266","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B403","v":"Chalecos"},"Unidad",{"$f":"'Planteamiento Técnico'!G403","v":0},0,0,0,null,{"$f":"+D267*$H$267","v":0},{"$f":"+E267*$H$267","v":0},{"$f":"+F267*$H$267","v":0},{"$f":"+G267*$H$267","v":0}]
[null,"iv. Insumos",null,null,null,null,null,null,{"$f":"+SUM(I269:I271)","v":0},{"$f":"+SUM(J269:J271)","v":0},{"$f":"+SUM(K269:K271)","v":0},{"$f":"+SUM(L269:L271)","v":0}]
[null,"Útiles de aseo","Global",null,null,null,null,null,{"$f":"+D269*$H$269","v":0},{"$f":"+E269*$H$269","v":0},{"$f":"+F269*$H$269","v":0},{"$f":"+G269*$H$269","v":0}]
[null,"Botiquín","Global",null,null,null,null,null,{"$f":"+D270*$H$270","v":0},{"$f":"+E270*$H$270","v":0},{"$f":"+F270*$H$270","v":0},{"$f":"+G270*$H$270","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B387","v":"Costalillos de yute de 75 lts"},"Millar",{"$f":"'Planteamiento Técnico'!G387","v":0},{"$f":"D271","v":0},{"$f":"E271","v":0},{"$f":"F271","v":0},null,{"$f":"+D271*$H$271","v":0},{"$f":"+E271*$H$271","v":0},{"$f":"+F271*$H$271","v":0},{"$f":"+G271*$H$271","v":0}]
[null,"v. Servicios",null,null,null,null,null,null,{"$f":"+I273+I274+I275","v":0},{"$f":"+J273+J274+J275","v":0},{"$f":"+K273+K274+K275","v":0},{"$f":"+L273+L274+L275","v":0}]
[null,"Calibración de Balanzas","Global",{"$f":"'Planteamiento Técnico'!C366","v":0},{"$f":"D273","v":0},{"$f":"E273","v":0},{"$f":"F273","v":0},null,{"$f":"+D273*$H$273","v":0},{"$f":"+E273*$H$273","v":0},{"$f":"+F273*$H$273","v":0},{"$f":"+G273*$H$273","v":0}]
[null,"Servicio de agua y desague","servicio",null,{"$f":"D274","v":0},0,0,null,{"$f":"+D274*$H$274","v":0},{"$f":"+E274*$H$274","v":0},{"$f":"+F274*$H$274","v":0},{"$f":"+G274*$H$274","v":0}]
[null,"Servicio eléctrico","servicio",null,0,0,0,null,{"$f":"+D275*$H$275","v":0},{"$f":"+E275*$H$275","v":0},{"$f":"+F275*$H$275","v":0},{"$f":"+G275*$H$275","v":0}]
[null,"vi.  Insumos para vehículo",null,null,null,null,null,null,{"$f":"SUM(I277:I285)","v":0},{"$f":"SUM(J277:J285)","v":0},{"$f":"SUM(K277:K285)","v":0},{"$f":"SUM(L277:L285)","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Grasa amarilla (1kg/mes/vehículo)\",\"\")","v":""},"kg",null,{"$f":"D277","v":0},{"$f":"E277","v":0},{"$f":"F277","v":0},null,{"$f":"+D277*$H$277","v":0},{"$f":"+E277*$H$277","v":0},{"$f":"+F277*$H$277","v":0},{"$f":"+G277*$H$277","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Filtro de petroleo ( 1 und x mes x vehículo)\",\"\")","v":""},"Unidad",null,{"$f":"D278","v":0},0,0,null,{"$f":"+D278*$H$278","v":0},{"$f":"+E278*$H$278","v":0},{"$f":"+F278*$H$278","v":0},{"$f":"+G278*$H$278","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Filtro de aceite ( 1 und x mes x vehículo)\",\"\")","v":""},"Unidad",null,0,0,0,null,{"$f":"+D279*$H$279","v":0},{"$f":"+E279*$H$279","v":0},{"$f":"+F279*$H$279","v":0},{"$f":"+G279*$H$279","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Filtro de aire (primario y secundario)\",\"\")","v":""},"Unidad",null,0,0,0,null,{"$f":"+D280*$H$280","v":0},{"$f":"+E280*$H$280","v":0},{"$f":"+F280*$H$280","v":0},{"$f":"+G280*$H$280","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Filtro secador de aire\",\"\")","v":""},"Unidad",null,0,0,0,null,{"$f":"+D281*$H$281","v":0},{"$f":"+E281*$H$281","v":0},{"$f":"+F281*$H$281","v":0},{"$f":"+G281*$H$281","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Filtro hidráulico\",\"\")","v":""},"Unidad",null,0,0,0,null,{"$f":"+D282*$H$282","v":0},{"$f":"+E282*$H$282","v":0},{"$f":"+F282*$H$282","v":0},{"$f":"+G282*$H$282","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Llantas Delanteras set completo\",\"\")","v":""},"Unidad",null,0,0,0,null,{"$f":"+D283*$H$283","v":0},{"$f":"+E283*$H$283","v":0},{"$f":"+F283*$H$283","v":0},{"$f":"+G283*$H$283","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Llantas Traseras set completo\",\"\")","v":""},"Unidad",null,0,0,0,null,{"$f":"+D284*$H$284","v":0},{"$f":"+E284*$H$284","v":0},{"$f":"+F284*$H$284","v":0},{"$f":"+G284*$H$284","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Baterías\",\"\")","v":""},"Unidad",null,0,0,0,null,{"$f":"+D285*$H$285","v":0},{"$f":"+E285*$H$285","v":0},{"$f":"+F285*$H$285","v":0},{"$f":"+G285*$H$285","v":0}]
[null,"vi. Servicios",null,null,null,null,null,null,{"$f":"SUM(I287:I294)","v":0},{"$f":"SUM(J287:J294)","v":0},{"$f":"SUM(K287:K294)","v":0},{"$f":"SUM(L287:L294)","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Póliza de seguros para vehiculos minicargador\",\"\")","v":""},"Servicio",null,{"$f":"D287","v":0},0,0,null,{"$f":"+D287*$H$287","v":0},{"$f":"+E287*$H$287","v":0},{"$f":"+F287*$H$287","v":0},{"$f":"+G287*$H$287","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=10),\"Póliza de seguros para vehiculos volteadora\",\"\")","v":""},"Servicio",null,0,0,0,null,{"$f":"+D288*$H$288","v":0},{"$f":"+E288*$H$288","v":0},{"$f":"+F288*$H$288","v":0},{"$f":"+G288*$H$288","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"SOAT para vehículos minicargador\",\"\")","v":""},"Servicio",null,{"$f":"D289","v":0},{"$f":"E289","v":0},{"$f":"F289","v":0},null,{"$f":"+D289*$H$289","v":0},{"$f":"+E289*$H$289","v":0},{"$f":"+F289*$H$289","v":0},{"$f":"+G289*$H$289","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=10),\"SOAT para vehículos volteadora\",\"\")","v":""},"Servicio",null,0,0,0,null,{"$f":"+D290*$H$290","v":0},{"$f":"+E290*$H$290","v":0},{"$f":"+F290*$H$290","v":0},{"$f":"+G290*$H$290","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Aceite de motor\",\"\")","v":""},"Servicio",null,0,0,0,null,{"$f":"+D291*$H$291","v":0},{"$f":"+E291*$H$291","v":0},{"$f":"+F291*$H$291","v":0},{"$f":"+G291*$H$291","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Aceite de caja\",\"\")","v":""},"Servicio",null,0,0,0,null,{"$f":"+D292*$H$292","v":0},{"$f":"+E292*$H$292","v":0},{"$f":"+F292*$H$292","v":0},{"$f":"+G292*$H$292","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Aceite de trasmisión\",\"\")","v":""},"Servicio",null,0,0,0,null,{"$f":"+D293*$H$293","v":0},{"$f":"+E293*$H$293","v":0},{"$f":"+F293*$H$293","v":0},{"$f":"+G293*$H$293","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Sistema hidráulico (cambio al año) \",\"\")","v":""},"Servicio",null,0,0,0,null,{"$f":"+D294*$H$294","v":0},{"$f":"+E294*$H$294","v":0},{"$f":"+F294*$H$294","v":0},{"$f":"+G294*$H$294","v":0}]
[null,"vii. Combustibles",null,null,null,null,null,null,{"$f":"+I296+I297","v":0},{"$f":"+J296+J297","v":0},{"$f":"+K296+K297","v":0},{"$f":"+L296+L297","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Petroleo para vehiculo minicargador\",\"\")","v":""},"Galones",null,{"$f":"D296","v":0},0,0,null,{"$f":"+D296*$H$296","v":0},{"$f":"+E296*$H$296","v":0},{"$f":"+F296*$H$296","v":0},{"$f":"+G296*$H$296","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=10),\"Petroleo para vehiculo volteadora\",\"\")","v":""},"Galones",null,0,0,0,null,{"$f":"+D297*$H$297","v":0},{"$f":"+E297*$H$297","v":0},{"$f":"+F297*$H$297","v":0},{"$f":"+G297*$H$297","v":0}]
[]
["II. MANTENIMIENTO"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/.)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Insumos",null,null,null,null,null,null,{"$f":"+I303","v":0},{"$f":"+J303","v":0},{"$f":"+K303","v":0},{"$f":"+L303","v":0}]
[null,"Repuestos","Global",null,{"$f":"+D303","v":0},{"$f":"+E303","v":0},{"$f":"+F303","v":0},null,{"$f":"+D303*$H$303","v":0},{"$f":"+E303*$H$303","v":0},{"$f":"+F303*$H$303","v":0},{"$f":"+G303*$H$303","v":0}]
[null,"ii. Servicios ",null,null,null,null,null,null,{"$f":"+I305+I307","v":0},{"$f":"+J305+J307","v":0},{"$f":"+K305+K307","v":0},{"$f":"+L305+L307","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Lavado y Engrase de minicargador\",\"\")","v":""},"Servicio",null,{"$f":"+D305","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},null,{"$f":"+D305*$H$305","v":0},{"$f":"+E305*$H$305","v":0},{"$f":"+F305*$H$305","v":0},{"$f":"+G305*$H$305","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=10),\"Lavado y Engrase de vehículos volteadora\",\"\")","v":""},"Servicio",null,{"$f":"+D306","v":0},0,0,null,{"$f":"+D306*$H$306","v":0},{"$f":"+E306*$H$306","v":0},{"$f":"+F306*$H$306","v":0},{"$f":"+G306*$H$306","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$C$347>=2),\"Revisión técnica y otros\",\"\")","v":""},"Global",null,0,0,0,null,{"$f":"+D307*$H$307","v":0},{"$f":"+E307*$H$307","v":0},{"$f":"+F307*$H$307","v":0},{"$f":"+G307*$H$307","v":0}]
[]
["COSTO DE OPERACIÓN Y MANTENIMIENTO PARA VALORIZACIÓN DE RESIDUOS SÓLIDOS INORGÁNICOS "]
[]
["I. OPERACIÓN"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/.)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Personal",null,null,null,null,null,null,{"$f":"+I315","v":0},{"$f":"+J315","v":0},{"$f":"+K315","v":0},{"$f":"+L315","v":0}]
[null,"Operario","Operario",null,null,null,null,null,{"$f":"+D315*$H$315","v":0},{"$f":"+E315*$H$248","v":0},{"$f":"+F315*$H$248","v":0},{"$f":"+G315*$H$248","v":0}]
[null,"ii. Equipos y/o herramientas",null,null,null,null,null,null,{"$f":"SUM(I318:I327)","v":0},{"$f":"SUM(J318:J327)","v":0},{"$f":"SUM(K318:K327)","v":0},{"$f":"SUM(L318:L327)","v":0}]
[null,"Recojedor metálico","Unidad",null,null,null,null,null,{"$f":"+D317*$H$317","v":0},{"$f":"+E317*$H$317","v":0},{"$f":"+F317*$H$317","v":0},{"$f":"+G317*$H$317","v":0}]
[null,"Escoba de paja","Unidad",null,null,null,null,null,{"$f":"+D318*$H$318","v":0},{"$f":"+E318*$H$318","v":0},{"$f":"+F318*$H$318","v":0},{"$f":"+G318*$H$318","v":0}]
[null,"Extintor","Unidad",null,null,null,null,null,{"$f":"+D319*$H$319","v":0},{"$f":"+E319*$H$319","v":0},{"$f":"+F319*$H$319","v":0},{"$f":"+G319*$H$319","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347<4),\"Trinche\",\"\")","v":"Trinche"},"Unidad",null,null,null,null,null,{"$f":"+D320*$H$320","v":0},{"$f":"+E320*$H$320","v":0},{"$f":"+F320*$H$320","v":0},{"$f":"+G320*$H$320","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347<4),\"Costales (millares) 1 m3\",\"\")","v":"Costales (millares) 1 m3"},"Unidad",null,null,null,null,null,{"$f":"+D321*$H$321","v":0},{"$f":"+E321*$H$321","v":0},{"$f":"+F321*$H$321","v":0},{"$f":"+G321*$H$321","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347<4),\"Costales (millares) 0.4 m3\",\"\")","v":"Costales (millares) 0.4 m3"},"Unidad",null,null,null,null,null,{"$f":"+D322*$H$322","v":0},{"$f":"+E322*$H$322","v":0},{"$f":"+F322*$H$322","v":0},{"$f":"+G322*$H$322","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347<4),\"Mesa de Segregación\",\"\")","v":"Mesa de Segregación"},"Unidad",null,null,null,null,null,{"$f":"+D323*$H$323","v":0},{"$f":"+E323*$H$323","v":0},{"$f":"+F323*$H$323","v":0},{"$f":"+G323*$H$323","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Kit Herramientas (Martillo, desarmador, alicate, etc.)\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D324*$H$324","v":0},{"$f":"+E324*$H$324","v":0},{"$f":"+F324*$H$324","v":0},{"$f":"+G324*$H$324","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Lampas\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D325*$H$325","v":0},{"$f":"+E325*$H$325","v":0},{"$f":"+F325*$H$325","v":0},{"$f":"+G325*$H$325","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Zarandas\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D326*$H$326","v":0},{"$f":"+E326*$H$326","v":0},{"$f":"+F326*$H$326","v":0},{"$f":"+G326*$H$326","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Sacas de rafia de 1 m3\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D327*$H$327","v":0},{"$f":"+E327*$H$327","v":0},{"$f":"+F327*$H$327","v":0},{"$f":"+G327*$H$327","v":0}]
[null,"iii. Equipos de Protección personal ( EPPs ) ",null,null,null,null,null,null,{"$f":"SUM(I329:I339)","v":0},{"$f":"SUM(J329:J339)","v":0},{"$f":"SUM(K329:K339)","v":0},{"$f":"SUM(L329:L339)","v":0}]
[null,"Camisaco con cinta refrexiva","Unidad",null,null,null,null,null,{"$f":"+D329*$H$329","v":0},{"$f":"+E329*$H$329","v":0},{"$f":"+F329*$H$329","v":0},{"$f":"+G329*$H$329","v":0}]
[null,"Pantalón con cinta reflexiva","Unidad",null,null,null,null,null,{"$f":"+D330*$H$330","v":0},{"$f":"+E330*$H$330","v":0},{"$f":"+F330*$H$330","v":0},{"$f":"+G330*$H$330","v":0}]
[null,"Polos ","Unidad",null,null,null,null,null,{"$f":"+D331*$H$331","v":0},{"$f":"+E331*$H$331","v":0},{"$f":"+F331*$H$331","v":0},{"$f":"+G331*$H$331","v":0}]
[null,"Gorro taslan","Unidad",null,null,null,null,null,{"$f":"+D332*$H$332","v":0},{"$f":"+E332*$H$332","v":0},{"$f":"+F332*$H$332","v":0},{"$f":"+G332*$H$332","v":0}]
[null,"Poncho impermeable","Unidad",null,null,null,null,null,{"$f":"+D333*$H$333","v":0},{"$f":"+E333*$H$333","v":0},{"$f":"+F333*$H$333","v":0},{"$f":"+G333*$H$333","v":0}]
[null,"Lentes ","Unidad",null,null,null,null,null,{"$f":"+D334*$H$334","v":0},{"$f":"+E334*$H$334","v":0},{"$f":"+F334*$H$334","v":0},{"$f":"+G334*$H$334","v":0}]
[null,"Guantes de cuero pulido","Unidad",null,null,null,null,null,{"$f":"+D335*$H$335","v":0},{"$f":"+E335*$H$335","v":0},{"$f":"+F335*$H$335","v":0},{"$f":"+G335*$H$335","v":0}]
[null,"Mascrillas con filtros","Unidad",null,null,null,null,null,{"$f":"+D336*$H$336","v":0},{"$f":"+E336*$H$336","v":0},{"$f":"+F336*$H$336","v":0},{"$f":"+G336*$H$336","v":0}]
[null,"Botín de cuero con punta de acero","Unidad",null,null,null,null,null,{"$f":"+D337*$H$337","v":0},{"$f":"+E337*$H$337","v":0},{"$f":"+F337*$H$337","v":0},{"$f":"+G337*$H$337","v":0}]
[null,"Fajas","Unidad",null,null,null,null,null,{"$f":"+D338*$H$338","v":0},{"$f":"+E338*$H$338","v":0},{"$f":"+F338*$H$338","v":0},{"$f":"+G338*$H$338","v":0}]
[null,"Chalecos con cinta reflexiva","Unidad",null,null,null,null,null,{"$f":"+D339*$H$339","v":0},{"$f":"+E339*$H$339","v":0},{"$f":"+F339*$H$339","v":0},{"$f":"+G339*$H$339","v":0}]
[null,"iv. Insumos",null,null,null,null,null,null,{"$f":"+SUM(I341:I344)","v":0},{"$f":"+SUM(J341:J344)","v":0},{"$f":"+SUM(K341:K344)","v":0},{"$f":"+SUM(L341:L344)","v":0}]
[null,"Útiles de aseo","Global",null,null,null,null,null,{"$f":"+D341*$H$341","v":0},{"$f":"+E341*$H$341","v":0},{"$f":"+F341*$H$341","v":0},{"$f":"+G341*$H$341","v":0}]
[null,"Botiquín","Global",null,null,null,null,null,{"$f":"+D342*$H$342","v":0},{"$f":"+E342*$H$342","v":0},{"$f":"+F342*$H$342","v":0},{"$f":"+G342*$H$342","v":0}]
[null,"Bolsas de rafia de 1 m3 (Zacas)","Millares",null,null,null,null,null,{"$f":"+D343*$H$343","v":0},{"$f":"+E343*$H$343","v":0},{"$f":"+F343*$H$343","v":0},{"$f":"+G343*$H$343","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347<4),\"Bolsas de rafia de 150 litros\",\"\")","v":"Bolsas de rafia de 150 litros"},"Millares",null,null,null,null,null,{"$f":"+D344*$H$344","v":0},{"$f":"+E344*$H$344","v":0},{"$f":"+F344*$H$344","v":0},{"$f":"+G344*$H$344","v":0}]
[null,"v. Servicios",null,null,null,null,null,null,{"$f":"SUM(I346:I348)","v":0},{"$f":"SUM(J346:J348)","v":0},{"$f":"SUM(K346:K348)","v":0},{"$f":"SUM(L346:L348)","v":0}]
[null,"Calibración de Balanzas","Global",null,null,null,null,null,{"$f":"+D346*$H$346","v":0},{"$f":"+E346*$H$346","v":0},{"$f":"+F346*$H$346","v":0},{"$f":"+G346*$H$346","v":0}]
[null,"Servicio de agua y desague","servicio",null,null,null,null,null,{"$f":"+D347*$H$347","v":0},{"$f":"+E347*$H$347","v":0},{"$f":"+F347*$H$347","v":0},{"$f":"+G347*$H$347","v":0}]
[null,"Servicio eléctrico","servicio",null,null,null,null,null,{"$f":"+D348*$H$348","v":0},{"$f":"+E348*$H$348","v":0},{"$f":"+F348*$H$348","v":0},{"$f":"+G348*$H$348","v":0}]
[null,"vi.  Insumos ",null,null,null,null,null,null,{"$f":"SUM(I350:I362)","v":0},{"$f":"SUM(J350:J362)","v":0},{"$f":"SUM(K350:K362)","v":0},{"$f":"SUM(L350:L362)","v":0}]
[null,"Grasa amarilla (1kg/3 meses) prensa hidraulica","kg",null,null,null,null,null,{"$f":"+D350*$H$350","v":0},{"$f":"+E350*$H$350","v":0},{"$f":"+F350*$H$350","v":0},{"$f":"+G350*$H$350","v":0}]
[null,"Grasa amarilla (1kg/3 meses) montacarga manual","kg",null,null,null,null,null,{"$f":"+D351*$H$351","v":0},{"$f":"+E351*$H$351","v":0},{"$f":"+F351*$H$351","v":0},{"$f":"+G351*$H$351","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>4,'Planteamiento Técnico'!$J$347<=50),\"Grasa amarilla (1kg/3 meses/ faja transportadora)\",\"\")","v":""},"kg",null,null,null,null,null,{"$f":"+D352*$H$352","v":0},{"$f":"+E352*$H$352","v":0},{"$f":"+F352*$H$352","v":0},{"$f":"+G352*$H$352","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Grasa amarilla (1kg/3 meses/criba tambor)\",\"\")","v":""},"kg",null,null,null,null,null,{"$f":"+D353*$H$353","v":0},{"$f":"+E353*$H$353","v":0},{"$f":"+F353*$H$353","v":0},{"$f":"+G353*$H$353","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Grasa amarilla (1kg/3 meses/ minicargador)\",\"\")","v":""},"kg",null,null,null,null,null,{"$f":"+D354*$H$354","v":0},{"$f":"+E354*$H$354","v":0},{"$f":"+F354*$H$354","v":0},{"$f":"+G354*$H$354","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Filtro de petreoleo ( 1 und x mes x vehículo)\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D355*$H$355","v":0},{"$f":"+E355*$H$355","v":0},{"$f":"+F355*$H$355","v":0},{"$f":"+G355*$H$355","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Filtro de aceite ( 1 und x 6 meses x vehículo montacarga hidraulica)\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D356*$H$356","v":0},{"$f":"+E356*$H$356","v":0},{"$f":"+F356*$H$356","v":0},{"$f":"+G356*$H$356","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Filtro de aire (primario y secundario) minicargador\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D357*$H$357","v":0},{"$f":"+E357*$H$357","v":0},{"$f":"+F357*$H$357","v":0},{"$f":"+G357*$H$357","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Filtro secador de aire\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D358*$H$358","v":0},{"$f":"+E358*$H$358","v":0},{"$f":"+F358*$H$358","v":0},{"$f":"+G358*$H$358","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Filtro hidráulico montacarga hidraulica\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D359*$H$359","v":0},{"$f":"+E359*$H$359","v":0},{"$f":"+F359*$H$359","v":0},{"$f":"+G359*$H$359","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Llantas Delanteras set completo\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D360*$H$360","v":0},{"$f":"+E360*$H$360","v":0},{"$f":"+F360*$H$360","v":0},{"$f":"+G360*$H$360","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Llantas Traseras set completo\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D361*$H$361","v":0},{"$f":"+E361*$H$361","v":0},{"$f":"+F361*$H$361","v":0},{"$f":"+G361*$H$361","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Baterías\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D362*$H$362","v":0},{"$f":"+E362*$H$362","v":0},{"$f":"+F362*$H$362","v":0},{"$f":"+G362*$H$362","v":0}]
[null,"vii. Servicios",null,null,null,null,null,null,{"$f":"SUM(I364:I369)","v":0},{"$f":"SUM(J364:J369)","v":0},{"$f":"SUM(K364:K369)","v":0},{"$f":"SUM(L364:L369)","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Póliza de seguros para vehiculos montacarga hidraulica\",\"\")","v":""},"Servicio",null,null,null,null,null,{"$f":"+D364*$H$364","v":0},{"$f":"+E364*$H$364","v":0},{"$f":"+F364*$H$364","v":0},{"$f":"+G364*$H$364","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"SOAT para vehículos montacarga hidraulica\",\"\")","v":""},"Servicio",null,null,null,null,null,{"$f":"+D365*$H$365","v":0},{"$f":"+E365*$H$365","v":0},{"$f":"+F365*$H$365","v":0},{"$f":"+G365*$H$365","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Aceite de motor montacarga hidrailica\",\"\")","v":""},"Servicio",null,null,null,null,null,{"$f":"+D366*$H$366","v":0},{"$f":"+E366*$H$366","v":0},{"$f":"+F366*$H$366","v":0},{"$f":"+G366*$H$366","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Aceite de caja montacarga hiraulica\",\"\")","v":""},"Servicio",null,null,null,null,null,{"$f":"+D367*$H$367","v":0},{"$f":"+E367*$H$367","v":0},{"$f":"+F367*$H$367","v":0},{"$f":"+G367*$H$367","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Aceite de trasmisión montacarga hidrailica\",\"\")","v":""},"Servicio",null,null,null,null,null,{"$f":"+D368*$H$368","v":0},{"$f":"+E368*$H$368","v":0},{"$f":"+F368*$H$368","v":0},{"$f":"+G368*$H$368","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Sistema hidráulico (cambio al año) minicargador\",\"\")","v":""},"Servicio",null,null,null,null,null,{"$f":"+D369*$H$369","v":0},{"$f":"+E369*$H$369","v":0},{"$f":"+F369*$H$369","v":0},{"$f":"+G369*$H$369","v":0}]
[null,"viii. Combustibles",null,null,null,null,null,null,{"$f":"+I371","v":0},{"$f":"+J371","v":0},{"$f":"+K371","v":0},{"$f":"+L371","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Petroleo para vehiculo montacarga hidraulica\",\"\")","v":""},"Galones",null,null,null,null,null,{"$f":"+D371*$H$371","v":0},{"$f":"+E371*$H$371","v":0},{"$f":"+F371*$H$371","v":0},{"$f":"+G371*$H$371","v":0}]
[]
[]
["II. MANTENIMIENTO"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/.)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Insumos",null,null,null,null,null,null,{"$f":"+I378","v":0},{"$f":"+J378","v":0},{"$f":"+K378","v":0},{"$f":"+L378","v":0}]
[null,"Repuestos","Global",null,null,null,null,1,{"$f":"+D378*$H$378","v":0},{"$f":"+E378*$H$378","v":0},{"$f":"+F378*$H$378","v":0},{"$f":"+G378*$H$378","v":0}]
[null,"ii. Servicios ",null,null,null,null,null,null,{"$f":"SUM(I380:I384)","v":0},{"$f":"SUM(J380:J384)","v":0},{"$f":"SUM(K380:K384)","v":0},{"$f":"SUM(L380:L384)","v":0}]
[null,"Prensa Hidráulica","Servicio",null,null,null,null,1,{"$f":"+D380*$H$380","v":0},{"$f":"+E380*$H$380","v":0},{"$f":"+F380*$H$380","v":0},{"$f":"+G380*$H$380","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Lavado y Engrase de montacarga hidraulica\",\"\")","v":""},"Servicio",null,null,null,null,1,{"$f":"+D381*$H$381","v":0},{"$f":"+E381*$H$381","v":0},{"$f":"+F381*$H$381","v":0},{"$f":"+G381*$H$381","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=4),\"Revisión técnica y otros\",\"\")","v":""},"Global",null,null,null,null,1,{"$f":"+D382*$H$382","v":0},{"$f":"+E382*$H$382","v":0},{"$f":"+F382*$H$382","v":0},{"$f":"+G382*$H$382","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>4,'Planteamiento Técnico'!$J$347<=50),\"Lavado y Engrase de faja transportadora\",\"\")","v":""},"Servicio",null,null,null,null,1,{"$f":"+D383*$H$383","v":0},{"$f":"+E383*$H$383","v":0},{"$f":"+F383*$H$383","v":0},{"$f":"+G383*$H$383","v":0}]
[null,{"$f":"IF(AND('Planteamiento Técnico'!$J$347>=50),\"Criba Tambor\",\"\")","v":""},"Servicio",null,null,null,null,1,{"$f":"+D384*$H$384","v":0},{"$f":"+E384*$H$384","v":0},{"$f":"+F384*$H$384","v":0},{"$f":"+G384*$H$384","v":0}]
[]
[]
["COSTO DE OPERACIÓN Y MANTENIMIENTO PARA DISPOSICIÓN FINAL "]
[]
["I. OPERACIÓN"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/.)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Personal",null,null,null,null,null,null,{"$f":"+I393+I394","v":0},{"$f":"+J393+J394","v":0},{"$f":"+K393+K394","v":0},{"$f":"+L393+L394","v":0}]
[null,"Operario","Operario",null,null,null,null,null,{"$f":"+D393*$H$393","v":0},{"$f":"+E393*$H$393","v":0},{"$f":"+F393*$H$393","v":0},{"$f":"+G393*$H$393","v":0}]
[null,"Maquinista","Operario",null,null,null,null,null,{"$f":"+D394*$H$394","v":0},{"$f":"+E394*$H$394","v":0},{"$f":"+F394*$H$394","v":0},{"$f":"+G394*$H$394","v":0}]
[null,"ii. Equipos y/o herramientas",null,null,null,null,null,null,{"$f":"SUM(I396:I402)","v":0},{"$f":"SUM(J396:J402)","v":0},{"$f":"SUM(K396:K402)","v":0},{"$f":"SUM(L396:L402)","v":0}]
[null,"Picos","Unidad",null,null,null,null,null,{"$f":"+D396*$H$396","v":0},{"$f":"+E396*$H$396","v":0},{"$f":"+F396*$H$396","v":0},{"$f":"+G396*$H$396","v":0}]
[null,"Lampas","Unidad",null,null,null,null,null,{"$f":"+D397*$H$397","v":0},{"$f":"+E397*$H$397","v":0},{"$f":"+F397*$H$397","v":0},{"$f":"+G397*$H$397","v":0}]
[null,"Carretilla de construcción ","Unidad",null,null,null,null,null,{"$f":"+D398*$H$398","v":0},{"$f":"+E398*$H$398","v":0},{"$f":"+F398*$H$398","v":0},{"$f":"+G398*$H$398","v":0}]
[null,"Rastrillo metálico","Unidad",null,null,null,null,null,{"$f":"+D399*$H$399","v":0},{"$f":"+E399*$H$399","v":0},{"$f":"+F399*$H$399","v":0},{"$f":"+G399*$H$399","v":0}]
[null,"Extintor","Unidad",null,null,null,null,null,{"$f":"+D400*$H$400","v":0},{"$f":"+E400*$H$400","v":0},{"$f":"+F400*$H$400","v":0},{"$f":"+G400*$H$400","v":0}]
[null,"Trinche","Unidad",null,null,null,null,null,{"$f":"+D401*$H$401","v":0},{"$f":"+E401*$H$401","v":0},{"$f":"+F401*$H$401","v":0},{"$f":"+G401*$H$401","v":0}]
[null,{"$f":"IF(AND('Demanda Oferta'!$G$42<=6),\"Rodillo de compactación final\",\"\")","v":"Rodillo de compactación final"},"Unidad",null,null,null,null,null,{"$f":"+D402*$H$402","v":0},{"$f":"+E402*$H$402","v":0},{"$f":"+F402*$H$402","v":0},{"$f":"+G402*$H$402","v":0}]
[null,"iii. Equipos de Protección personal ( EPPs ) Operarios de Relleno",null,null,null,null,null,null,{"$f":"SUM(I404:I413)","v":0},{"$f":"SUM(J404:J413)","v":0},{"$f":"SUM(K404:K413)","v":0},{"$f":"SUM(L404:L413)","v":0}]
[null,"Camisaco","Unidad",null,null,null,null,null,{"$f":"+D404*$H$404","v":0},{"$f":"+E404*$H$404","v":0},{"$f":"+F404*$H$404","v":0},{"$f":"+G404*$H$404","v":0}]
[null,"Pantalón de drill ","Unidad",null,null,null,null,null,{"$f":"+D405*$H$405","v":0},{"$f":"+E405*$H$405","v":0},{"$f":"+F405*$H$405","v":0},{"$f":"+G405*$H$405","v":0}]
[null,"Polos ","Unidad",null,null,null,null,null,{"$f":"+D406*$H$406","v":0},{"$f":"+E406*$H$406","v":0},{"$f":"+F406*$H$406","v":0},{"$f":"+G406*$H$406","v":0}]
[null,"Gorro taslan","Unidad",null,null,null,null,null,{"$f":"+D407*$H$407","v":0},{"$f":"+E407*$H$407","v":0},{"$f":"+F407*$H$407","v":0},{"$f":"+G407*$H$407","v":0}]
[null,"Poncho ","Unidad",null,null,null,null,null,{"$f":"+D408*$H$408","v":0},{"$f":"+E408*$H$408","v":0},{"$f":"+F408*$H$408","v":0},{"$f":"+G408*$H$408","v":0}]
[null,"Lentes ","Unidad",null,null,null,null,null,{"$f":"+D409*$H$409","v":0},{"$f":"+E409*$H$409","v":0},{"$f":"+F409*$H$409","v":0},{"$f":"+G409*$H$409","v":0}]
[null,"Guantes de cuero reforzados","Unidad",null,null,null,null,null,{"$f":"+D410*$H$410","v":0},{"$f":"+E410*$H$410","v":0},{"$f":"+F410*$H$410","v":0},{"$f":"+G410*$H$410","v":0}]
[null,"Mascarilla de doble filtro contra polvo y gases","Unidad",null,null,null,null,null,{"$f":"+D411*$H$411","v":0},{"$f":"+E411*$H$411","v":0},{"$f":"+F411*$H$411","v":0},{"$f":"+G411*$H$411","v":0}]
[null,"Filtros para mascarilla","Unidad",null,null,null,null,null,{"$f":"+D412*$H$412","v":0},{"$f":"+E412*$H$412","v":0},{"$f":"+F412*$H$412","v":0},{"$f":"+G412*$H$412","v":0}]
[null,"Botín de cuero con punta de acero","Unidad",null,null,null,null,null,{"$f":"+D413*$H$413","v":0},{"$f":"+E413*$H$413","v":0},{"$f":"+F413*$H$413","v":0},{"$f":"+G413*$H$413","v":0}]
[null,"iii. Insumos",null,null,null,null,null,null,{"$f":"+SUM(I415:I417)","v":0},{"$f":"+SUM(J415:J417)","v":0},{"$f":"+SUM(K415:K417)","v":0},{"$f":"+SUM(L415:L417)","v":0}]
[null,"Útiles de aseo","Global",null,null,null,null,null,{"$f":"+D415*$H$415","v":0},{"$f":"+E415*$H$415","v":0},{"$f":"+F415*$H$415","v":0},{"$f":"+G415*$H$415","v":0}]
[null,"Botiquín","Global",null,null,null,null,null,{"$f":"+D416*$H$416","v":0},{"$f":"+E416*$H$416","v":0},{"$f":"+F416*$H$416","v":0},{"$f":"+G416*$H$416","v":0}]
[null,"Bolsas de Polietileno 120L","Millares",null,null,null,null,null,{"$f":"+D417*$H$417","v":0},{"$f":"+E417*$H$417","v":0},{"$f":"+F417*$H$417","v":0},{"$f":"+G417*$H$417","v":0}]
[null,"iv. Combustible",null,null,null,null,null,null,{"$f":"+I419+I420","v":0},{"$f":"+J419+J420","v":0},{"$f":"+K419+K420","v":0},{"$f":"+L419+L420","v":0}]
[null,"Combustible para generador eléctrico (Galones)","Galones",null,null,null,null,null,{"$f":"+D419*$H$419","v":0},{"$f":"+E419*$H$419","v":0},{"$f":"+F419*$H$419","v":0},{"$f":"+G419*$H$419","v":0}]
[null,"Combustible para maquinarias","Galones",null,null,null,null,null,{"$f":"+D420*$H$420","v":0},{"$f":"+E420*$H$420","v":0},{"$f":"+F420*$H$420","v":0},{"$f":"+G420*$H$420","v":0}]
[null,"v.  Insumos para vehículos",null,null,null,null,null,null,{"$f":"SUM(I422:I435)","v":0},{"$f":"SUM(J422:J435)","v":0},{"$f":"SUM(K422:K435)","v":0},{"$f":"SUM(L422:L435)","v":0}]
[null,"Grasa amarilla (1kg/3 meses/ minicargador)","kg",null,null,null,null,null,{"$f":"+D422*$H$422","v":0},{"$f":"+E422*$H$422","v":0},{"$f":"+F422*$H$422","v":0},{"$f":"+G422*$H$422","v":0}]
[null,"Filtro de petróleo ( 1 und x mes x vehículo)","Unidad",null,null,null,null,null,{"$f":"+D423*$H$423","v":0},{"$f":"+E423*$H$423","v":0},{"$f":"+F423*$H$423","v":0},{"$f":"+G423*$H$423","v":0}]
[null,"Filtro de aceite ( 1 und x 6 meses x vehículo minicargador)","Unidad",null,null,null,null,null,{"$f":"+D424*$H$424","v":0},{"$f":"+E424*$H$424","v":0},{"$f":"+F424*$H$424","v":0},{"$f":"+G424*$H$424","v":0}]
[null,"Filtro de aire (primario y secundario) minicargador","Unidad",null,null,null,null,null,{"$f":"+D425*$H$425","v":0},{"$f":"+E425*$H$425","v":0},{"$f":"+F425*$H$425","v":0},{"$f":"+G425*$H$425","v":0}]
[null,"Filtro secador de aire","Unidad",null,null,null,null,null,{"$f":"+D426*$H$426","v":0},{"$f":"+E426*$H$426","v":0},{"$f":"+F426*$H$426","v":0},{"$f":"+G426*$H$426","v":0}]
[null,"Filtro hidráulico minicargador","Unidad",null,null,null,null,null,{"$f":"+D427*$H$427","v":0},{"$f":"+E427*$H$427","v":0},{"$f":"+F427*$H$427","v":0},{"$f":"+G427*$H$427","v":0}]
[null,"Llantas Delanteras set completo","Unidad",null,null,null,null,null,{"$f":"+D428*$H$428","v":0},{"$f":"+E428*$H$428","v":0},{"$f":"+F428*$H$428","v":0},{"$f":"+G428*$H$428","v":0}]
[null,"Llantas Traseras set completo","Unidad",null,null,null,null,null,{"$f":"+D429*$H$429","v":0},{"$f":"+E429*$H$429","v":0},{"$f":"+F429*$H$429","v":0},{"$f":"+G429*$H$429","v":0}]
[null,"Baterías","Unidad",null,null,null,null,null,{"$f":"+D430*$H$430","v":0},{"$f":"+E430*$H$430","v":0},{"$f":"+F430*$H$430","v":0},{"$f":"+G430*$H$430","v":0}]
[null,{"$f":"IF(AND('Demanda Oferta'!$G$42>50),\"Grasa amarilla (1kg/3 meses/ compactador con ruedas de acero pata de cabra)\",\"\")","v":""},"kg",null,null,null,null,null,{"$f":"+D431*$H$431","v":0},{"$f":"+E431*$H$431","v":0},{"$f":"+F431*$H$431","v":0},{"$f":"+G431*$H$431","v":0}]
[null,{"$f":"IF(AND('Demanda Oferta'!$G$42>50),\"Grasa amarilla (1kg/3 meses/ Volquete)\",\"\")","v":""},"kg",null,null,null,null,null,{"$f":"+D432*$H$432","v":0},{"$f":"+E432*$H$432","v":0},{"$f":"+F432*$H$432","v":0},{"$f":"+G432*$H$432","v":0}]
[null,{"$f":"IF(AND('Demanda Oferta'!$G$42>50),\"Filtro de petreoleo ( 1 und x mes x compatactador rueda de acero)\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D433*$H$433","v":0},{"$f":"+E433*$H$433","v":0},{"$f":"+F433*$H$433","v":0},{"$f":"+G433*$H$433","v":0}]
[null,{"$f":"IF(AND('Demanda Oferta'!$G$42>50),\"Filtro hidraulico para compactador rueda de acero pata de cabra\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D434*$H$434","v":0},{"$f":"+E434*$H$434","v":0},{"$f":"+F434*$H$434","v":0},{"$f":"+G434*$H$434","v":0}]
[null,{"$f":"IF(AND('Demanda Oferta'!$G$42>50),\"Filtro hidráulico de volquete\",\"\")","v":""},"Unidad",null,null,null,null,null,{"$f":"+D435*$H$435","v":0},{"$f":"+E435*$H$435","v":0},{"$f":"+F435*$H$435","v":0},{"$f":"+G435*$H$435","v":0}]
[null,"vi. Servicios",null,null,null,null,null,null,{"$f":"SUM(I437:I442)","v":0},{"$f":"SUM(J437:J442)","v":0},{"$f":"SUM(K437:K442)","v":0},{"$f":"SUM(L437:L442)","v":0}]
[null,"Póliza de seguros para vehículos ","Servicio",null,null,null,null,null,{"$f":"+D437*$H$437","v":0},{"$f":"+E437*$H$437","v":0},{"$f":"+F437*$H$437","v":0},{"$f":"+G437*$H$437","v":0}]
[null,"SOAT para vehículos ","Servicio",null,null,null,null,null,{"$f":"+D438*$H$438","v":0},{"$f":"+E438*$H$438","v":0},{"$f":"+F438*$H$438","v":0},{"$f":"+G438*$H$438","v":0}]
[null,"Aceite de motor ","Servicio",null,null,null,null,null,{"$f":"+D439*$H$439","v":0},{"$f":"+E439*$H$439","v":0},{"$f":"+F439*$H$439","v":0},{"$f":"+G439*$H$439","v":0}]
[null,"Aceite de caja ","Servicio",null,null,null,null,null,{"$f":"+D440*$H$440","v":0},{"$f":"+E440*$H$440","v":0},{"$f":"+F440*$H$440","v":0},{"$f":"+G440*$H$440","v":0}]
[null,"Aceite de trasmisión ","Servicio",null,null,null,null,null,{"$f":"+D441*$H$441","v":0},{"$f":"+E441*$H$441","v":0},{"$f":"+F441*$H$441","v":0},{"$f":"+G441*$H$441","v":0}]
[null,"Sistema hidráulico (cambio al año) ","Servicio",null,null,null,null,null,{"$f":"+D442*$H$442","v":0},{"$f":"+E442*$H$442","v":0},{"$f":"+F442*$H$442","v":0},{"$f":"+G442*$H$442","v":0}]
[null,"vii. Servicios (Monitoreos Ambientales)",null,null,null,null,null,null,{"$f":"SUM(I444:I446)","v":0},{"$f":"SUM(J444:J446)","v":0},{"$f":"SUM(K444:K446)","v":0},{"$f":"SUM(L444:L446)","v":0}]
[null,"Análisis de Agua","Global",null,null,null,null,null,{"$f":"+D444*$H$444","v":0},{"$f":"+E444*$H$444","v":0},{"$f":"+F444*$H$444","v":0},{"$f":"+G444*$H$444","v":0}]
[null,"Análisis de Aire","Global",null,null,null,null,null,{"$f":"+D445*$H$445","v":0},{"$f":"+E445*$H$445","v":0},{"$f":"+F445*$H$445","v":0},{"$f":"+G445*$H$445","v":0}]
[null,"Análisis de Suelo","Global",null,null,null,null,null,{"$f":"+D446*$H$446","v":0},{"$f":"+E446*$H$446","v":0},{"$f":"+F446*$H$446","v":0},{"$f":"+G446*$H$446","v":0}]
[null,"viii. Servicios (Medidas de mitigación ambiental)",null,null,null,null,null,null,{"$f":"SUM(I448:I451)","v":0},{"$f":"SUM(J448:J451)","v":0},{"$f":"SUM(K448:K451)","v":0},{"$f":"SUM(L448:L451)","v":0}]
[null,"Sistema de control ambiental y sanitario","Global",null,null,null,null,null,{"$f":"+D448*$H$448","v":0},{"$f":"+E448*$H$448","v":0},{"$f":"+F448*$H$448","v":0},{"$f":"+G448*$H$448","v":0}]
[null,"Riego para minimizar las partículas suspendidas","Global",null,null,null,null,null,{"$f":"+D449*$H$449","v":0},{"$f":"+E449*$H$449","v":0},{"$f":"+F449*$H$449","v":0},{"$f":"+G449*$H$449","v":0}]
[null,"Programa preventivo de salud ocupacional","Global",null,null,null,null,null,{"$f":"+D450*$H$450","v":0},{"$f":"+E450*$H$450","v":0},{"$f":"+F450*$H$450","v":0},{"$f":"+G450*$H$450","v":0}]
[null,"Dotación de agua en cisterna para minimización de polvo","Global",null,null,null,null,null,{"$f":"+D451*$H$451","v":0},{"$f":"+E451*$H$451","v":0},{"$f":"+F451*$H$451","v":0},{"$f":"+G451*$H$451","v":0}]
[]
["II. MANTENIMIENTO"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/.)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Insumos",null,null,null,null,null,null,{"$f":"+I457","v":0},{"$f":"+J457","v":0},{"$f":"+K457","v":0},{"$f":"+L457","v":0}]
[null,"Repuestos","Global",null,null,null,null,null,{"$f":"+D457*$H$457","v":0},{"$f":"+E457*$H$457","v":0},{"$f":"+F457*$H$457","v":0},{"$f":"+G457*$H$457","v":0}]
[null,"ii. Servicios ",null,null,null,null,null,null,{"$f":"SUM(I459:I462)","v":0},{"$f":"SUM(J459:J462)","v":0},{"$f":"SUM(K459:K462)","v":0},{"$f":"SUM(L459:L462)","v":0}]
[null,"Lavado y Engrase de minicargador","Servicio",null,null,null,null,null,{"$f":"+D459*$H$459","v":0},{"$f":"+E459*$H$459","v":0},{"$f":"+F459*$H$459","v":0},{"$f":"+G459*$H$459","v":0}]
[null,{"$f":"IF(AND('Demanda Oferta'!$G$36>50),\"Lavado y engrase de compactador de rueda de acero pata de cabra y/o oruga\",\"\")","v":""},"Servicio",null,null,null,null,null,{"$f":"+D460*$H$460","v":0},{"$f":"+E460*$H$460","v":0},{"$f":"+F460*$H$460","v":0},{"$f":"+G460*$H$460","v":0}]
[null,{"$f":"IF(AND('Demanda Oferta'!$G$36>50),\"Lavado y engrase de camión volquete\",\"\")","v":""},"Servicio",null,null,null,null,null,{"$f":"+D461*$H$461","v":0},{"$f":"+E461*$H$461","v":0},{"$f":"+F461*$H$461","v":0},{"$f":"+G461*$H$461","v":0}]
[null,{"$f":"IF(AND('Demanda Oferta'!$G$36>50),\"Revisión técnica y otros\",\"\")","v":""},"Global",null,null,null,null,null,{"$f":"+D462*$H$462","v":0},{"$f":"+E462*$H$462","v":0},{"$f":"+F462*$H$462","v":0},{"$f":"+G462*$H$462","v":0}]
[]
[]
["COSTO DE OPERACIÓN PARA GESTIÓN"]
[]
["I. OPERACIÓN"]
[]
[null,"Descripción","Unidad","Requerimiento anual\n(año 1 - año 3)","Requerimiento anual \n(año 4 - año 6)","Requerimiento anual \n(año 7 - año 9)","Requerimiento anual \nal año 10","Costo Unitario (S/.)","Costo a precios mercado (S/) (año 1 - año 3)","Costo a precios mercado (S/) (año 4 - año 6)","Costo a precios mercado (S/) (año 7 - año 9)","Costo a precios mercado (S/) (año 10)"]
[null,"i. Personal",null,null,null,null,null,null,{"$f":"+I471+I472","v":0},{"$f":"+J471+J472","v":0},{"$f":"+K471+K472","v":0},{"$f":"+L471+L472","v":0}]
[null,"Supervisor","Operario",null,null,null,null,null,{"$f":"+D471*$H$471","v":0},{"$f":"+E471*$H$471","v":0},{"$f":"+F471*$H$471","v":0},{"$f":"+G471*$H$471","v":0}]
[null,"Asistente","Operario",null,null,null,null,null,{"$f":"+D472*$H$472","v":0},{"$f":"+E472*$H$472","v":0},{"$f":"+F472*$H$472","v":0},{"$f":"+G472*$H$472","v":0}]
[null,"ii. Combustible",null,null,null,null,null,null,{"$f":"+I474+I478","v":0},{"$f":"+J474+J478","v":0},{"$f":"+K474+K478","v":0},{"$f":"+L474+L478","v":0}]
[null,"Combustible vehículo","Galones",null,null,null,null,null,{"$f":"+D474*$H$474","v":0},{"$f":"+E474*$H$474","v":0},{"$f":"+F474*$H$474","v":0},{"$f":"+G474*$H$474","v":0}]
[null,"iii. Servicios",null,null,null,null,null,null,{"$f":"SUM(I476:I478)","v":0},{"$f":"SUM(J476:J478)","v":0},{"$f":"SUM(K476:K478)","v":0},{"$f":"SUM(L476:L478)","v":0}]
[null,"Póliza de seguros para vehículos ","Servicio",null,null,null,null,null,{"$f":"+D476*$H$476","v":0},{"$f":"+E476*$H$476","v":0},{"$f":"+F476*$H$476","v":0},{"$f":"+G476*$H$476","v":0}]
[null,"SOAT para vehículos ","Servicio",null,null,null,null,null,{"$f":"+D477*$H$477","v":0},{"$f":"+E477*$H$477","v":0},{"$f":"+F477*$H$477","v":0},{"$f":"+G477*$H$477","v":0}]
[]
[]
["N°","DESCRIPCIÓN","COSTOS DE OPERACIÓN Y MANTENIMIENTO\n (S/.)",null,null,null,null,null,null,null,null,null,"TOTAL"]
[null,null,1,2,3,4,5,6,7,8,9,10]
[1,"OPERACIÓN",{"$f":"SUM(C483:C487)","v":0},0,0,0,0,0,0,{"$f":"SUM(J483:J487)","v":0},{"$f":"SUM(K483:K487)","v":0},{"$f":"SUM(L483:L487)","v":0},{"$f":"SUM(M483:M487)","v":0}]
[1.1000000000000001,"Personal ",{"$f":"+'O&M'!$I$18+'O&M'!$I$59+'O&M'!$I$106+'O&M'!$I$170+'O&M'!$I$247+'O&M'!$I$314+'O&M'!$I$392+I470","v":0},{"$f":"+C483","v":0},{"$f":"+C483","v":0},{"$f":"+'O&M'!$J$18+'O&M'!$J$59+'O&M'!$J$106+'O&M'!$J$170+'O&M'!$J$247+'O&M'!$J$314+'O&M'!$J$392+J470","v":0},{"$f":"+F483","v":0},{"$f":"+F483","v":0},{"$f":"+'O&M'!$K$18+'O&M'!$K$59+'O&M'!$K$106+'O&M'!$K$170+'O&M'!$K$247+'O&M'!$K$314+'O&M'!$K$392+K470","v":0},{"$f":"+I483","v":0},{"$f":"+I483","v":0},{"$f":"+'O&M'!$L$18+'O&M'!$L$59+'O&M'!$L$106+'O&M'!$L$170+'O&M'!$L$247+'O&M'!$L$314+'O&M'!$L$392+L470","v":0},{"$f":"SUM(C483:L483)","v":0}]
[1.2,"Equipos ",{"$f":"+'O&M'!$I$21+'O&M'!$I$32+'O&M'!$I$62+'O&M'!$I$73+'O&M'!$I$109+'O&M'!$I$121+'O&M'!$I$135+'O&M'!$I$173+'O&M'!$I$185+'O&M'!$I$199+'O&M'!$I$249+'O&M'!$I$254+'O&M'!$I$316+'O&M'!$I$328+'O&M'!$I$395+'O&M'!$I$403","v":0},{"$f":"+C484","v":0},{"$f":"+C484","v":0},{"$f":"+'O&M'!$J$21+'O&M'!$J$32+'O&M'!$J$62+'O&M'!$J$73+'O&M'!$J$109+'O&M'!$J$121+'O&M'!$J$135+'O&M'!$J$173+'O&M'!$J$185+'O&M'!$J$199+'O&M'!$J$249+'O&M'!$J$254+'O&M'!$J$316+'O&M'!$J$328+'O&M'!$J$395+'O&M'!$J$403","v":0},{"$f":"+F484","v":0},{"$f":"+F484","v":0},{"$f":"+'O&M'!$K$21+'O&M'!$K$32+'O&M'!$K$62+'O&M'!$K$73+'O&M'!$K$109+'O&M'!$K$121+'O&M'!$K$135+'O&M'!$K$173+'O&M'!$K$185+'O&M'!$K$199+'O&M'!$K$249+'O&M'!$K$254+'O&M'!$K$316+'O&M'!$K$328+'O&M'!$K$395+'O&M'!$K$403","v":0},{"$f":"+I484","v":0},{"$f":"+I484","v":0},{"$f":"+'O&M'!$L$21+'O&M'!$L$32+'O&M'!$L$62+'O&M'!$L$73+'O&M'!$L$109+'O&M'!$L$121+'O&M'!$L$135+'O&M'!$L$173+'O&M'!$L$185+'O&M'!$L$199+'O&M'!$L$249+'O&M'!$L$254+'O&M'!$L$316+'O&M'!$L$328+'O&M'!$L$395+'O&M'!$L$403","v":0},{"$f":"SUM(C484:L484)","v":0}]
[1.3,"Insumos ",{"$f":"+'O&M'!$I$28+'O&M'!$I$69+'O&M'!$I$118+'O&M'!$I$141+'O&M'!$I$182+'O&M'!$I$205+'O&M'!$I$268+'O&M'!$I$276+'O&M'!$I$340+'O&M'!$I$349+'O&M'!$I$414+'O&M'!$I$421","v":0},{"$f":"+C485","v":0},{"$f":"+C485","v":0},{"$f":"+'O&M'!$J$28+'O&M'!$J$69+'O&M'!$J$118+'O&M'!$J$141+'O&M'!$J$182+'O&M'!$J$205+'O&M'!$J$268+'O&M'!$J$276+'O&M'!$J$340+'O&M'!$J$349+'O&M'!$J$414+'O&M'!$J$421","v":0},{"$f":"+F485","v":0},{"$f":"+F485","v":0},{"$f":"+'O&M'!$K$28+'O&M'!$K$69+'O&M'!$K$118+'O&M'!$K$141+'O&M'!$K$182+'O&M'!$K$205+'O&M'!$K$268+'O&M'!$K$276+'O&M'!$K$340+'O&M'!$K$349+'O&M'!$K$414+'O&M'!$K$421","v":0},{"$f":"+I485","v":0},{"$f":"+I485","v":0},{"$f":"+'O&M'!$L$28+'O&M'!$L$69+'O&M'!$L$118+'O&M'!$L$141+'O&M'!$L$182+'O&M'!$L$205+'O&M'!$L$268+'O&M'!$L$276+'O&M'!$L$340+'O&M'!$L$349+'O&M'!$L$414+'O&M'!$L$421","v":0},{"$f":"SUM(C485:L485)","v":0}]
[1.4,"Servicios ",{"$f":"+'O&M'!$I$43+'O&M'!$I$84+'O&M'!$I$151+'O&M'!$I$215+'O&M'!$I$272+'O&M'!$I$286+'O&M'!$I$345+'O&M'!$I$363+'O&M'!$I$436+'O&M'!$I$443+'O&M'!$I$447+I475","v":0},{"$f":"+C486","v":0},{"$f":"+C486","v":0},{"$f":"+'O&M'!$J$43+'O&M'!$J$84+'O&M'!$J$151+'O&M'!$J$215+'O&M'!$J$272+'O&M'!$J$286+'O&M'!$J$345+'O&M'!$J$363+'O&M'!$J$436+'O&M'!$J$443+'O&M'!$J$447+J475","v":0},{"$f":"+F486","v":0},{"$f":"+F486","v":0},{"$f":"+'O&M'!$K$43+'O&M'!$K$84+'O&M'!$K$151+'O&M'!$K$215+'O&M'!$K$272+'O&M'!$K$286+'O&M'!$K$345+'O&M'!$K$363+'O&M'!$K$436+'O&M'!$K$443+'O&M'!$K$447+K475","v":0},{"$f":"+I486","v":0},{"$f":"+I486","v":0},{"$f":"+'O&M'!$L$43+'O&M'!$L$84+'O&M'!$L$151+'O&M'!$L$215+'O&M'!$L$272+'O&M'!$L$286+'O&M'!$L$345+'O&M'!$L$363+'O&M'!$L$436+'O&M'!$L$443+'O&M'!$L$447+L475","v":0},{"$f":"SUM(C486:L486)","v":0}]
[1.5,"Combustibles ",{"$f":"+'O&M'!$I$87+'O&M'!$I$161+'O&M'!$I$225+'O&M'!$I$295+'O&M'!$I$370+'O&M'!$I$418+I473","v":0},{"$f":"+C487","v":0},{"$f":"+C487","v":0},{"$f":"+'O&M'!$J$87+'O&M'!$J$161+'O&M'!$J$225+'O&M'!$J$295+'O&M'!$J$370+'O&M'!$J$418+J473","v":0},{"$f":"+F487","v":0},{"$f":"+F487","v":0},{"$f":"+'O&M'!$K$87+'O&M'!$K$161+'O&M'!$K$225+'O&M'!$K$295+'O&M'!$K$370+'O&M'!$K$418+K473","v":0},{"$f":"+I487","v":0},{"$f":"+I487","v":0},{"$f":"+'O&M'!$L$87+'O&M'!$L$161+'O&M'!$L$225+'O&M'!$L$295+'O&M'!$L$370+'O&M'!$L$418+L473","v":0},{"$f":"SUM(C487:L487)","v":0}]
[2,"MANTENIMIENTO",{"$f":"SUM(C489:C490)","v":0},{"$f":"SUM(D489:D490)","v":0},{"$f":"SUM(E489:E490)","v":0},0,0,{"$f":"SUM(H489:H490)","v":0},0,0,0,0,{"$f":"SUM(M489:M490)","v":0}]
[2.1,"Insumos ",{"$f":"+'O&M'!$I$50+'O&M'!$I$94+'O&M'!$I$235+'O&M'!$I$302+'O&M'!$I$377+'O&M'!$I$456","v":0},{"$f":"+C489","v":0},{"$f":"+C489","v":0},{"$f":"+'O&M'!$J$50+'O&M'!$J$94+'O&M'!$J$235+'O&M'!$J$302+'O&M'!$J$377+'O&M'!$J$456","v":0},{"$f":"+F489","v":0},{"$f":"+F489","v":0},{"$f":"+'O&M'!$K$50+'O&M'!$K$94+'O&M'!$K$235+'O&M'!$K$302+'O&M'!$K$377+'O&M'!$K$456","v":0},{"$f":"+I489","v":0},{"$f":"+I489","v":0},{"$f":"+'O&M'!$L$50+'O&M'!$L$94+'O&M'!$L$235+'O&M'!$L$302+'O&M'!$L$377+'O&M'!$L$456","v":0},{"$f":"SUM(C489:L489)","v":0}]
[2.2000000000000002,"Servicios ",{"$f":"+'O&M'!$I$8+'O&M'!$I$52+'O&M'!$I$96+'O&M'!$I$237+'O&M'!$I$304+'O&M'!$I$379+'O&M'!$I$458","v":0},{"$f":"+C490","v":0},{"$f":"+C490","v":0},{"$f":"+'O&M'!$J$8+'O&M'!$J$52+'O&M'!$J$96+'O&M'!$J$237+'O&M'!$J$304+'O&M'!$J$379+'O&M'!$J$458","v":0},{"$f":"+F490","v":0},{"$f":"+F490","v":0},{"$f":"+'O&M'!$K$8+'O&M'!$K$52+'O&M'!$K$96+'O&M'!$K$237+'O&M'!$K$304+'O&M'!$K$379+'O&M'!$K$458","v":0},{"$f":"+I490","v":0},{"$f":"+I490","v":0},{"$f":"+'O&M'!$L$8+'O&M'!$L$52+'O&M'!$L$96+'O&M'!$L$237+'O&M'!$L$304+'O&M'!$L$379+'O&M'!$L$458","v":0},{"$f":"SUM(C490:L490)","v":0}]
["TOTAL DE ETAPA FUNCIONAMIENTO",null,{"$f":"+C482+C488","v":0},{"$f":"+D482+D488","v":0},0,0,0,0,{"$f":"+I482+I488","v":0},0,0,0,0]

{"sheet":"REINV","index":17,"n_rows":181,"n_cols":14,"rows_kept":181,"cut":false,"hidden":false,"merged":[[0,0,0,12],[9,1,9,6],[12,0,12,12],[17,1,17,6],[25,0,25,12],[3,1,3,9],[149,0,149,12],[171,0,171,1],[174,0,174,12],[180,0,180,1],[144,10,146,13],[133,0,133,1],[142,0,142,1],[23,1,23,4],[57,1,57,4],[98,1,98,4],[107,1,107,4],[80,1,80,4],[66,1,66,4],[48,1,48,4],[109,1,109,4],[136,0,136,12],[88,1,88,6],[90,0,90,12],[100,0,100,12],[82,0,82,12],[111,0,111,12]]}
["REINVERSIONES"]
[]
[]
[null,"REINVERSIÓN PARA EL SERVICIO DE ALMACENAMIENTO "]
[null,"Descripción","Unidad","Requerimiento \n(año 3)","Requerimiento \n(año 6)","Requerimiento\n(año 9)","Costo Unitario (S/)","Costo a precios mercado (S/) (año 3)","Costo a precios mercado (S/) ( año 6)","Costo a precios mercado (S/) (año 9)"]
[null,"Equipamiento"]
[null,"Adquisición de papeleras  de 50 lt con instalación","Unidad",{"$f":"'Planteamiento Técnico'!D37","v":0},{"$f":"'Planteamiento Técnico'!E37","v":0},{"$f":"'Planteamiento Técnico'!F37","v":0},null,{"$f":"+D7*$G$7","v":0},{"$f":"+E7*$G$7","v":0},{"$f":"+F7*$G$7","v":0}]
[null,"Adquisición de Contenedores soterrados","Unidad",{"$f":"'Planteamiento Técnico'!D38","v":0},{"$f":"'Planteamiento Técnico'!E38","v":0},{"$f":"'Planteamiento Técnico'!F38","v":0},null,{"$f":"+D8*$G$8","v":0},{"$f":"+E8*$G$8","v":0},{"$f":"+F8*$G$8","v":0}]
[null,"Contenedores Superficiales","Unidad",{"$f":"'Planteamiento Técnico'!D39","v":0},{"$f":"'Planteamiento Técnico'!E39","v":0},{"$f":"'Planteamiento Técnico'!F39","v":0},null,{"$f":"+D9*$G$9","v":0},{"$f":"+E9*$G$9","v":0},{"$f":"+F9*$G$9","v":0}]
[null,"TOTAL (S/.)",null,null,null,null,null,{"$f":"SUM(H7:H9)","v":0},{"$f":"SUM(I7:I9)","v":0},{"$f":"SUM(J7:J9)","v":0}]
[]
[]
["REINVERSIÓN PARA EL SERVICIO DE BARRIDO"]
[]
[null,"Descripción","Unidad","Requerimiento \n(año 3)","Requerimiento \n(año 6)","Requerimiento\n(año 9)","Costo Unitario (S/)","Costo a precios mercado (S/) (año 3)","Costo a precios mercado (S/) ( año 6)","Costo a precios mercado (S/) (año 9)"]
[null,"Equipamiento"]
[null,"Adquisición de Coches de barrido ","Unidad",{"$f":"'Planteamiento Técnico'!E68+'Planteamiento Técnico'!E110","v":0},{"$f":"'Planteamiento Técnico'!F68+'Planteamiento Técnico'!F110","v":0},{"$f":"'Planteamiento Técnico'!G68+'Planteamiento Técnico'!G110","v":0},null,{"$f":"+D17*$G$17","v":0},{"$f":"+E17*$G$17","v":0},{"$f":"+F17*$G$17","v":0}]
[null,"TOTAL (S/.)",null,null,null,null,null,{"$f":"SUM(H17:H17)","v":0},{"$f":"SUM(I17:I17)","v":0},{"$f":"SUM(J17:J17)","v":0}]
[]
[]
[null,"Descripción","Unidad","Cantidad","Costo parcial (S/)","Costo Total (S/)"]
[null,"Equipamiento"]
[null,{"$f":"'Planteamiento Técnico'!B112","v":0},"Unidad",{"$f":"'Planteamiento Técnico'!F112","v":false},null,{"$f":"D23*E23","v":0}]
[null,"TOTAL (S/.)",null,null,null,{"$f":"F23","v":0}]
[]
["REINVERSIÓN PARA EL SERVICIO DE RECOLECCIÓN"]
[]
[null,"Descripción","Unidad","Cantidad","Costo parcial (S/)","Costo Total (S/)"]
[null,"RECOLECCIÓN DE RESIDUOS SÓLIDOS NO APROVECHABLES"]
[null,"Recolección convencional"]
[null,"Población hasta 10 mil habitantes"]
[null,{"$f":"'Planteamiento Técnico'!B153","v":"Camión Compactador 4 m3 - con alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J153","v":0},null,{"$f":"D32*E32","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B154","v":"Camión Compactador 4 m3 - sin alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J154","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B155","v":"Camión Compactador 6 m3 - con alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J155","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B156","v":"Camión Compactador 6 m3 sin alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J156","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B157","v":"Camión Baranda 4 m3"},"Unidad",{"$f":"'Planteamiento Técnico'!J157","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B158","v":"Camión Baranda 8 m3"},"Unidad",{"$f":"'Planteamiento Técnico'!J158","v":0},null,0]
[null,"Población hasta 10 mil habitantes"]
[null,{"$f":"'Planteamiento Técnico'!B256","v":"Camión Compactador 6 m3 - con alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J256","v":0},null,{"$f":"D39*E39","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B257","v":"Camión Compactador 6 m3 sin alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J257","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B258","v":"Camión Compactador 8 m3 - con alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J258","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B259","v":"Camión Compactador 10 m3 sin alza contenedor "},"Unidad",{"$f":"'Planteamiento Técnico'!J259","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B260","v":"Camión Compactador 10 m3 - con alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J260","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B261","v":"Camión Compactador 10 m3 sin alza contenedor "},"Unidad",{"$f":"'Planteamiento Técnico'!J261","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B262","v":"Camión Compactador 12 m3 - con alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J262","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B263","v":"Camión Compactador 12 m3 sin alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J263","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B264","v":"Camión Compactador 15 m3 - con alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J264","v":0},null,0]
[null,{"$f":"'Planteamiento Técnico'!B265","v":"Camión Compactador 15 m3 sin alza contenedor"},"Unidad",{"$f":"'Planteamiento Técnico'!J265","v":0},null,{"$f":"D48*E48","v":0}]
[null,"TOTAL",null,null,null,{"$f":"SUM(F29:F48)","v":0}]
[]
[null,"Descripción","Unidad","Cantidad","Costo parcial (S/)","Costo Total (S/)"]
[null,"RECOLECCIÓN DE RESIDUOS SÓLIDOS NO APROVECHABLES"]
[null,"Recolección NO convencional"]
[null,"Población hasta 10 mil habitantes"]
[null,{"$f":"'Planteamiento Técnico'!B162","v":"Vehículo tipo Trimóvil"},"Unidad",{"$f":"'Planteamiento Técnico'!J162","v":0},null,{"$f":"D55*E55","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B163","v":"Vehículo tipo Trimóvil"},"Unidad",{"$f":"'Planteamiento Técnico'!J163","v":0},null,{"$f":"D56*E56","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B164","v":"Otros (especifique)"},"Unidad",{"$f":"'Planteamiento Técnico'!J164","v":0},null,{"$f":"D57*E57","v":0}]
[null,"TOTAL",null,null,null,{"$f":"SUM(F52:F57)","v":0}]
[]
[null,"Descripción","Unidad","Cantidad","Costo parcial (S/)","Costo Total (S/)"]
[null,"RECOLECCION DE RESIDUOS SÓLIDOS APROVECHABLES"]
[null,"Recolección convencional"]
[null,"Población hasta 10 mil habitantes"]
[null,{"$f":"'Planteamiento Técnico'!B184","v":0},"Unidad",{"$f":"'Planteamiento Técnico'!J184","v":0},null,{"$f":"D64*E64","v":0}]
[null,"Población mayor a 10 mil habitantes"]
[null,{"$f":"'Planteamiento Técnico'!B279","v":"Camión Baranda"},"Unidad",{"$f":"'Planteamiento Técnico'!H279","v":0},null,{"$f":"D66*E66","v":0}]
[null,"TOTAL",null,null,null,{"$f":"SUM(F61:F66)","v":0}]
[]
[]
[null,"Descripción","Unidad","Cantidad","Costo parcial (S/)","Costo Total (S/)"]
[null,"RECOLECCIÓN DE RESIDUOS SÓLIDOS APROVECHABLES"]
[null,"Recolección no convencional"]
[null,"Población hasta 10 mil habitantes"]
[null,{"$f":"'Planteamiento Técnico'!B188","v":0},"Unidad",{"$f":"'Planteamiento Técnico'!J188","v":0},null,{"$f":"D74*E74","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B189","v":0},"Unidad",{"$f":"'Planteamiento Técnico'!J189","v":0},null,{"$f":"D75*E75","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B190","v":"Otros (especifique)"},"Unidad",{"$f":"'Planteamiento Técnico'!J190","v":0},null,{"$f":"D76*E76","v":0}]
[null,"Población mayor a 10 mil habitantes"]
[null,"Trimovil","Unidad",{"$f":"'Planteamiento Técnico'!H283","v":0},null,{"$f":"D78*E78","v":0}]
[null,"Triciclo","Unidad",{"$f":"'Planteamiento Técnico'!H284","v":0},null,{"$f":"D79*E79","v":0}]
[null,"Otro","Unidad",{"$f":"'Planteamiento Técnico'!H285","v":0},null,{"$f":"D80*E80","v":0}]
[null,"TOTAL",null,null,null,{"$f":"SUM(F71:F80)","v":0}]
[]
["REINVERSIÓN PARA LA VALORIZACIÓN DE LOS RESIDUOS SÓLIDOS"]
[]
[null,"Descripción","Unidad","Requerimiento \n(año 3)","Requerimiento \n(año 6)","Requerimiento\n(año 9)","Costo Unitario (S/)","Costo a precios mercado (S/) (año 3)","Costo a precios mercado (S/) ( año 6)","Costo a precios mercado (S/) (año 9)"]
[null,"Equipamiento"]
[null,{"$f":"'Planteamiento Técnico'!B366","v":"Balanza electrónica no mayor a 1 tonelada"},"Unidad",{"$f":"'Planteamiento Técnico'!E366","v":0},{"$f":"D87","v":0},{"$f":"E87","v":0},null,{"$f":"D87*$G$87","v":0},{"$f":"E87*$G$87","v":0},{"$f":"F87*G87","v":0}]
[null,{"$f":"'Planteamiento Técnico'!B368","v":"Medidor de PH"},"Unidad",{"$f":"'Planteamiento Técnico'!E368","v":0},{"$f":"D88","v":0},{"$f":"E88","v":0},null,{"$f":"D88*$G$88","v":0},{"$f":"E88*$G$88","v":0},{"$f":"F88*G88","v":0}]
[null,"TOTAL",null,null,null,null,null,{"$f":"SUM(H87:H88)","v":0},{"$f":"SUM(I87:I88)","v":0},{"$f":"SUM(J87:J88)","v":0}]
[]
["REINVERSIÓN PARA LA DISPOSICIÓN FINAL"]
[]
[null,"Descripción","Unidad","Cantidad","Costo parcial (S/)","Costo Total (S/)"]
[null,"Disposición final"]
[null,"Obra"]
[null,"Construcción de celda o plataforma para relleno sanitario","m2",null,null,{"$f":"D96*E96","v":0}]
[null,"Equipamiento"]
[null,"Adquisición de bomba de lixiviado","Unidad",{"$f":"'Planteamiento Técnico'!E440+'Planteamiento Técnico'!E493+'Planteamiento Técnico'!E548","v":0},null,{"$f":"D98*E98","v":0}]
[null,"TOTAL (S/.)",null,null,null,{"$f":"SUM(F94:F98)","v":0}]
[]
["REINVERSIÓN PARA LA GESTIÓN MUNICIPAL"]
[]
[null,"Descripción","Unidad","Cantidad","Costo parcial (S/)","Costo Total (S/)"]
[null,"Vehículo"]
[null,{"$f":"'Planteamiento Técnico'!B607","v":"Adquisición de camioneta para el desarrollo de las actividades de Supervisión y monitoreo"},"Unidad",{"$f":"'Planteamiento Técnico'!D607","v":0},null,{"$f":"D105*E105","v":0}]
[null,"Equipamiento"]
[null,{"$f":"'Planteamiento Técnico'!B605","v":"Adquisición de equipo de cómputo (incluye mobiliario) para la supervisión y monitoreo del Servicio de Limpieza Pública"},"Unidad",{"$f":"'Planteamiento Técnico'!D605","v":0},null,{"$f":"D107*E107","v":0}]
[null,"TOTAL (S/.)",null,null,null,{"$f":"F107+F105","v":0}]
[]
[null,"TOTAL DE REINVERSIONES (S/.)",null,null,null,{"$f":"F108+F99+H89+I89+J89+F81+F67+F58+F49+F24+H18+I18+J18+H10+I10+J10","v":0}]
[]
["RESUMEN DE LAS REINVERSIONES A PRECIOS DE MERCADO"]
[]
["ITEM","DESCRIPCIÓN","AÑO 0","AÑO 1","AÑO 2","AÑO 3","AÑO 4","AÑO 5","AÑO 6","AÑO 7","AÑO 8","AÑO 9","AÑO 10","TOTAL"]
[1,"ALMACENAMIENTO"]
[null,"Equipos",null,null,null,{"$f":"H10","v":0},null,null,{"$f":"I10","v":0},null,null,{"$f":"J10","v":0},null,{"$f":"SUM(C116:M116)","v":0}]
[null,"Vehículos",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C117:M117)","v":0}]
[2,"BARRIDO"]
[null,"Equipos",null,null,null,{"$f":"H18","v":0},null,null,{"$f":"I18","v":0},null,null,{"$f":"J18","v":0},null,{"$f":"SUM(C119:M119)","v":0}]
[null,"Vehículos",null,null,null,null,null,{"$f":"F24","v":0},null,null,null,null,null,{"$f":"SUM(C120:M120)","v":0}]
[3,"RECOLECCIÓN"]
[null,"Equipos",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C122:M122)","v":0}]
[null,"Vehículos",null,null,null,{"$f":"F58+F81","v":0},null,{"$f":"F49+F67","v":0},{"$f":"F58+F81","v":0},null,null,{"$f":"F58+F81","v":0},null,{"$f":"SUM(C123:M123)","v":0}]
[4,"VALORIZACIÓN"]
[null,"Equipos",null,null,null,{"$f":"H89","v":0},null,null,{"$f":"I89","v":0},null,null,{"$f":"J89","v":0},null,{"$f":"SUM(C125:M125)","v":0}]
[null,"Vehículos",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C126:M126)","v":0}]
[5,"DISPOSICIÓN FINAL"]
[null,"Equipos",null,null,null,{"$f":"F98","v":0},null,null,{"$f":"F128","v":0},null,null,{"$f":"0","v":0},null,{"$f":"SUM(C128:M128)","v":0}]
[null,"Vehículos",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C129:M129)","v":0}]
[null,"Obra",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C130:M130)","v":0}]
[6,"GESTIÓN"]
[null,"Equipos",null,null,null,{"$f":"F107","v":0},null,null,{"$f":"F107","v":0},null,null,{"$f":"F107","v":0},null,{"$f":"SUM(C132:M132)","v":0}]
[null,"Vehículos",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C133:M133)","v":0}]
["TOTAL",null,{"$f":"SUM(C115:C133)","v":0},{"$f":"SUM(D115:D133)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
["FLUJO DE LAS REINVERSIONES A PRECIOS DE MERCADO"]
[]
["ITEM","DESCRIPCIÓN","AÑO 0","AÑO 1","AÑO 2","AÑO 3","AÑO 4","AÑO 5","AÑO 6","AÑO 7","AÑO 8","AÑO 9","AÑO 10"]
[1,"Equipos",{"$f":"C116+C119+C122+C125+C128+C132","v":0},{"$f":"D116+D119+D122+D125+D128+D132","v":0},0,0,0,0,0,0,0,0,0]
[1,"Vehículos",{"$f":"C117+C120+C123+C126+C129+C133","v":0},{"$f":"D117+D120+D123+D126+D129+D133","v":0},0,0,0,0,0,0,0,0,0]
[1,"Obra",{"$f":"C130","v":0},{"$f":"D130","v":0},0,0,0,0,0,0,0,0,0]
["TOTAL",null,{"$f":"SUM(C140:C142)","v":0},{"$f":"SUM(D140:D142)","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["RESUMEN DE LAS REINVERSIONES A PRECIOS SOCIALES"]
[]
["ITEM","DESCRIPCIÓN","AÑO 0","AÑO 1","AÑO 2","AÑO 3","AÑO 4","AÑO 5","AÑO 6","AÑO 7","AÑO 8","AÑO 9","AÑO 10","TOTAL"]
[1,"ALMACENAMIENTO"]
[null,"Equipos",{"$f":"C116*'Costos Alter.'!$D$87","v":0},{"$f":"D116*'Costos Alter.'!$D$87","v":0},{"$f":"E116*'Costos Alter.'!$D$87","v":0},{"$f":"F116*'Costos Alter.'!$D$87","v":0},{"$f":"G116*'Costos Alter.'!$D$87","v":0},{"$f":"H116*'Costos Alter.'!$D$87","v":0},{"$f":"I116*'Costos Alter.'!$D$87","v":0},{"$f":"J116*'Costos Alter.'!$D$87","v":0},{"$f":"K116*'Costos Alter.'!$D$87","v":0},{"$f":"L116*'Costos Alter.'!$D$87","v":0},{"$f":"M116*'Costos Alter.'!$D$87","v":0},{"$f":"SUM(C154:M154)","v":0}]
[null,"Vehículos",{"$f":"C117*'Costos Alter.'!$D$87","v":0},{"$f":"D117*'Costos Alter.'!$D$87","v":0},{"$f":"E117*'Costos Alter.'!$D$87","v":0},{"$f":"F117*'Costos Alter.'!$D$87","v":0},{"$f":"G117*'Costos Alter.'!$D$87","v":0},{"$f":"H117*'Costos Alter.'!$D$87","v":0},{"$f":"I117*'Costos Alter.'!$D$87","v":0},{"$f":"J117*'Costos Alter.'!$D$87","v":0},{"$f":"K117*'Costos Alter.'!$D$87","v":0},{"$f":"L117*'Costos Alter.'!$D$87","v":0},{"$f":"M117*'Costos Alter.'!$D$87","v":0},{"$f":"SUM(C155:M155)","v":0}]
[2,"BARRIDO"]
[null,"Equipos",{"$f":"C119*'Costos Alter.'!$D$87","v":0},{"$f":"D119*'Costos Alter.'!$D$87","v":0},{"$f":"E119*'Costos Alter.'!$D$87","v":0},{"$f":"F119*'Costos Alter.'!$D$87","v":0},{"$f":"G119*'Costos Alter.'!$D$87","v":0},{"$f":"H119*'Costos Alter.'!$D$87","v":0},{"$f":"I119*'Costos Alter.'!$D$87","v":0},{"$f":"J119*'Costos Alter.'!$D$87","v":0},{"$f":"K119*'Costos Alter.'!$D$87","v":0},{"$f":"L119*'Costos Alter.'!$D$87","v":0},{"$f":"M119*'Costos Alter.'!$D$87","v":0},{"$f":"SUM(C157:M157)","v":0}]
[null,"Vehículos",{"$f":"C120*'Costos Alter.'!$D$87","v":0},{"$f":"D120*'Costos Alter.'!$D$87","v":0},{"$f":"E120*'Costos Alter.'!$D$87","v":0},{"$f":"F120*'Costos Alter.'!$D$87","v":0},{"$f":"G120*'Costos Alter.'!$D$87","v":0},{"$f":"H120*'Costos Alter.'!$D$87","v":0},{"$f":"I120*'Costos Alter.'!$D$87","v":0},{"$f":"J120*'Costos Alter.'!$D$87","v":0},{"$f":"K120*'Costos Alter.'!$D$87","v":0},{"$f":"L120*'Costos Alter.'!$D$87","v":0},{"$f":"M120*'Costos Alter.'!$D$87","v":0},{"$f":"SUM(C158:M158)","v":0}]
[3,"RECOLECCIÓN"]
[null,"Equipos",{"$f":"C122*'Costos Alter.'!$D$88","v":0},{"$f":"D122*'Costos Alter.'!$D$88","v":0},{"$f":"E122*'Costos Alter.'!$D$88","v":0},{"$f":"F122*'Costos Alter.'!$D$88","v":0},{"$f":"G122*'Costos Alter.'!$D$88","v":0},{"$f":"H122*'Costos Alter.'!$D$88","v":0},{"$f":"I122*'Costos Alter.'!$D$88","v":0},{"$f":"J122*'Costos Alter.'!$D$88","v":0},{"$f":"K122*'Costos Alter.'!$D$88","v":0},{"$f":"L122*'Costos Alter.'!$D$88","v":0},{"$f":"M122*'Costos Alter.'!$D$88","v":0},{"$f":"SUM(C160:M160)","v":0}]
[null,"Vehículos",{"$f":"C123*'Costos Alter.'!$D$88","v":0},{"$f":"D123*'Costos Alter.'!$D$88","v":0},{"$f":"E123*'Costos Alter.'!$D$88","v":0},{"$f":"F123*'Costos Alter.'!$D$88","v":0},{"$f":"G123*'Costos Alter.'!$D$88","v":0},{"$f":"H123*'Costos Alter.'!$D$88","v":0},{"$f":"I123*'Costos Alter.'!$D$88","v":0},{"$f":"J123*'Costos Alter.'!$D$88","v":0},{"$f":"K123*'Costos Alter.'!$D$88","v":0},{"$f":"L123*'Costos Alter.'!$D$88","v":0},{"$f":"M123*'Costos Alter.'!$D$88","v":0},{"$f":"SUM(C161:M161)","v":0}]
[4,"VALORIZACIÓN"]
[null,"Equipos",{"$f":"C125*'Costos Alter.'!$D$89","v":0},{"$f":"D125*'Costos Alter.'!$D$89","v":0},{"$f":"E125*'Costos Alter.'!$D$89","v":0},{"$f":"F125*'Costos Alter.'!$D$89","v":0},{"$f":"G125*'Costos Alter.'!$D$89","v":0},{"$f":"H125*'Costos Alter.'!$D$89","v":0},{"$f":"I125*'Costos Alter.'!$D$89","v":0},{"$f":"J125*'Costos Alter.'!$D$89","v":0},{"$f":"K125*'Costos Alter.'!$D$89","v":0},{"$f":"L125*'Costos Alter.'!$D$89","v":0},{"$f":"M125*'Costos Alter.'!$D$89","v":0},{"$f":"SUM(C163:M163)","v":0}]
[null,"Vehículos",{"$f":"C126*'Costos Alter.'!$D$89","v":0},{"$f":"D126*'Costos Alter.'!$D$89","v":0},{"$f":"E126*'Costos Alter.'!$D$89","v":0},{"$f":"F126*'Costos Alter.'!$D$89","v":0},{"$f":"G126*'Costos Alter.'!$D$89","v":0},{"$f":"H126*'Costos Alter.'!$D$89","v":0},{"$f":"I126*'Costos Alter.'!$D$89","v":0},{"$f":"J126*'Costos Alter.'!$D$89","v":0},{"$f":"K126*'Costos Alter.'!$D$89","v":0},{"$f":"L126*'Costos Alter.'!$D$89","v":0},{"$f":"M126*'Costos Alter.'!$D$89","v":0},{"$f":"SUM(C164:M164)","v":0}]
[5,"DISPOSICIÓN FINAL"]
[null,"Equipos",{"$f":"C128*'Costos Alter.'!$D$91","v":0},{"$f":"D128*'Costos Alter.'!$D$91","v":0},{"$f":"E128*'Costos Alter.'!$D$91","v":0},{"$f":"F128*'Costos Alter.'!$D$91","v":0},{"$f":"G128*'Costos Alter.'!$D$91","v":0},{"$f":"H128*'Costos Alter.'!$D$91","v":0},{"$f":"I128*'Costos Alter.'!$D$91","v":0},{"$f":"J128*'Costos Alter.'!$D$91","v":0},{"$f":"K128*'Costos Alter.'!$D$91","v":0},{"$f":"L128*'Costos Alter.'!$D$91","v":0},{"$f":"M128*'Costos Alter.'!$D$91","v":0},{"$f":"SUM(C166:M166)","v":0}]
[null,"Vehículos",{"$f":"C129*'Costos Alter.'!$D$91","v":0},{"$f":"D129*'Costos Alter.'!$D$91","v":0},{"$f":"E129*'Costos Alter.'!$D$91","v":0},{"$f":"F129*'Costos Alter.'!$D$91","v":0},{"$f":"G129*'Costos Alter.'!$D$91","v":0},{"$f":"H129*'Costos Alter.'!$D$91","v":0},{"$f":"I129*'Costos Alter.'!$D$91","v":0},{"$f":"J129*'Costos Alter.'!$D$91","v":0},{"$f":"K129*'Costos Alter.'!$D$91","v":0},{"$f":"L129*'Costos Alter.'!$D$91","v":0},{"$f":"M129*'Costos Alter.'!$D$91","v":0},{"$f":"SUM(C167:M167)","v":0}]
[null,"Obra",{"$f":"C130*'Costos Alter.'!$D$91","v":0},{"$f":"D130*'Costos Alter.'!$D$91","v":0},{"$f":"E130*'Costos Alter.'!$D$91","v":0},{"$f":"F130*'Costos Alter.'!$D$91","v":0},{"$f":"G130*'Costos Alter.'!$D$91","v":0},{"$f":"H130*'Costos Alter.'!$D$91","v":0},{"$f":"I130*'Costos Alter.'!$D$91","v":0},{"$f":"J130*'Costos Alter.'!$D$91","v":0},{"$f":"K130*'Costos Alter.'!$D$91","v":0},{"$f":"L130*'Costos Alter.'!$D$91","v":0},{"$f":"M130*'Costos Alter.'!$D$91","v":0},{"$f":"SUM(C168:M168)","v":0}]
[6,"GESTIÓN"]
[null,"Equipos",{"$f":"C132*'Costos Alter.'!$D$92","v":0},{"$f":"D132*'Costos Alter.'!$D$92","v":0},{"$f":"E132*'Costos Alter.'!$D$92","v":0},{"$f":"F132*'Costos Alter.'!$D$92","v":0},{"$f":"G132*'Costos Alter.'!$D$92","v":0},{"$f":"H132*'Costos Alter.'!$D$92","v":0},{"$f":"I132*'Costos Alter.'!$D$92","v":0},{"$f":"J132*'Costos Alter.'!$D$92","v":0},{"$f":"K132*'Costos Alter.'!$D$92","v":0},{"$f":"L132*'Costos Alter.'!$D$92","v":0},{"$f":"M132*'Costos Alter.'!$D$92","v":0},{"$f":"SUM(C170:M170)","v":0}]
[null,"Vehículos",{"$f":"C133*'Costos Alter.'!$D$92","v":0},{"$f":"D133*'Costos Alter.'!$D$92","v":0},{"$f":"E133*'Costos Alter.'!$D$92","v":0},{"$f":"F133*'Costos Alter.'!$D$92","v":0},{"$f":"G133*'Costos Alter.'!$D$92","v":0},{"$f":"H133*'Costos Alter.'!$D$92","v":0},{"$f":"I133*'Costos Alter.'!$D$92","v":0},{"$f":"J133*'Costos Alter.'!$D$92","v":0},{"$f":"K133*'Costos Alter.'!$D$92","v":0},{"$f":"L133*'Costos Alter.'!$D$92","v":0},{"$f":"M133*'Costos Alter.'!$D$92","v":0},{"$f":"SUM(C171:M171)","v":0}]
["TOTAL",null,{"$f":"SUM(C153:C171)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["FLUJO DE LAS REINVERSIONES A PRECIOS SOCIALES"]
[]
["ITEM","DESCRIPCIÓN","AÑO 0","AÑO 1","AÑO 2","AÑO 3","AÑO 4","AÑO 5","AÑO 6","AÑO 7","AÑO 8","AÑO 9","AÑO 10"]
[1,"Equipos",{"$f":"C154+C157+C160+C163+C166+C170","v":0},{"$f":"D154+D157+D160+D163+D166+D170","v":0},0,0,0,0,0,0,0,0,0]
[1,"Vehículos",{"$f":"C155+C158+C161+C164+C167+C171","v":0},{"$f":"D155+D158+D161+D164+D167+D171","v":0},0,0,0,0,0,0,0,0,0]
[1,"Obra",{"$f":"C168","v":0},{"$f":"D168","v":0},0,0,0,0,0,0,0,0,0]
["TOTAL",null,{"$f":"SUM(C178:C180)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Costos Alter.","index":18,"n_rows":99,"n_cols":16,"rows_kept":99,"cut":false,"hidden":false,"merged":[[36,1,36,2],[48,4,49,4],[48,5,48,14],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[34,1,34,15],[0,1,0,15],[7,1,8,1],[7,2,8,3],[7,4,8,4],[7,5,7,14],[7,15,8,15],[2,1,2,15],[9,2,9,3],[10,2,10,3],[11,2,11,3],[13,2,13,3],[58,2,58,3],[14,2,14,3],[12,2,12,3],[51,2,51,3],[50,2,50,3],[57,2,57,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[15,2,15,3],[16,2,16,3],[48,2,49,3],[17,2,17,3],[23,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[18,2,18,3],[19,2,19,3],[73,1,73,15],[75,1,75,2],[45,1,45,15],[68,2,68,3],[69,2,69,3],[70,2,70,3],[71,2,71,3],[61,2,61,3],[64,2,64,3],[62,2,62,3],[65,2,65,3],[53,2,53,3],[60,2,60,3],[48,15,49,15],[48,1,49,1],[66,2,66,3],[67,2,67,3],[52,2,52,3],[54,2,54,3],[55,2,55,3],[56,2,56,3],[63,2,63,3],[59,2,59,3]]}
[]
[]
[null,"COSTOS A PRECIOS DE MERCADO"]
[]
[]
[null,null,null,null,0]
[]
[null,"ITEM","PRODUCTOS / METAS",null,"AÑO 0","ETAPA DE INVERSIÓN, OPERACIÓN Y MANTENIMIENTO",null,null,null,null,null,null,null,null,null,"Total (S/)"]
[null,null,null,null,null,"AÑO 1","AÑO 2","AÑO 3","AÑO 4","AÑO 5","AÑO 6","AÑO 7","AÑO 8","AÑO 9","AÑO 10"]
[null,"I","INVERSIÓN",null,{"$f":"E24","v":0}]
[null,null,"COSTO DIRECTO",null,{"$f":"SUM(E12:E18)","v":0}]
[null,1,{"$f":"FICHA!B496","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"},null,{"$f":"'Costos Equip y Consul'!I13","v":0}]
[null,2,{"$f":"FICHA!B497","v":"Adecuado barrido de vías urbanas y áreas públicas"},null,{"$f":"'Costos Equip y Consul'!I52","v":0}]
[null,3,{"$f":"FICHA!B498","v":"Adecuada capacidad para la recolección y transporte"},null,{"$f":"'Costos Equip y Consul'!I131","v":0}]
[null,4,{"$f":"FICHA!B500","v":"Adecuada valorización de los residuos sólidos"},null,{"$f":"'Costos Equip y Consul'!$I$215+'Costos Equip y Consul'!$C$356+'Costos Equip y Consul'!$C$357","v":0}]
[null,5,{"$f":"FICHA!B503","v":"Adecuada disposición final de los residuos sólidos"},null,{"$f":"'Costos Equip y Consul'!I321+'Costos Equip y Consul'!C358","v":0}]
[null,6,{"$f":"FICHA!B507","v":"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública"},null,{"$f":"'Costos Equip y Consul'!I340","v":0}]
[null,7,{"$f":"FICHA!B510","v":"Adecuada educación y cultura ambiental de la población"},null,{"$f":"'Costos Equip y Consul'!I351","v":0}]
[null,2,{"$f":"FICHA!B511","v":"Gestión del Proyecto"},null,{"$f":"'Exp Técnico y otros'!G20","v":0}]
[null,3,{"$f":"FICHA!B512","v":"Estudio Definitivo (*)"},null,{"$f":"'Exp Técnico y otros'!G55","v":0}]
[null,4,{"$f":"FICHA!B513","v":"Supervisión del Estudio Definitivo "},null,{"$f":"'Exp Técnico y otros'!G66","v":0}]
[null,5,{"$f":"FICHA!B514","v":"Supervisión de ejecución de Proyecto"},null,{"$f":"'Exp Técnico y otros'!G86","v":0}]
[null,6,{"$f":"FICHA!B515","v":"Liquidación del proyecto (**)"},null,{"$f":"'Exp Técnico y otros'!G100","v":0}]
[null,"II","TOTAL DE INVERSIÓN",null,{"$f":"E22+E21+E20+E19+E11+E23","v":0}]
[null,"III","REINVERSIÓN",null,null,{"$f":"REINV!D143","v":0},{"$f":"REINV!E143","v":0},{"$f":"REINV!F143","v":0},{"$f":"REINV!G143","v":0},{"$f":"REINV!H143","v":0},{"$f":"REINV!I143","v":0},{"$f":"REINV!J143","v":0},{"$f":"REINV!K143","v":0},{"$f":"REINV!L143","v":0},{"$f":"REINV!M143","v":0},{"$f":"REINV!N143","v":0}]
[null,"IV","POST INVERSIÓN",null,null,{"$f":"SUM(F27:F28)","v":0},{"$f":"SUM(G27:G28)","v":0},0,0,0,0,{"$f":"SUM(L27:L28)","v":0},{"$f":"SUM(M27:M28)","v":0},{"$f":"SUM(N27:N28)","v":0},{"$f":"SUM(O27:O28)","v":0},{"$f":"SUM(P27:P28)","v":0}]
[null,null,"Operación",null,null,{"$f":"'O&M'!C482","v":0},{"$f":"'O&M'!D482","v":0},{"$f":"'O&M'!E482","v":0},{"$f":"'O&M'!F482","v":0},{"$f":"'O&M'!G482","v":0},{"$f":"'O&M'!H482","v":0},{"$f":"'O&M'!I482","v":0},{"$f":"'O&M'!J482","v":0},{"$f":"'O&M'!K482","v":0},{"$f":"'O&M'!L482","v":0},{"$f":"SUM(E27:O27)","v":0}]
[null,null,"Mantenimiento",null,null,{"$f":"'O&M'!C488","v":0},{"$f":"'O&M'!D488","v":0},{"$f":"'O&M'!E488","v":0},{"$f":"'O&M'!F488","v":0},{"$f":"'O&M'!G488","v":0},{"$f":"'O&M'!H488","v":0},{"$f":"'O&M'!I488","v":0},{"$f":"'O&M'!J488","v":0},{"$f":"'O&M'!K488","v":0},{"$f":"'O&M'!L488","v":0},{"$f":"SUM(E28:O28)","v":0}]
[null,"V","COSTO TOTAL CON PROYECTO",null,{"$f":"+E24","v":0},{"$f":"+F24+F25+F26","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"VI","OPERACIÓN Y MANTENIMIENTO SIN PROYECTO",null,null,{"$f":"DATOS!$W$192+DATOS!$W$264","v":0},{"$f":"F30","v":0},{"$f":"G30","v":0},0,0,0,0,0,0,0,{"$f":"SUM(F30:O30)","v":0}]
[null,"VII","COSTOS INCREMENTALES (V-VI)",null,{"$f":"+E29-E30","v":0},{"$f":"+F29-F30","v":0},{"$f":"+G29-G30","v":0},0,0,0,0,0,0,0,0,{"$f":"+P29-P30","v":0}]
[]
[]
[]
[null,"COSTOS INCREMENTALES"]
[]
[null,"Inflación",null,0]
[]
[null,null,"Costos según alternativa","Año 0","Año 1","Año 2","Año 3","Año 4","Año 5","Año 6","Año 7","Año 8","Año 9","Año 10","Total (S/)"]
[null,null,"Costos -Alternativa",{"$f":"E24","v":0},{"$f":"'Costos Alter.'!F29","v":0},{"$f":"'Costos Alter.'!G29","v":0},{"$f":"'Costos Alter.'!H29","v":0},{"$f":"'Costos Alter.'!I29","v":0},{"$f":"'Costos Alter.'!J29","v":0},{"$f":"'Costos Alter.'!K29","v":0},{"$f":"'Costos Alter.'!L29","v":0},{"$f":"'Costos Alter.'!M29","v":0},{"$f":"'Costos Alter.'!N29","v":0},{"$f":"'Costos Alter.'!O29","v":0},{"$f":"SUM(D40:N40)","v":0}]
[null,null,"Situación sin proyecto",null,{"$f":"F30","v":0},{"$f":"E41*(1+$D$37)","v":0},{"$f":"F41*(1+$D$37)","v":0},{"$f":"G41*(1+$D$37)","v":0},{"$f":"H41*(1+$D$37)","v":0},0,0,0,0,0,{"$f":"SUM(D41:N41)","v":0}]
[null,null,"Costos incrementales Alternativa",{"$f":"D40-D41","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D42:N42)","v":0}]
[]
[]
[]
[null,"COSTOS A PRECIOS SOCIALES"]
[null,null,null,null,0]
[]
[null,"ITEM","PRODUCTOS / METAS",null,"AÑO 0","ETAPA DE INVERSIÓN, OPERACIÓN Y MANTENIMIENTO",null,null,null,null,null,null,null,null,null,"Total (S/)"]
[null,null,null,null,null,"AÑO 1","AÑO 2","AÑO 3","AÑO 4","AÑO 5","AÑO 6","AÑO 7","AÑO 8","AÑO 9","AÑO 10"]
[null,"I","INVERSIÓN"]
[null,null,"COSTO DIRECTO",null,{"$f":"SUM(E53:E59)","v":0}]
[null,null,{"$f":"C12","v":"Adecuado almacenamiento en vías urbanas y áreas públicas"},null,{"$f":"E12*D87","v":0}]
[null,null,"Adecuado barrido de vías urbanas y áreas públicas",null,{"$f":"E13*D87","v":0}]
[null,null,"Adecuada capacidad para la recolección y transporte",null,{"$f":"E14*D88","v":0}]
[null,null,"Adecuada valorización de los residuos sólidos",null,{"$f":"E15*D89","v":0}]
[null,null,"Adecuada disposición final de los residuos sólidos",null,{"$f":"E16*D91","v":0}]
[null,null,"Eficiente gestión técnica, administrativa, económica y financiera del servicio de limpieza pública",null,0]
[null,null,"Adecuada educación y cultura ambiental de la población",null,0]
[null,2,"Gestión del Proyecto",null,0]
[null,3,{"$f":"C20","v":"Estudio Definitivo (*)"},null,0]
[null,4,{"$f":"C21","v":"Supervisión del Estudio Definitivo "},null,0]
[null,5,{"$f":"C22","v":"Supervisión de ejecución de Proyecto"},null,0]
[null,6,{"$f":"C23","v":"Liquidación del proyecto (**)"},null,0]
[null,"II","TOTAL DE INVERSIÓN",null,{"$f":"E63+E62+E61+E60+E52+E64","v":0}]
[null,"III","REINVERSIÓN",null,null,{"$f":"REINV!E193","v":0},{"$f":"REINV!F193","v":0},{"$f":"REINV!G193","v":0},{"$f":"REINV!H193","v":0},{"$f":"REINV!I193","v":0},{"$f":"REINV!J193","v":0},{"$f":"REINV!K193","v":0},{"$f":"REINV!L193","v":0},{"$f":"REINV!M193","v":0},{"$f":"REINV!N193","v":0},{"$f":"SUM(E66:O66)","v":0}]
[null,"IV","POST INVERSIÓN",null,null,{"$f":"SUM(F68:F69)","v":0},{"$f":"SUM(G68:G69)","v":0},{"$f":"SUM(H68:H69)","v":0},0,{"$f":"SUM(J68:J69)","v":0},0,0,0,0,0,{"$f":"SUM(P68:P69)","v":0}]
[null,null,"Operación",null,null,{"$f":"F27*$D$99","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(E68:O68)","v":0}]
[null,null,"Mantenimiento",null,null,{"$f":"F28*$D$99","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(E69:O69)","v":0}]
[null,"V","COSTO TOTAL CON PROYECTO",null,null,{"$f":"+F65+F66+F67","v":0},{"$f":"+G65+G66+G67","v":0},{"$f":"+H65+H66+H67","v":0},0,0,0,0,0,0,0,{"$f":"+P65+P66+P67","v":0}]
[null,"VI","OPERACIÓN Y MANTENIMIENTO SIN PROYECTO",null,null,{"$f":"E80","v":0},{"$f":"+'Costos Alter.'!F80","v":0},{"$f":"+'Costos Alter.'!G80","v":0},{"$f":"+'Costos Alter.'!H80","v":0},{"$f":"+'Costos Alter.'!I80","v":0},{"$f":"+'Costos Alter.'!J80","v":0},{"$f":"+'Costos Alter.'!K80","v":0},{"$f":"+'Costos Alter.'!L80","v":0},{"$f":"+'Costos Alter.'!M80","v":0},{"$f":"+'Costos Alter.'!N80","v":0},{"$f":"SUM(F71:O71)","v":0}]
[null,"VII","COSTOS INCREMENTALES (V-VI)",null,null,{"$f":"+F70-F71","v":0},{"$f":"+G70-G71","v":0},0,0,0,0,0,0,0,0,{"$f":"+P70-P71","v":0}]
[]
[null,"COSTOS INCREMENTALES"]
[]
[]
[]
[null,null,"Costos según alternativa (S/)","Año 0","Año 1","Año 2","Año 3","Año 4","Año 5","Año 6","Año 7","Año 8","Año 9","Año 10","Total (S/)"]
[null,null,"Costos -Alternativa",{"$f":"E65","v":0},{"$f":"'Costos Alter.'!F70","v":0},{"$f":"'Costos Alter.'!G70","v":0},{"$f":"'Costos Alter.'!H70","v":0},{"$f":"'Costos Alter.'!I70","v":0},{"$f":"'Costos Alter.'!J70","v":0},{"$f":"'Costos Alter.'!K70","v":0},{"$f":"'Costos Alter.'!L70","v":0},{"$f":"'Costos Alter.'!M70","v":0},{"$f":"'Costos Alter.'!N70","v":0},{"$f":"'Costos Alter.'!O70","v":0},{"$f":"SUM(D79:N79)","v":0}]
[null,null,"Situación sin proyecto",null,{"$f":"((DATOS!$W$192+DATOS!$W$264)*(1+D76))*D99","v":0},{"$f":"E80*(1+$D$76)","v":0},{"$f":"F80*(1+$D$76)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(D80:N80)","v":0}]
[null,null,"Costos incrementales Alternativa",{"$f":"D79-D80","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D81:N81)","v":0}]
[]
[]
[]
[null,null,"Proceso","Factor de corrección"]
[null,null,"Costo directo  "]
[null,null,"      Almacenamiento y barrido ",0.84]
[null,null,"      Recolección y transporte ",0.82]
[null,null,"      Reaprovechamiento de residuos orgánicos",0.82]
[null,null,"      Reaprovechamiento de residuos inorgánicos ",0.82]
[null,null,"      Disposición final",0.81]
[null,null,"     Gestión  administrativa, financiera y técnica ",0.85]
[null,null,"     Participación de la población ",0.84]
[null,null," Gastos generales ",0.83]
[null,null," Utilidad ",0.83]
[null,null," Expediente técnico y EIA ",0.83]
[null,null," Supervisión y liquidación  ",0.83]
[null,null," Evaluación Intermedia y Expost",0.85]
[null,null,"Operación y mantenimiento",0.77]

{"sheet":"CEF-Tarifa","index":19,"n_rows":112,"n_cols":16,"rows_kept":112,"cut":false,"hidden":false,"merged":[[0,1,0,15],[91,13,91,14],[81,1,81,17],[90,13,90,14],[25,1,25,12],[27,1,28,1],[35,1,36,1],[35,2,35,12],[4,1,4,12],[6,1,7,1],[14,1,15,1],[14,2,14,12],[70,2,70,5],[59,14,59,15],[53,2,54,2],[53,3,53,4],[62,2,62,5],[95,1,95,2],[95,4,95,5],[96,1,96,2],[96,4,96,5],[84,1,85,1],[84,2,84,3],[84,4,84,5],[97,1,97,2],[97,4,97,5],[98,1,98,2],[98,4,98,5],[99,1,99,2],[99,4,99,5]]}
[null,"METODOLOGÍA COSTO EFICACIA"]
[]
[]
[]
[null,"(En nuevos soles a precios de mercado)"]
[]
[null,"DESCRIPCIÓN","AÑO"]
[null,null,0]
[null,"A.  INVERSIÓN",{"$f":"'Costos Alter.'!E24","v":0}]
[null,"TASA DE DESCUENTO SOCIAL (%)",null,null,null,null,null,null,null,null,null,null,null,null,"Indicador de Eficacia",{"$f":"'Disp Final'!H33","v":0}]
[null,"VACM Costos de Inversión (S/.)",{"$f":"NPV(C10,D9:M9)+C9","v":0}]
[null,"Indicador de Eficacia",{"$f":"P10","v":0}]
[null,"Costo Eficacia - CE (S/ton.)",{"$f":"IFERROR(+C11/C12,0)","v":0}]
[]
[null,"DESCRIPCIÓN","AÑOS"]
[null,null,0,1,2,3,4,5,6,7,8,9,10]
[null,"B.  POST INVERSIÓN",{"$f":"C9","v":0},{"$f":"'Costos Alter.'!F29","v":0},{"$f":"'Costos Alter.'!G29","v":0},{"$f":"'Costos Alter.'!H29","v":0},{"$f":"'Costos Alter.'!I29","v":0},{"$f":"'Costos Alter.'!J29","v":0},{"$f":"'Costos Alter.'!K29","v":0},{"$f":"'Costos Alter.'!L29","v":0},{"$f":"'Costos Alter.'!M29","v":0},{"$f":"'Costos Alter.'!N29","v":0},{"$f":"'Costos Alter.'!O29","v":0}]
[null,"C. COSTOS DE OPERACIÓN Y MANTENIMIENTO SIN PROYECTO",null,{"$f":"'Costos Alter.'!E41","v":0},{"$f":"'Costos Alter.'!F41","v":0},{"$f":"'Costos Alter.'!G41","v":0},{"$f":"'Costos Alter.'!H41","v":0},{"$f":"'Costos Alter.'!I41","v":0},{"$f":"'Costos Alter.'!J41","v":0},{"$f":"'Costos Alter.'!K41","v":0},{"$f":"'Costos Alter.'!L41","v":0},{"$f":"'Costos Alter.'!M41","v":0},{"$f":"'Costos Alter.'!N41","v":0}]
[null,"D. COSTOS INCREMENTALES",null,{"$f":"D17-D18","v":0},{"$f":"E17-E18","v":0},{"$f":"F17-F18","v":0},{"$f":"G17-G18","v":0},0,0,0,0,0,0]
[null,"TASA DE DESCUENTO SOCIAL (%)",{"$f":"C10","v":0}]
[null,"VACM Costos de Operación y Mantenimiento (S/.)",{"$f":"NPV(C20,D19:M19)+C19","v":0}]
[null,"Indicador de Eficacia",{"$f":"+C12","v":0}]
[null,"Costo Eficacia - CE (S/ton.)",{"$f":"IFERROR(C21/C22,0)","v":0}]
[]
[]
[null,"(En nuevos soles a precios sociales)"]
[]
[null,"DESCRIPCIÓN","AÑOS"]
[null,null,0]
[null,"A.  INVERSIÓN",{"$f":"'Costos Alter.'!E65","v":0}]
[null,{"$f":"B10","v":"TASA DE DESCUENTO SOCIAL (%)"},{"$f":"+C10","v":0}]
[null,"VACS Costos de Inversión (S/.)",{"$f":"NPV(C31,D30:M30)+C30","v":0}]
[null,"Indicador de eficacia",{"$f":"P10","v":0}]
[null,"Costo Eficacia - CE (S/ton.)",{"$f":"IFERROR(+C32/C33,0)","v":0}]
[]
[null,"DESCRIPCIÓN","AÑOS"]
[null,null,0,1,2,3,4,5,6,7,8,9,10]
[null,"B.  POST INVERSIÓN",0,{"$f":"'Costos Alter.'!F70","v":0},{"$f":"'Costos Alter.'!G70","v":0},{"$f":"'Costos Alter.'!H70","v":0},{"$f":"'Costos Alter.'!I70","v":0},{"$f":"'Costos Alter.'!J70","v":0},{"$f":"'Costos Alter.'!K70","v":0},{"$f":"'Costos Alter.'!L70","v":0},{"$f":"'Costos Alter.'!M70","v":0},{"$f":"'Costos Alter.'!N70","v":0},{"$f":"'Costos Alter.'!O67","v":0}]
[null,"C. COSTOS DE OPERACIÓN Y MANTENIMIENTO SIN PROYECTO",0,{"$f":"'Costos Alter.'!E80","v":0},{"$f":"'Costos Alter.'!F80","v":0},{"$f":"'Costos Alter.'!G80","v":0},{"$f":"'Costos Alter.'!H80","v":0},{"$f":"'Costos Alter.'!I80","v":0},{"$f":"'Costos Alter.'!J80","v":0},{"$f":"'Costos Alter.'!K80","v":0},{"$f":"'Costos Alter.'!L80","v":0},{"$f":"'Costos Alter.'!M80","v":0},{"$f":"'Costos Alter.'!N80","v":0}]
[null,"D. COSTOS INCREMENTALES",null,{"$f":"+ROUND(D38-D39,0)","v":0},{"$f":"+ROUND(E38-E39,0)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"B31","v":"TASA DE DESCUENTO SOCIAL (%)"},{"$f":"C31","v":0}]
[null,"VACS Costos de Operación y Mantenimiento (S/.)",{"$f":"NPV(C41,D40:M40)+C40","v":0}]
[null,"Indicador de eficacia",{"$f":"P10","v":0}]
[null,"Costo eficacia - CE (S/ton.)",{"$f":"IFERROR(+C42/C43,0)","v":0}]
[]
[]
[]
[]
[null,"Donde:"]
[null,"TSD = Tasa Social Descuento"]
[null,"VACSN = Valor Actual Costos Sociales Netos"]
[null,"IE = Indice Eficacia"]
[null,"CE = Costo Eficacia"]
[null,null,"Descripción"," (C/E)"]
[null,null,null,"VAC de Mercado","Costos Sociales"]
[null,null,"Inversión",{"$f":"C9","v":0},{"$f":"C30","v":0}]
[null,null,"O&M",{"$f":"+C21","v":0},{"$f":"+C42","v":0}]
[null,null,"Total",{"$f":"SUM(D56:D57)","v":0},{"$f":"SUM(E56:E57)","v":0}]
[null,null,"Indicador de eficacia",{"$f":"P10","v":0},{"$f":"D59","v":0}]
[null,null,"C/E",{"$f":"IFERROR(+D58/D59,0)","v":0},{"$f":"IFERROR(+E58/E59,0)","v":0}]
[]
[]
[null,null,"Variable Sensible: Residuos Solidos Gestionados y Tratados"]
[null,null,"Variación Total de Residuos Sólidos (Ton)","Ton Totales","VAC","Alternativa"]
[null,null,0.8,{"$f":"+D67*C65","v":0},{"$f":"+E67","v":0},{"$f":"IFERROR(+E65/D65,0)","v":0}]
[null,null,0.9,{"$f":"+D67*C66","v":0},{"$f":"+E67","v":0},{"$f":"IFERROR(+E66/D66,0)","v":0}]
[null,null,1,{"$f":"+D59*C67","v":0},{"$f":"+E58","v":0},{"$f":"IFERROR(+E67/D67,0)","v":0}]
[null,null,1.1000000000000001,{"$f":"+D67*C68","v":0},{"$f":"+E67","v":0},{"$f":"IFERROR(+E68/D68,0)","v":0}]
[null,null,1.2,{"$f":"+D67*C69","v":0},{"$f":"+E68","v":0},{"$f":"IFERROR(+E69/D69,0)","v":0}]
[]
[null,null,"Variable Sensible: Costos "]
[null,null,"Variacion Costos (S/.)","VACS","Ton Totales ","Alternativa "]
[null,null,0.8,{"$f":"+E65*C65","v":0},{"$f":"D67","v":0},{"$f":"IFERROR(+D73/E73,0)","v":0}]
[null,null,0.9,{"$f":"+E66*C66","v":0},{"$f":"E73","v":0},{"$f":"IFERROR(+D74/E74,0)","v":0}]
[null,null,1,{"$f":"+E67*C67","v":0},{"$f":"E74","v":0},{"$f":"IFERROR(+D75/E75,0)","v":0}]
[null,null,1.1000000000000001,{"$f":"+E68*C68","v":0},{"$f":"E75","v":0},{"$f":"IFERROR(+D76/E76,0)","v":0}]
[null,null,1.2,{"$f":"+E69*C69","v":0},{"$f":"E76","v":0},{"$f":"IFERROR(+D77/E77,0)","v":0}]
[]
[]
[]
[]
[null,"CÁLCULO DE LA TARIFA"]
[]
[]
[null,"Montos","Costos de Mercado",null,"Tarifa (S/.viv/mes)"]
[null,null,"Inv. + O&M","O&M","Inv. + O&M","O&M"]
[null,"Inversión",{"$f":"C9","v":0}]
[null,"O&M",{"$f":"C21","v":0},{"$f":"C88","v":0}]
[null,"Total",{"$f":"SUM(C87:C88)","v":0},{"$f":"SUM(D87:D88)","v":0}]
[null,"Indicador de eficacia",{"$f":"'Disp Final'!H33","v":0},{"$f":"+C90","v":0}]
[null,"Costo Unitario (S/ton.)",{"$f":"IFERROR(+C89/C90,0)","v":0},{"$f":"IFERROR(+D89/D90,0)","v":0}]
[null,"Tarifa (S/viv/mes)",null,null,{"$f":"IFERROR(+C91*D100,0)","v":0},{"$f":"IFERROR(+D91*D100,0)","v":0}]
[]
[]
[null,"Tarifa según Domicilios"]
[null,"Generación per cápita",null,{"$f":"'Demanda Oferta'!D16","v":0},"kg/hab/dia"]
[null,"Personas promedio por vivienda",null,{"$f":"DATOS!Q17","v":""},"hab"]
[null,"Cantidad de residuos por viv.",null,{"$f":"IFERROR(D96*D97,0)","v":0},"kg/viv/dia"]
[null,"Cantidad de residuos por viv.",null,{"$f":"D98*30","v":0},"kg/viv/mes"]
[null,"Cantidad de residuos por viv.",null,{"$f":"D99/1000","v":0},"ton/viv/mes"]
[]
[null,"Tarifa (S/viv/mes)",null,null,{"$f":"+D91*D100","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"  "]