{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Hoja1","Hoja2","Hoja3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":1},"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":"Hoja1","index":0,"n_rows":71,"n_cols":6,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["Cantidad","Descripción","Categoria","Costo_ ","Costo_ s/IGV","Costo_Total"]
[96,"PISO ZONA DE CONSUMO (m2)","ACONDICIONAMIENTO",30.4,37.630000000000003,{"$f":"E2*A2","v":3612.4800000000005}]
[46,"PISO ZONA ELABORACION (m2)","ACONDICIONAMIENTO",32.299999999999997,27.37,1259.02]
[20,"PEGAMENTO ITACO","ACONDICIONAMIENTO",34.5,29.24,584.79999999999995]
[10,"FRAGUA GRIS CLARO","ACONDICIONAMIENTO",8.3699999999999992,7.09,70.900000000000006]
[5,"FRAGUA ALMENDRA","ACONDICIONAMIENTO",7.2,6.1,30.5]
[1,"URINARIO VAINSA","ACONDICIONAMIENTO",337.04,285.63,285.63]
[1,"FLUXOMETRO PARA URINARIO","ACONDICIONAMIENTO",297.36,252,252]
[2,"FLUXOMETRO PARA INODORO","ACONDICIONAMIENTO",363.44,308,616]
[2,"TASA VAINSA","ACONDICIONAMIENTO",217.16,184.03,368.06]
[2,"LAVADERO KLIPEN SORA BOWL BLANCO","ACONDICIONAMIENTO",185.9,157.54,315.08]
[2,"VAINSA PALANCA","ACONDICIONAMIENTO",264.32,224,448]
[2,"VAINSA PUSH DESAGUE","ACONDICIONAMIENTO",61.95,52.5,105]
[2,"VAINSA TRAMPA","ACONDICIONAMIENTO",107.38,91,182]
[2,"BASE IMPRIMANTE PARA PINTURA","ACONDICIONAMIENTO",15.5,13.14,26.28]
[2,"PINTURA SALON Y BAÑOS","ACONDICIONAMIENTO",88,74.58,149.16]
[2,"GALON PINRUTRA TECHO SALON","ACONDICIONAMIENTO",88,74.58,149.16]
[2,"GALON PINTURA FACHADA EXTERIOR","ACONDICIONAMIENTO",88,74.58,149.16]
[6,"REVESTIMIENTO MAYOLICA","ACONDICIONAMIENTO",28.35,24.03,144.18]
[4,"DISPENSADOR JABON","ACONDICIONAMIENTO",32.4,27.46,109.84]
[2,"DISPENSADOR PAPEL HIGIENICO","ACONDICIONAMIENTO",39.69,33.64,67.28]
[4,"DISPENSADOR PAPEL TOALLA","ACONDICIONAMIENTO",128.79,109.14,436.56]
[2,"ESPEJOS","ACONDICIONAMIENTO",56.7,48.05,96.1]
[2,"SEÑALIZACION BAÑO","ACONDICIONAMIENTO",2.84,2.4,4.8]
[2,"PUERTA PRINCIPAL VIDRIO","ACONDICIONAMIENTO",1300,1101.69,2203.38]
[2,"PUERTA BAÑO","ACONDICIONAMIENTO",79.900000000000006,67.709999999999994,135.41999999999999]
[1,"PUERTA COCINA","ACONDICIONAMIENTO",79.900000000000006,67.709999999999994,67.709999999999994]
[5,"CHAPAS PARA PUERTA","ACONDICIONAMIENTO",39.9,33.81,169.05]
[6,"LAMPARA INDIVIDUAL","ACONDICIONAMIENTO",49.9,42.29,253.74]
[2,"PLAFON PARA BAÑO","ACONDICIONAMIENTO",35.9,30.42,60.84]
[40,"LUZ INDIRECTA PARA SALON","ACONDICIONAMIENTO",15,12.71,508.40000000000003]
[2,"AMBIENTADOR","ACONDICIONAMIENTO",8.1,6.86,13.72]
[12,"FOCOS AHORRADOR","ACONDICIONAMIENTO",10,8.4700000000000006,101.64000000000001]
[130,"SERVICIO DE PINTADO (m2)","ACONDICIONAMIENTO",10,8.4700000000000006,1101.1000000000001]
[130,"COLOCACIÓN PORCELANATO (m2)","ACONDICIONAMIENTO",20,16.95,2203.5]
[20,"INSTALACIONES ELECTRICAS/GRIFERIAS (PUNTOS)","ACONDICIONAMIENTO",20,16.95,339]
[42,"TRABAJO DRYWALL PARA DIVISIONES  (MATERIAL INCLUIDO) m2","ACONDICIONAMIENTO",60,50.85,2135.7000000000003]
[40,"ACONDICIONAMIENTO DE COCINA (MANO DE OBRA)","ACONDICIONAMIENTO",20,16.95,678]
[1,"LAVADERO DE 02 POZAS ACERO INOXIDABLE AISI 304","ACONDICIONAMIENTO",1904.71,1614.16,1614.16]
[2,"GRIFERIA DE AGUA FRIA PICO TIPO \"L\" AL MUEBLE","ACONDICIONAMIENTO",370.5,313.98,627.96]
[2,"SISTEMA DE DRENAJE : CANASTILLA DE ACERO /TRAMPA PVC","ACONDICIONAMIENTO",256.5,217.37,434.74]
[1,"DUCHA PRE - RINSE AL MUEBLE (MEZCLADOR) DE 4\"","ACONDICIONAMIENTO",570,570,{"$f":"E42*A42","v":570}]
[1,"LAVADERO DE UNA POZA","ACONDICIONAMIENTO",1202.99,1202.99,{"$f":"E43*A43","v":1202.99}]
[2,"MUEBLE PARA BAÑO EN MELAMINE","ACONDICIONAMIENTO",320,271.19,{"$f":"E44*A44","v":542.38}]
[1,"MOBILIARIO MELAMINE BARRA ATENCION","ACONDICIONAMIENTO",1000,847.46,{"$f":"E45*A45","v":847.46}]
[1,"ASESORÍA DISEÑO ","DECORACION",2160,1830.51,{"$f":"E46*A46","v":1830.51}]
[10,"CUADROS CHICOS, MEDIANOS Y GRANDES ","DECORACION",40,33.9,{"$f":"E47*A47","v":339}]
[8,"MUEBLES ARCADIA + MESITA DE CENTRO ","DECORACION",1700,1440.68,{"$f":"E48*A48","v":11525.44}]
[1,"BARRA DE ATENCIÓN ","DECORACION",2202,1866.1,1866.1]
[3,"MESAS CIRCULARES PARA 2 PERSONAS + SILLAS ","DECORACION",279.89999999999998,237.2,711.59999999999991]
[6,"MESAS CIRCULARES PARA 4 PERSONAS + SILLAS ","DECORACION",399.9,338.9,2033.3999999999999]
[1,"PARLANTES Y EQUIPO DE SONIDO ","DECORACION",499,422.88,422.88]
[1,"SILLA PARA CAJA ","DECORACION",59.9,50.77,50.77]
[1,"ESQUINERO PARA REVISTAS Y PERIÓDICOS ","DECORACION",69.900000000000006,59.24,59.24]
[5,"REVISTAS","DECORACION",20,16.95,84.75]
[4,"LIBROS DE CAFÉ Y GASTRONOMIA","DECORACION",150,127.12,508.48]
[1,"DISEÑO Y ELABORACIÓN PANEL DE PRECIOS ","DECORACION",176,149.15,149.15]
[40,"CARTA ","DECORACION",18,15.25,610]
[4,"ADHESIVOS DE SEGURIDAD ","DECORACION",10,8.4700000000000006,33.880000000000003]
[2,"EXTINTOR 2KG","DECORACION",60,50.85,101.7]
[1,"BOTIQUÍN GRANDE ","DECORACION",30,25.42,25.42]
[1,"PIZARRA ","DECORACION",34,28.81,28.81]
[1,"MODEM + INSTALACION","DECORACION",139,117.8,117.8]
[10,"PANTALON Y CHAQUETA","UNIFORMES",65,55.08,{"$f":"(E64*A64)","v":550.79999999999995}]
[10,"GORROS","UNIFORMES",5,4.24,42.400000000000006]
[10,"COBERTORES","UNIFORMES",5,4.24,42.400000000000006]
[10,"MANDILES","UNIFORMES",15,12.71,127.10000000000001]
[18,"CAMISA Y PANTALON","UNIFORMES",60,50.85,915.30000000000007]
[14,"TARJETA DE INDENTIFICACIÓN","UNIFORMES",4,3.39,47.46]
[5,"Capacitación mozos","CAPACITACION",800,677.97,{"$f":"(E70*A70)","v":3389.8500000000004}]
[5,"Otros gastos de capacitación ","CAPACITACION",40,33.9,{"$f":"(E71*A71)","v":169.5}]

{"sheet":"Hoja2","index":1,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Categoria","Cantidad_Fisica","Costo_ ","Costo_ s/IGV","Costo_Total"]
["ACONDICIONAMIENTO",663,9888.8900000000012,8662.7199999999975,25272.880000000001]
["CAPACITACION",10,840,711.87,3559.3500000000004]
["DECORACION",91,8047.5999999999985,6820.0000000000009,20498.930000000008]
["UNIFORMES",72,154,130.51,1725.46]
["Total general",836,18930.489999999998,16325.1,51056.62000000001]

{"sheet":"Hoja3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}