{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["EJEMPLO 2"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"EJEMPLO 2","index":0,"n_rows":115,"n_cols":7,"rows_kept":115,"merged":[[0,0,3,4],[4,0,6,6],[8,1,8,4],[9,1,9,4],[10,1,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,1,14,4],[18,0,18,2],[19,0,19,2],[20,0,20,2],[21,0,21,2],[22,0,22,2],[23,0,23,2],[24,0,24,2],[26,0,26,6],[30,1,30,2],[31,0,44,0],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,0,45,4],[46,0,55,0],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[57,0,57,2],[58,0,58,2],[59,0,59,2],[60,0,60,2],[61,0,61,2],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,0,72,3],[76,1,76,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,2],[94,0,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[104,0,104,2],[106,0,106,4]]}
[]
[]
[]
[]
["FICHA DE COSTOS"]
[]
[]
[]
["Nombre del Servicio:"]
["Duración estimada en horas:"]
["Descripción:"]
[]
[]
[]
["Precio al público:"]
[]
["* EQUIPO QUE INTERVIENE EN EL PROCESO"]
[]
["NOMBRE",null,null,"CARGO","SUELDO"]
{"$rows_empty":7}
["DETALLE DE COSTOS"]
[]
["1.- COSTOS DIRECTOS",{"$f":"+G46","v":0}]
[]
["MATERIALES ","DETALLE",null,"CANTIDAD","CANTIDAD SESIONES","COSTO PRODUCTO","TOTAL"]
["MATERIALES E INSUMOS UTILIZADOS"]
{"$rows_empty":12}
[{"$nulls":6},{"$f":"+E45*F45","v":0}]
["TOTAL",{"$nulls":4},{"$f":"SUM(F32:F45)","v":0}]
["HERRAMIENTAS / EQUIPOS UTILIZADOS EN EL PROCESO"]
{"$rows_empty":10}
["PROCESOS DETALLADOS",null,null,"TIEMPO EN HORAS"]
["1.-"]
["2.-"]
["3.-"]
["TOTAL",null,null,{"$f":"SUM(D59:D61)","v":0}]
[]
["MANO DE OBRA",{"$f":"+E73","v":0}]
[]
["NOMBRE PROCEDIMIENTO","SUELDO CARGO INVOLUCRADO",null,"TIEMPO EN HORAS","COSTO ESTIMADO EN HORAS AL SALARIO"]
[{"$nulls":4},{"$f":"+(B67*D67)/240","v":0}]
[{"$nulls":4},{"$f":"+(B68*D68)/240","v":0}]
[{"$nulls":4},{"$f":"+(E22*D69)/240","v":0}]
[{"$nulls":4},{"$f":"+(E23*D70)/240","v":0}]
[{"$nulls":4},{"$f":"+(E24*D71)/240","v":0}]
[{"$nulls":4},{"$f":"+(E25*D72)/240","v":0}]
["TOTAL",{"$nulls":3},{"$f":"SUM(E67:E71)","v":0}]
[]
["2.- COSTOS INDIRECTOS",{"$f":"+D91","v":0},null,"PORCENTAJE CI",{"$f":"+(D62*100)/240","v":0}]
[]
["DETALLE","COSTO TOTAL",null,"COSTO POR SERVICIO"]
["ENERGIA ELECTRICA",null,null,{"$f":"+(B78*E$75)/100","v":0}]
["AGUA",null,null,{"$f":"+(B79*E$75)/100","v":0}]
["ALQUILER",null,null,{"$f":"+(B80*E$75)/100","v":0}]
["INTERNET",null,null,{"$f":"+(C81*E$75)/100","v":0}]
["TELEFONO",null,null,0]
["SUMINISTROS DE OFICINA",null,null,0]
["SALARIOS PERSONAL DE APOYO",null,null,0]
["MANTENIMIENTO",null,null,0]
["SUMINISTROS DE LIMPIEZA",null,null,0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
["TOTAL",{"$f":"SUM(B78:C90)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(D78:D86)","v":0}]
[]
["3.- COSTOS VARIABLES",{"$f":"+D105","v":0}]
[]
["DETALLE",null,null,"COSTO"]
["TRANSPORTE",null,null,0]
["VIATICOS",null,null,0]
["OTROS INSUMOS ",null,null,0]
["OTROS EQUIPOS",null,null,0]
["OTROS",null,null,0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[{"$nulls":3},0]
["TOTAL",null,null,{"$f":"SUM(D96:D104)","v":0}]
[]
["RESUMEN FINAL"]
[]
["TOTAL COSTOS DIRECTOS",{"$f":"+B29","v":0}]
["TOTAL COSTOS INDIRECTOS",{"$f":"+B75","v":0}]
["TOTAL MANO DE OBRA POR SERVICIO",{"$f":"+B64","v":0}]
["TOTAL COSTOS VARIABLES",{"$f":"+B93","v":0}]
["COSTOS TOTALES",{"$f":"SUM(B108:B112)","v":0}]
[]
["GANANCIA DEL SERVICO",{"$f":"+B15-B113","v":0}]