{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["PROPUESTA PLIEGO","Hoja1","Hoja2","Hoja4","Hoja3"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":8,"defined_names":60,"comments":0,"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":"PROPUESTA PLIEGO","index":0,"n_rows":86,"n_cols":10,"rows_kept":86,"cut":false,"hidden":false,"merged":[[50,13,63,15],[12,1,12,8],[44,8,45,8],[46,1,46,8],[46,13,47,14],[44,9,45,9],[46,15,47,15],[47,1,47,6],[48,13,49,14],[48,15,49,15],[49,3,49,4],[44,4,45,4],[44,1,45,2],[44,5,45,6],[44,7,45,7],[5,1,5,8],[0,1,1,8],[6,1,6,8],[9,1,9,8],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,10,6],[10,7,11,7],[10,8,11,8],[2,1,2,8],[3,1,3,8],[4,1,4,5],[4,6,4,8]]}
[null,"MUNICIPALIDAD DE LOS CONQUISTADORES"]
[]
[null,"COTIZACION MUNICIPIO "]
[null,"OBRA: “CASA HABITACION PROYECTO SOCIAL – CUMPLIENDO SUEÑOS ”"]
[null,"PRESUPUESTO OFICIAL",null,null,null,null,99121725.530000001]
[null,"PLANILLA DE COTIZACION"]
[null,"OCTUBRE  2025"]
[]
[]
[]
[null,"Nº DE","DESCRIPCIÓN","UD.","CANT.","PRECIOS UNITARIOS ",null," IMPORTE                                    TOTAL","% DE INCID."]
[null,"ITEM",null,null,null,"PRECIOS UNITARIOS  $","PRECIOS UNITARIOS EN LETRAS"]
[null,"OBRAS A EJECUTAR"]
[1]
[1,1,{"$f":"+Hoja1!B6","v":"Armado de estructura de bastidores"},"Und.",21,{"$f":"+Hoja1!I6","v":80680.449212626379},{"$f":"pesosMN(F15)","v":" OCHENTA MIL SEISCIENTOS OCHENTA PESOS CON 45 CTVOS.-"},{"$f":"ROUND(+E15*F15,3)","v":1694289.433},{"$f":"+Hoja1!C6","v":0.09}]
[1,null,"FORESTACION"]
[1,2,"Forestación Compensatoria","N°",null,null,{"$f":"pesosMN(F17)","v":" PESO CON 00 CTVOS.-"},{"$f":"ROUND(+E17*F17,3)","v":0},{"$f":"ROUND(+H17/#REF!,5)","v":{"$error":"#REF!"}}]
[1,null,"DEMOLICIONES VARIAS"]
[1,"3 c)","Demolición de cordon cuneta sobre Avda Besada s/ plano","ml",null,null,{"$f":"pesosMN(F19)","v":" PESO CON 00 CTVOS.-"},{"$f":"ROUND(+E19*F19,3)","v":0},{"$f":"ROUND(+H19/#REF!,5)","v":{"$error":"#REF!"}}]
[1,"3  d)","Badenes exisitentes sobre Avda. Besada s/ plano","m2",null,null,{"$f":"pesosMN(F20)","v":" PESO CON 00 CTVOS.-"},{"$f":"ROUND(+E20*F20,3)","v":0},{"$f":"ROUND(+H20/#REF!,5)","v":{"$error":"#REF!"}}]
[1,null,"EXCAVACIONES"]
[1,4,"Excavación no clasificada","m3",null,null,{"$f":"pesosMN(F22)","v":" PESO CON 00 CTVOS.-"},{"$f":"ROUND(+E22*F22,3)","v":0},{"$f":"ROUND(+H22/#REF!,5)","v":{"$error":"#REF!"}}]
[1,null,"SUBRASANTE"]
[1,5,"Subrasante de suelo mejorado con 3% de C.U.V","m3",null,null,{"$f":"pesosMN(F24)","v":" PESO CON 00 CTVOS.-"},{"$f":"ROUND(+E24*F24,3)","v":0},{"$f":"ROUND(+H24/#REF!,5)","v":{"$error":"#REF!"}}]
[]
[1,"2 ",{"$f":"+Hoja1!B7","v":"Ensamblado y montaje de bastidores estructurales en obra y anclaje"},"Und.",{"$f":"+Hoja1!D7","v":21},{"$f":"+Hoja1!I7","v":107573.93228350184},{"$f":"pesosMN(F26)","v":" CIENTO SIETE MIL QUINIENTOS SETENTA Y TRES PESOS CON 93 CTVOS.-"},{"$f":"ROUND(+E26*F26,3)","v":2259052.5780000002},{"$f":"+Hoja1!C7","v":0.12}]
[]
[null,"3 ",{"$f":"+Hoja1!B8","v":"Panelizacion exterior para rigidización "},"m2",{"$f":"+Hoja1!D8","v":82.25},{"$f":"+Hoja1!I8","v":25176.877768479153},{"$f":"pesosMN(F28)","v":" VEINTICINCO MIL CIENTO SETENTA Y SEIS PESOS CON 88 CTVOS.-"},{"$f":"ROUND(+E28*F28,3)","v":2070798.196},{"$f":"+Hoja1!C8","v":0.11}]
[]
[null,"4 ",{"$f":"+Hoja1!B9","v":"Cubierta de techo, estructura, aislación, enchapado, zinguería"},"m2",{"$f":"+Hoja1!D9","v":46.45},{"$f":"+Hoja1!I9","v":52686.909783631141},{"$f":"pesosMN(F30)","v":" CINCUENTA Y DOS MIL SEISCIENTOS OCHENTA Y SEIS PESOS CON 91 CTVOS.-"},{"$f":"ROUND(+E30*F30,3)","v":2447306.9589999998},{"$f":"+Hoja1!C9","v":0.13}]
[]
[null,"5 ",{"$f":"+Hoja1!B10","v":"Aislacion exterior y revestimiento"},"m2",{"$f":"+Hoja1!D10","v":84.84},{"$f":"+Hoja1!I10","v":43269.217812052098},{"$f":"pesosMN(F32)","v":" CUARENTA Y TRES MIL DOSCIENTOS SESENTA Y NUEVE PESOS CON 22 CTVOS.-"},{"$f":"ROUND(+E32*F32,3)","v":3670960.4389999998},{"$f":"+Hoja1!C10","v":0.13}]
[]
[1,6,{"$f":"+Hoja1!B11","v":"Colocación de aberturas exteriores"},"m2",{"$f":"+Hoja1!D11","v":7},{"$f":"+Hoja1!I11","v":161360.89842525276},{"$f":"pesosMN(F34)","v":" CIENTO SESENTA Y UN MIL TRESCIENTOS SESENTA PESOS CON 90 CTVOS.-"},{"$f":"ROUND(+E34*F34,3)","v":1129526.2890000001},{"$f":"+Hoja1!C11","v":0.06}]
[]
[null,7,{"$f":"+Hoja1!B12","v":"Panelizacion interior"},"ml",{"$f":"+Hoja1!D12","v":137},{"$f":"+Hoja1!I12","v":16489.434875573275},{"$f":"pesosMN(F36)","v":" DIECISEIS MIL CUATROCIENTOS OCHENTA Y NUEVE PESOS CON 43 CTVOS.-"},{"$f":"ROUND(+E36*F36,3)","v":2259052.5780000002},{"$f":"+Hoja1!C12","v":0.12}]
[]
[null,8,{"$f":"+Hoja1!B13","v":"Aberturas  interiores"},"m2",{"$f":"+Hoja1!D13","v":3},{"$f":"+Hoja1!I13","v":376508.76299225644},{"$f":"pesosMN(F38)","v":" TRESCIENTOS SETENTA Y SEIS MIL QUINIENTOS OCHO PESOS CON 76 CTVOS.-"},{"$f":"ROUND(+E38*F38,3)","v":1129526.2890000001},{"$f":"+Hoja1!C13","v":0.06}]
[]
[null,9,{"$f":"+Hoja1!B14","v":"Panelizacion en zona humeda (baño y cocina)"},"m2",{"$f":"+Hoja1!D14","v":23.85},{"$f":"+Hoja1!I14","v":86825.92018689352},{"$f":"pesosMN(F40)","v":" OCHENTA Y SEIS MIL OCHOCIENTOS VEINTICINCO PESOS CON 92 CTVOS.-"},{"$f":"ROUND(+E40*F40,3)","v":2070798.196},{"$f":"+Hoja1!C14","v":0.11}]
[]
[1,10,{"$f":"+Hoja1!B15","v":"Revestimiento de zona humeda"},"m2",{"$f":"+Hoja1!D15","v":27},{"$f":"+Hoja1!I15","v":34861.922499283006},{"$f":"pesosMN(F42)","v":" TREINTA Y CUATRO MIL OCHOCIENTOS SESENTA Y UN PESOS CON 92 CTVOS.-"},{"$f":"ROUND(+E42*F42,3)","v":941271.90700000001},{"$f":"+Hoja1!C15","v":0.05}]
[]
[null,11,{"$f":"+Hoja1!B16","v":"Terminaciones"},"ml",{"$f":"+Hoja1!D16","v":1},{"$f":"+Hoja1!I16","v":941271.90748064104},{"$f":"pesosMN(F44)","v":" NOVECIENTOS CUARENTA Y UN MIL DOSCIENTOS SETENTA Y UN PESOS CON 91 CTVOS.-"},{"$f":"ROUND(+E44*F44,3)","v":941271.90700000001},{"$f":"+Hoja1!C16","v":0.02}]
[{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},"  MONTO TOTAL DE LA OBRA",null,null,{"$f":"SUM(H14:H44)","v":20613854.771000005},null,null,null,{"$f":"+I44+I42+I38+I36+I34+I32+I30+I28+I26+I15+I40","v":1},0.01]
[]
[null,{"$f":"CONCATENATE(\"Importa la presente propuesta la suma de: Son Pesos, \",pesosMN(E45))","v":"Importa la presente propuesta la suma de: Son Pesos,  VEINTE MILLONES SEISCIENTOS TRECE MIL OCHOCIENTOS CINCUENTA Y CUATRO PESOS CON 77 CTVOS.-"},null,null,null,null,null,null,null,{"$f":"SUM(I14:I44)","v":{"$error":"#REF!"}}]
[null,"Plazo de ejecución: TRES (3) MESES corridos a partir del acta de replanteo.-"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"  "]

{"sheet":"Hoja1","index":1,"n_rows":40,"n_cols":10,"rows_kept":40,"cut":false,"hidden":false,"merged":[[3,7,3,9]]}
[]
["PROYECTO:","VIVIENDA MUNICIPAL "]
["FECHA:"," DE ABRIL DE 2025"]
[null,null,null,null,null,null,null,"ACTUALIZADO AGOSTO 2025"]
[null,"ETAPAS DE AVANCE DE OBRA","PORCENTAJE AVANCE",null,null,null,"PRECIO UNIT",{"$f":"+E40","v":4.5857674978490102E-2},"PRECIO UNIT","TOTAL"]
[1,"Armado de estructura de bastidores",0.09,21,"Und",{"$f":"C6*$D$17","v":1620000},{"$f":"F6/D6","v":77142.857142857145},{"$f":"+G6*$H$5","v":3537.5920697692368},{"$f":"+G6+H6","v":80680.449212626379},{"$f":"+I6*D6","v":1694289.4334651539}]
[2,"Ensamblado y montaje de bastidores estructurales en obra y anclaje",0.12,21,"Und",2160000,{"$f":"F7/D7","v":102857.14285714286},{"$f":"+G7*$H$5","v":4716.7894263589815},{"$f":"+G7+H7","v":107573.93228350184},{"$f":"+I7*D7","v":2259052.5779535389}]
[3,"Panelizacion exterior para rigidización ",0.11,82.25,"m2",1980000,24072.948328267477,1103.9294402116766,25176.877768479153,2070798.1964574102]
[4,"Cubierta de techo, estructura, aislación, enchapado, zinguería",0.13,46.45,"m2",2340000,50376.749192680298,2310.1605909508467,52686.909783631141,2447306.9594496666]
[5,"Aislacion exterior y revestimiento",0.13,84.84,"m2",2340000,27581.329561527582,{"$f":"+G10*$H$5","v":1264.8156465071527},{"$f":"(+G10+H10)*1.5","v":43269.217812052098},3670960.4391745003]
[6,"Colocación de aberturas exteriores",0.06,7,"Und",1080000,154285.71428571429,7075.1841395384736,161360.89842525276,1129526.2889767694]
[7,"Panelizacion interior",0.12,137,"m2",2160000,15766.423357664233,723.011517909041,16489.434875573275,2259052.5779535389]
[8,"Aberturas  interiores",0.06,3,"Und",1080000,360000,16508.762992256437,376508.76299225644,1129526.2889767694]
[9,"Panelizacion en zona humeda (baño y cocina)",0.11,23.85,"m2",1980000,83018.867924528298,3807.0522623652159,86825.92018689352,2070798.1964574105]
[10,"Revestimiento de zona humeda",0.05,27,"m2",900000,33333.333333333336,1528.5891659496701,34861.922499283006,941271.90748064115]
[11,"Terminaciones",0.02,1,"Und",360000,360000,16508.762992256437,{"$f":"(+G16+H16)*2.5","v":941271.90748064104},941271.90748064104]
[null,null,{"$f":"SUM(C6:C16)","v":1},18000000,null,{"$f":"SUM(F6:F16)","v":18000000},null,null,null,{"$f":"SUM(J6:J16)","v":20613854.773826044}]
[]
[null,null,null,{"$f":"+F17-D17","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,100,153080,{"$f":"+E26*F26","v":15308000}]
[null,null,null,"MALLA"]
[null,null,null,"HIERRO FI 10",null,null,"PRECIO"]
[null,null,{"$f":"0.15*238*2","v":71.399999999999991}]
[null,null,{"$f":"0.12*100*2","v":24},null,0.78,{"$f":"236*2+100*2","v":672},34490,{"$f":"+E30*F30*G30","v":18078278.399999999}]
[null,null,{"$f":"+C29+C30","v":95.399999999999991},null,null,null,15140.6]
[]
[]
[]
[]
[]
[null,null,null,93867.61,83760.679999999993,109520.83,"2025-05-01"]
[null,null,null,98203.57,88085.43,113874.12,"2025-08-01"]
[null,null,null,{"$f":"(+D38/D37)-100%","v":4.6192291462411772E-2},{"$f":"(+E38/E37)-100%","v":5.1632221705936399E-2},3.974851176712213E-2]
[null,null,null,null,{"$f":"(+D39+E39+F39)/3","v":4.5857674978490102E-2}]

{"sheet":"Hoja2","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Hoja4","index":3,"n_rows":94,"n_cols":6,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
["Column1","Column2","Column3","Column4","Column5","Column6"]
["pf estaca",10000000,10000000,50000,"estaca"]
["pf1",10000000,100032934,0,"columna"]
["10",9981958,10031261,49760,"cordon"]
["11",9981716,10027622,49804,"cordon"]
["12",9979793,10025158,49826,"cordon"]
["13",9974948,10023998,49804,"cordon"]
["14",9979414,10011591,49747,"cordon"]
["15",9968621,10010022,49644,"cordon"]
["16",9996212,10032956,49887,"alambrado"]
["17",9976725,10030393,49971,"alambrado"]
["18",9997074,10023789,49816,"calle"]
["19",9997496,10019941,49862,"calle"]
["20",9997982,10014925,49682,"calle"]
["21",9989968,10013502,49886,"calle"]
["22",9989193,10018538,49892,"calle"]
["23",9988246,10023980,49886,"calle"]
["24",10027954,10025311,49816,"calle"]
["25",10028120,10023062,49796,"calle"]
["26",10028604,10020255,49681,"calle"]
["27",10032843,10038554,50147,"alambrado"]
["28",10009109,10031375,49887,"farola"]
["29",10047311,10036927,49993,"farola"]
["30",10072424,10031726,49770,"calle"]
["31",10072465,10028959,49792,"calle"]
["32",10072106,10025437,49660,"calle"]
["33",10086524,10042440,49901,"farola"]
["34",10100510,10037298,49804,"calle"]
["35",10100632,10032972,49696,"calle"]
["36",10100313,10030259,49568,"calle"]
["37",10114789,10050236,49603,"calle"]
["38",10116689,10039481,49547,"calle"]
["39",10116969,10035564,49636,"calle"]
["40",10117455,10032542,49523,"calle"]
["41",10116979,10022917,49740,"tn"]
["42",10119287,10009605,49939,"tn"]
["43",10122245,9994224,50051,"tn"]
["44",10124056,9979112,50456,"tn"]
["45",10124547,9976629,50076,"tn"]
["46",10125025,9972240,50680,"via"]
["47",10100624,9968671,50724,"via"]
["48",10100223,9972483,50169,"tn"]
["49",10099421,9975360,50505,"tn"]
["50",10096160,9989438,50120,"tn"]
["51",10094264,10003821,50051,"tn"]
["52",10091476,10020418,49700,"tn"]
["53",10068184,10016339,50020,"tn"]
["54",10068983,10005291,50095,"tn"]
["55",10071544,9988882,50133,"tn"]
["56",10073538,9972344,50581,"tn"]
["57",10074058,9969775,50180,"tn"]
["58",10051379,9966506,50090,"tn"]
["59",10050675,9969459,50605,"tn"]
["60",10047188,9987105,50152,"tn"]
["61",10045087,10000134,50115,"tn"]
["62",10042106,10013984,49974,"tn"]
["63",10021138,10010165,49963,"tn"]
["64",10023193,9994246,50137,"tn"]
["65",10026809,9979490,50224,"tn"]
["66",10028392,9964868,50401,"tn"]
["67",10028174,9962820,50137,"tn"]
["68",10008833,9960331,50184,"tn"]
["69",10008484,9962588,50355,"tn"]
["70",10006208,9977115,50014,"tn"]
["71",10004385,9991796,49964,"tn"]
["72",9999672,10007815,49883,"tn"]
["73",9997061,10005659,49946,"cesto basura"]
["74",9993652,10004409,49728,"calle"]
["75",9991330,10003696,49825,"calle"]
["76",9988476,10003513,49801,"calle"]
["77",9988295,9991905,49901,"farola"]
["78",9991137,9985918,49807,"calle"]
["79",9993707,9986177,49846,"calle"]
["80",9996564,9986324,49811,"calle"]
["81",9992935,9961009,50361,"farola"]
["82",9995575,9961301,50124,"calle"]
["83",9997356,9961766,50191,"calle"]
["84",10000519,9962206,50124,"calle"]
["85",10001411,9953311,50323,"calle"]
["86",9998831,9953140,50440,"calle"]
["87",9996319,9952547,50338,"calle"]
["88",10012418,9937331,50667,"corralon muni"]
["pf 2 via",10013590,9956115,50728,"via"]
["89",10032996,9958920,50726,"via"]
["90",10052756,9961755,50736,"via"]
["91",10062837,9963204,50742,"via"]
["92",10084960,9966388,50754,"via"]
["pf 3 corralon",10086144,9959371,50731,"corralon"]
["93",10087810,9945860,50705,"corralon"]
["94",10101739,9961026,50573,"corralon"]
["95",10104010,9947727,50643,"corralon"]
["96",10164740,9954673,50312,"corralon"]
["97",10144970,9961531,50168,"columna luz"]
["98",10143738,9952217,50430,"pilar"]

{"sheet":"Hoja3","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}