{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Total"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":3,"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":"Total","index":0,"n_rows":78,"n_cols":21,"rows_kept":78,"cut":false,"hidden":false,"merged":[[28,1,29,7],[36,8,36,9],[36,10,36,12],[36,13,36,15],[36,16,37,17],[37,8,37,9],[37,10,37,12],[37,13,37,15],[36,1,39,7],[30,1,31,7],[32,1,33,7],[32,8,32,9],[32,10,32,12],[32,13,32,15],[32,16,33,17],[33,13,33,15],[38,16,39,17],[34,8,34,9],[34,10,34,12],[34,13,34,15],[34,16,35,17],[70,6,70,9],[64,1,64,7],[64,8,64,9],[63,16,63,17],[56,16,57,17],[61,16,61,17],[62,16,62,17],[39,8,39,9],[51,10,51,12],[46,16,47,17],[53,5,54,7],[56,1,57,7],[67,8,67,9],[67,10,67,15],[56,8,57,9],[50,8,50,9],[50,10,50,12],[50,13,50,15],[44,10,44,15],[45,10,45,12],[45,13,45,15],[56,10,56,15],[57,10,57,12],[57,13,57,15],[5,2,5,16],[4,2,4,16],[9,1,9,11],[7,9,7,14],[1,4,2,14],[26,16,27,17],[10,10,10,15],[11,10,11,12],[11,13,11,15],[21,10,21,12],[23,10,23,15],[24,8,24,9],[23,8,23,9],[12,16,13,17],[14,16,15,17],[16,16,17,17],[20,16,21,17],[10,16,11,17],[10,1,11,7],[15,10,15,12],[30,16,31,17],[28,8,28,9],[28,10,28,12],[28,13,28,15],[10,8,11,9],[15,8,15,9],[12,8,12,9],[26,1,27,7],[26,8,27,9],[26,10,26,15],[27,10,27,12],[23,5,24,7],[25,1,25,11],[31,13,31,15],[30,10,30,12],[30,13,30,15],[31,8,31,9],[30,8,30,9],[16,8,16,9],[16,10,16,12],[16,13,16,15],[28,16,29,17],[13,8,13,9],[16,1,17,7],[12,10,12,12],[12,13,12,15],[15,13,15,15],[21,13,21,15],[17,10,17,12],[13,10,13,12],[13,13,13,15],[12,1,13,7],[14,8,14,9],[14,1,15,7],[14,10,14,12],[14,13,14,15],[21,8,21,9],[20,10,20,12],[20,13,20,15],[58,10,58,12],[58,13,58,15],[44,16,45,17],[58,16,58,17],[33,8,33,9],[33,10,33,12],[17,8,17,9],[24,10,24,15],[17,13,17,15],[20,8,20,9],[29,8,29,9],[29,13,29,15],[31,10,31,12],[27,13,27,15],[29,10,29,12],[47,13,47,15],[51,13,51,15],[53,10,53,15],[47,10,47,12],[35,8,35,9],[47,8,47,9],[51,8,51,9],[55,1,55,11],[44,1,45,7],[41,5,42,7],[50,16,51,17],[34,1,35,7],[46,1,47,7],[38,10,38,12],[38,13,38,15],[41,10,41,15],[43,1,43,11],[53,8,53,9],[44,8,45,9],[58,8,58,9],[62,10,62,12],[62,13,62,15],[61,13,61,15],[59,1,59,7],[60,13,60,15],[60,1,60,7],[60,8,60,9],[61,10,61,12],[59,10,59,12],[61,1,61,7],[59,8,59,9],[60,10,60,12],[59,13,59,15],[46,8,46,9],[46,10,46,12],[46,13,46,15],[42,10,42,15],[76,1,76,17],[77,3,77,17],[77,1,77,2],[54,8,54,9],[54,10,54,15],[66,5,67,7],[66,8,66,9],[66,10,66,15],[63,10,63,12],[63,13,63,15],[71,6,71,9],[69,7,69,15],[62,1,62,7],[62,8,62,9],[63,1,63,7],[63,8,63,9],[61,8,61,9],[59,16,59,17],[60,16,60,17],[64,10,64,12],[64,16,64,17],[64,13,64,15],[70,10,70,15],[71,10,71,15],[58,1,58,7],[18,8,18,9],[18,10,18,12],[18,13,18,15],[18,16,19,17],[19,8,19,9],[19,10,19,12],[19,13,19,15],[18,1,21,7],[48,8,48,9],[48,10,48,12],[48,13,48,15],[48,16,49,17],[49,8,49,9],[49,10,49,12],[49,13,49,15],[48,1,51,7],[41,8,41,9],[35,13,35,15],[35,10,35,12],[39,10,39,12],[39,13,39,15],[42,8,42,9],[38,8,38,9]]}
[]
[null,null,null,null,"LISTADO VALORIZADO EQUIPAMIENTO DE SERVICIO DE RADIODIFUSION SONORA",null,null,null,null,null,null,null,null,null,null,"Fecha:"]
[]
[]
[null,null,"TITULAR DE LA PROPUESTA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canelones"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cerro Largo"]
[]
[null,null,null,null,null,null,null,null,null,"Cotización del dólar a la fecha",null,null,null,null,null,"=","$"]
[]
[null,"Centro de generación de programación - Estudios"]
[null,"Ítems",null,null,null,null,null,null,"Gasto o Inversión",null,"Monto del Gasto/Inversión",null,null,null,null,null,"Observaciones",null,null,null,"Tacuarembó"]
[null,null,null,null,null,null,null,null,null,null,"$",null,null,"U$S",null,null,null,null,null,null,"Treinta y Tres"]
[null,"Infraestructura edilicia en Estudios (incluir electricidad, iluminación, etc.)",null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[null,"Equipamiento para los Estudios",null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[null,"Equipamiento para móviles de exteriores",null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[null,"Otros",null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[null,null,null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[]
[null,null,null,null,null,"SUBTOTALES  $",null,null,"Realizada    $",null,{"$f":"(K13+K15+K17+K19+K21)+R7*(N13+N15+N17+N21+N19+N21)","v":0}]
[null,null,null,null,null,null,null,null,"Prevista      $",null,{"$f":"(K14+K16+K18+K20+K22)+R8*(N14+N16+N18+N20+N22)","v":0}]
[null,"Sistema de Transmisión"]
[null,"Ítems",null,null,null,null,null,null,"Gasto o Inversión",null,"Monto del Gasto/Inversión",null,null,null,null,null,"Observaciones",null,null,null,"Tacuarembó"]
[null,null,null,null,null,null,null,null,null,null,"$",null,null,"U$S",null,null,null,null,null,null,"Treinta y Tres"]
[null,"Transmisor/es de la estación (incluyendo amplificador/es de potencia, excitador/es, filtro/s, etc)",null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[null,"Infraestructura edilicia en Planta Transmisora (incluir electricidad, iluminación, etc.)",null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[null,"Antena de estación transmisora",null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[null,"Estructura soporte de antena en estación transmisora",null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[null,"Otros",null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[null,null,null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[]
[null,null,null,null,null,"SUBTOTALES  $",null,null,"Realizada    $",null,{"$f":"(K29+K31+K33+K35+K37+K39)+R8*(+N29+N31+N33+N35+N37+N39)","v":0}]
[null,null,null,null,null,null,null,null,"Prevista      $",null,{"$f":"(K30+K32+K34+K36+K38+K40)+R9*(+N30+N32+N34+N36+N38+N40)","v":0}]
[null,"Sistema de transporte de programación"]
[null,"Ítems",null,null,null,null,null,null,"Gasto o Inversión",null,"Monto del Gasto/Inversión",null,null,null,null,null,"Observaciones",null,null,null,"Tacuarembó"]
[null,null,null,null,null,null,null,null,null,null,"$",null,null,"U$S",null,null,null,null,null,null,"Treinta y Tres"]
[null,"Sistema/s de transporte de programación entre Estudios y Planta transmisora",null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[null,"Otros",null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[null,null,null,null,null,null,null,null,"Realizada"]
[null,null,null,null,null,null,null,null,"Prevista"]
[]
[null,null,null,null,null,"SUBTOTALES  $",null,null,"Realizada    $",null,{"$f":"(K47+K49+K51)+R8*(N47+N49+N51)","v":0}]
[null,null,null,null,null,null,null,null,"Prevista      $",null,{"$f":"(K48+K50+K52)+R9*(N48+N50+N52)","v":0}]
[null,"Varios/Otros"]
[null,"Ítems",null,null,null,null,null,null,"Gasto o Inversión",null,"Monto del Gasto/Inversión",null,null,null,null,null,"Observaciones",null,null,null,"Tacuarembó"]
[null,null,null,null,null,null,null,null,null,null,"$",null,null,"U$S",null,null,null,null,null,null,"Treinta y Tres"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"SUBTOTALES  $",null,null,"Realizada    $",null,{"$f":"(IF(I59=\"Efectuada\",K59,0)+IF(I60=\"Efectuada\",K60,0)+IF(I61=\"Efectuada\",K61,0)+IF(I62=\"Efectuada\",K62,0)+IF(I63=\"Efectuada\",K63,0)+IF(I64=\"Efectuada\",K64,0)+IF(I65=\"Efectuada\",K65,0))+R8*(IF(I59=\"Efectuada\",N59,0)+IF(I60=\"Efectuada\",N60,0)+IF(I61=\"Efectuada\",N61,0)+IF(I62=\"Efectuada\",N62,0)+IF(I63=\"Efectuada\",N63,0)+IF(I64=\"Efectuada\",N64,0)+IF(I65=\"Efectuada\",N65,0))","v":0}]
[null,null,null,null,null,null,null,null,"Prevista      $",null,{"$f":"(IF(I59=\"Prevista\",K59,0)+IF(I60=\"Prevista\",K60,0)+IF(I61=\"Prevista\",K61,0)+IF(I62=\"Prevista\",K62,0)+IF(I63=\"Prevista\",K63,0)+IF(I64=\"Prevista\",K64,0)+IF(I65=\"Prevista\",K65,0))+R8*(IF(I59=\"Prevista\",N59,0)+IF(I60=\"Prevista\",N60,0)+IF(I61=\"Prevista\",N61,0)+IF(I62=\"Prevista\",N62,0)+IF(I63=\"Prevista\",N63,0)+IF(I64=\"Prevista\",N64,0)+IF(I65=\"Prevista\",N65,0))","v":0}]
[]
[null,null,null,null,null,null,null,"GASTO/INVERSIÓN PARA EL DESPLIEGUE"]
[null,null,null,null,null,null,"TOTAL  REALIZADA   $",null,null,null,{"$f":"K24+K42+K54+K67","v":0}]
[null,null,null,null,null,null,"TOTAL  PREVISTA       $",null,null,null,{"$f":"K25+K43+K55+K68","v":0}]
[]
[]
[]
[]
[null,"Firma/s"]
[null,"Contrafirma:"]