{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["Hoja1","Hoja2","Hoja3","Hoja4","Hoja5","Hoja6","Hoja7","Hoja17","Hoja8","Hoja16","GORRO","GUANTES","CHALINA","Hoja15","CHOMPA","DETALLE DE COSTOS GUANTES","DETALLE DE COSTOS GORRO","DETALLE DE COSTOS CHALINA","DETALLE DE COSTOS CHOMPA","FICHA TÉCNICA GUANTES","FICHA TÉCNICA GORRO","FICHA TÉCNICA CHALINA","FICHA TÉCNICA CHOMPA","Hoja11","ECHO","Hoja9","Hoja10","Hoja12","Hoja13","Hoja14"],"not_rendered":{"charts":0,"images":15,"macros":1,"external_links":1,"defined_names":18,"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":"Hoja1","index":0,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,1,0,2]]}
[null,"VERIFICACIÓN DE MAQUINARIA EN UP"]
["N°","MÁQUINA","VERIFICACIÓN","COSTO ","VIDA UTIL AÑOS","% MES"]
[1,"BALANZA","SI",500,8,{"$f":"IF(C3=\"SI\",D3/(E3*12),0)","v":5.208333333333333}]
[2,"BOTONERA","SI",600,8,{"$f":"IF(C4=\"SI\",D4/(E4*12),0)","v":6.25}]
[3,"OVERLOCK 3 HILOS","NO",null,8,0]
[4,"OVERLOCK 5 HILOS","NO",4500,8,0]
[5,"REMALLADORA","SI",null,8,0]
[6,"PLANCHA A VAPOR","NO",null,8,0]
[7,"MÁQUINA SIMPLE","SI",null,8,0]
[8,"MÁQUINA DOBLE","NO",null,8,0]
[9,"MÁQUINA INDUSTRIAL","NO",4510,8,0]
[]
[null,null,null,null,"TOTAL COSTO MES MAQ",{"$f":"SUM(F3:F12)","v":11.458333333333332}]
[]
[null,null,null,null,"Producción Estimada",20]
[]
[null,null,null,null,"costo unitario",{"$f":"+F13/F15","v":0.57291666666666663}]

{"sheet":"Hoja2","index":1,"n_rows":26,"n_cols":10,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,1,0,2]]}
[null,"VERIFICACIÓN DE MOBILIARIO EN UP"]
["N°","MOBILIARIO","VERIFICACIÓN","COSTO","VIDA AÑOS","COSTO MES","HORAS MES",176,"HORAS PROCESO",{"$f":"SUM(IF(CHOMPA!F26=\"HR.\",CHOMPA!E26,CHOMPA!E26/60),IF(CHOMPA!F27=\"HR.\",CHOMPA!E27,CHOMPA!E27/60),IF(CHOMPA!C28<>\"NO USO\",IF(CHOMPA!F28=\"HR.\",CHOMPA!E28,CHOMPA!E28/60),IF(CHOMPA!C29<>\"NINGUNO\",IF(CHOMPA!F29=\"HR.\",CHOMPA!E29,CHOMPA!E29/60))))","v":4}]
[1,"MESA","SI",450,10,{"$f":"IF(C3=\"SI\",D3/(E3*12),0)","v":3.75}]
[2,"ESTANTE","NO",50,10,{"$f":"IF(C4=\"SI\",D4/(E4*12),0)","v":0}]
[3,"MESA PARA PLANCHADO","SI",456,10,3.8]
[4,"SILLA","NO",60,10,0]
[]
[null,null,null,null,"TOTAL COSTO MOB",{"$f":"SUM(F3:F7)","v":7.55},"PROD EST.",{"$f":"H2/J2","v":44},"COSTO UNIT",{"$f":"F8/H8","v":0.1715909090909091}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"                                                                                                                                                                                                                                "]

{"sheet":"Hoja3","index":2,"n_rows":7,"n_cols":10,"rows_kept":7,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"VERIFICACIÓN DE HERRAMIENTAS TECNOLOGICAS EN UP"]
["N°","H. TECNOLOGICA","VERIFICACIÓN","COSTO ","VIDA UTIL AÑOS","COSTO MES","HORAS MES",176,"HORAS PROCESO",{"$f":"SUM(IF(CHOMPA!F26=\"HR.\",CHOMPA!E26,CHOMPA!E26/60),IF(CHOMPA!F27=\"HR.\",CHOMPA!E27,CHOMPA!E27/60),IF(CHOMPA!C28<>\"NO USO\",IF(CHOMPA!F28=\"HR.\",CHOMPA!E28,CHOMPA!E28/60),IF(CHOMPA!C29<>\"NINGUNO\",IF(CHOMPA!F29=\"HR.\",CHOMPA!E29,CHOMPA!E29/60))))","v":4}]
[1,"COMPUTADORA","SI",4556,4,{"$f":"IF(C3=\"SI\",D3/(E3*12),0)","v":94.916666666666671}]
[2,"IMPRESORA","SI",456,4,{"$f":"IF(C4=\"SI\",D4/(E4*12),0)","v":9.5}]
[3,"CALCULADORA","NO",45,4,0]
[null,null,null,null,null,0]
[null,null,null,null,"TOTAL COSTO MES",{"$f":"SUM(F3:F6)","v":104.41666666666667},"PROD EST.",{"$f":"H2/J2","v":44},"COSTO UNIT",{"$f":"F7/H7","v":2.3731060606060606}]

{"sheet":"Hoja4","index":3,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"VERIFICACIÓN DE HERRAMIENTAS EN UP"]
["N°","MÁQUINA","VERIFICACIÓN","COSTO ANUAL","COSTO MES","HORAS MES",176,"HORAS PROCESO",{"$f":"SUM(IF(CHOMPA!F26=\"HR.\",CHOMPA!E26,CHOMPA!E26/60),IF(CHOMPA!F27=\"HR.\",CHOMPA!E27,CHOMPA!E27/60),IF(CHOMPA!C28<>\"NO USO\",IF(CHOMPA!F28=\"HR.\",CHOMPA!E28,CHOMPA!E28/60),IF(CHOMPA!C29<>\"NINGUNO\",IF(CHOMPA!F29=\"HR.\",CHOMPA!E29,CHOMPA!E29/60))))","v":4}]
[1,"AGUJA PUNTA ROMA","SI",10,{"$f":"IF(C3=\"SI\",D3/12,0)","v":0.83333333333333337}]
[2,"BORRADOR","NO",12,{"$f":"IF(C4=\"SI\",D4/12,0)","v":0}]
[3,"CINTA METRICA","SI",4,0.33333333333333331]
[4,"CROCHET","NO",12,0]
[5,"CUADERNO DE TALLAS","SI",25,2.0833333333333335]
[6,"COLORES","NO",0,0]
[7,"ALFILERES","SI",0,0]
[8,"PIQUETERA","NO",5,0]
[9,"FICHA TECNICA","SI","546",45.5]
[10,"REGLA","NO",0,0]
[11,"LAPIZ","SI",12,1]
[12,"LAPIZ BICOLOR","NO",12,0]
[13,"TAJADOR","SI","50",4.166666666666667]
[14,"TIJERA","NO",12,0]
[null,null,null,null,0]
[null,null,null,"TOTAL HERR",{"$f":"SUM(E3:E17)","v":53.916666666666664},"PROD EST.",{"$f":"G2/I2","v":44},"COSTO UNIT",{"$f":"E18/G18","v":1.2253787878787878}]

{"sheet":"Hoja5","index":4,"n_rows":10,"n_cols":7,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[null,"VERIFICACIÓN DE HERRAMIENTAS OPCIONALES EN UP"]
["N°","MÁQUINA","VERIFICACIÓN","COSTO ","COSTO NUEVO","PROD EST.",{"$f":"Hoja4!G18","v":44}]
[1,"PAPEL RESMA","SI",1,{"$f":"IF(C3=\"SI\",D3,0)","v":1}]
[2,"PAPEL SABANA","NO",1,{"$f":"IF(C4=\"SI\",D4,0)","v":0}]
[3,"PAPEL MILIMETRADO","SI",1,1]
[4,"TARJETA DE TEJIDO NUEVO","NO",5,0]
[5,"TARJETA DE TEJIDO PERFORADO","NO",10,0]
[6,"PERFORADOR","NO",20,0]
[]
[null,null,null,"TOTAL",{"$f":"SUM(E3:E9)","v":2},"COSTO UNIT",{"$f":"E10/G2","v":4.5454545454545456E-2}]

{"sheet":"Hoja6","index":5,"n_rows":9,"n_cols":6,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,"GASTOS INDIRECTOS MENSUALES"]
["N°","ESPECIFICACION","COSTO MES","COSTO PRO","PROD EST.",{"$f":"Hoja2!H8","v":44}]
[1,"ALQUILER",0,{"$f":"C3/$F$2","v":0}]
[2,"INTERNET",9,{"$f":"C4/$F$2","v":0.20454545454545456}]
[3,"PUBLICIDAD",0,0]
[4,"CRÉDITOS BANCARIOS",0,0]
[5,"IMPUESTOS",0,0]
[]
[null,"GASTOS INDIRECTOS",{"$f":"SUM(C3:C8)","v":9}]

{"sheet":"Hoja7","index":6,"n_rows":7,"n_cols":5,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[null,"LANA"]
["NOMBRE","COMPROBANTE","COSTO UNIDAD ","GRAMAJE","$/GR"]
["ALPACA","SI",230,1000,{"$f":"IF(B3=\"SI\",C3/D3,0)","v":0.23}]
["ALPAQUITA","NO",55,1000,{"$f":"IF(B4=\"SI\",C4/D4,0)","v":0}]
["BABY ALPACA","NO",245,1000,0]
["NATURAL","NO",220,1000,0]
["NO USO","NO",0,1000,0]

{"sheet":"Hoja17","index":7,"n_rows":12,"n_cols":8,"rows_kept":12,"cut":false,"hidden":true,"merged":[[1,1,1,3],[11,5,11,6]]}
[]
[null,"COSTOS MANO DE OBRA DIRECTA"]
[]
[null,"COSTO MATERIA PRIMA"]
[]
[null,null,"OPERACIÓN","TIEMPO HORA","PAGO MES","PAGO JORNAL","COSTO HORA","COSTO"]
[null,null,"TEJIDO",{"$f":"CHOMPA!E26","v":1},null,{"$f":"D7*E7","v":0},10,{"$f":"G7*D7","v":10}]
[null,"HILO","UNIDO",{"$f":"CHOMPA!E27","v":1},null,{"$f":"D8*E8","v":0},10,{"$f":"G8*D8","v":10}]
[null,null,"PLANCHADO",1,null,null,5,5]
[null,null,"OTRO",0,null,null,5,{"$f":"G10*D10","v":0}]
[]
[null,null,null,null,null,"COSTO TOTAL MANO DE OBRA",null,{"$f":"SUM(H7:H10)","v":25}]

{"sheet":"Hoja8","index":8,"n_rows":9,"n_cols":5,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,4]]}
["HILO"]
["NOMBRE","COMPROBANTE","COSTO UNIDAD ","GRAMAJE","$/GR"]
["ALPACA","NO",0,1,{"$f":"IF(B3=\"SI\",C3/D3,0)","v":0}]
["ACRILICO","NO",0,1,{"$f":"IF(B4=\"SI\",C4/D4,0)","v":0}]
["ARDILLA","NO",0,1,0]
["INDUSTRIAL","NO",0,1,0]
["ALPANDINA","NO",0,1,0]
["ALGODÓN","NO",0,1,0]
["NO USO","SI",0,1,0]

{"sheet":"Hoja16","index":9,"n_rows":20,"n_cols":6,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,1,1,3],[7,3,7,4],[14,3,14,4],[19,3,19,4]]}
[]
[null,"COSTOS MATERIAS PRIMAS E INSUMOS"]
[]
[null,"COSTO MATERIA PRIMA"]
[null,null,null,"COSTO UNITARIO (GR.)","GR.","COSTO MATERIA"]
[null,"LANA",{"$f":"IF(B6=\"LANA\",CHOMPA!C11,IF(B6=\"HILO\",CHOMPA!C12,0))","v":"ALPACA"},{"$f":"IF(B6=\"LANA\",VLOOKUP(C6,Hoja7!A3:E7,5,FALSE),VLOOKUP(C6,Hoja8!A3:E9,5,FALSE))","v":0.23},{"$f":"IF(C6<>\"NO USO\",CHOMPA!E11,0)","v":150},{"$f":"D6*E6","v":34.5}]
[null,"HILO",{"$f":"CHOMPA!C12","v":"NO USO"},{"$f":"IF(B7=\"LANA\",VLOOKUP(C7,Hoja7!A3:E7,5,FALSE),VLOOKUP(C7,Hoja8!A3:E9,5,FALSE))","v":0},{"$f":"IF(C7<>\"NO USO\",CHOMPA!E12,0)","v":0},{"$f":"D7*E7","v":0}]
[null,null,null,"COSTO TOTAL MATERIA PRIMA",null,{"$f":"SUM(F6:F7)","v":34.5}]
[]
[]
[null,"COSTO ACCESORIOS"]
[null,null,null,"COSTO UNITARIO (GR.)","UNID","COSTO MATERIA"]
[null,"LANA",{"$f":"IF(B13=\"LANA\",CHOMPA!C18,IF(B13=\"HILO\",CHOMPA!C19,0))","v":"FLOR TEJIDA"},4,1,{"$f":"D13*E13","v":4}]
[null,"HILO",{"$f":"CHOMPA!C19","v":"NO USO"},3,2,{"$f":"D14*E14","v":6}]
[null,null,null,"COSTO TOTAL MATERIA PRIMA",null,{"$f":"SUM(F13:F14)","v":10}]
[]
[null,null,"EMPAQUETADO"]
[null,"BOLSA ","NYLON",1,0.1,{"$f":"D18*E18","v":0.1}]
[null,"ETIQUETA",null,1,0.5,{"$f":"D19*E19","v":0.5}]
[null,null,null,"COSTO TOTAL MATERIA PRIMA",null,{"$f":"SUM(F18:F19)","v":0.6}]

{"sheet":"GORRO","index":10,"n_rows":26,"n_cols":21,"rows_kept":26,"cut":false,"hidden":false,"merged":[[24,20,25,20],[15,11,15,13],[15,15,15,16],[16,15,16,16],[17,15,17,16],[19,12,19,13],[19,15,19,16],[22,12,22,13],[24,12,25,13],[24,14,25,14],[24,15,25,15],[24,17,25,18],[24,19,25,19],[18,3,18,4],[18,12,18,13],[18,15,18,16],[21,1,21,2],[15,3,15,4],[16,3,16,4],[17,3,17,4],[21,6,22,6],[21,7,22,7],[14,3,14,4],[1,1,1,2],[5,1,5,2],[12,11,12,13],[12,1,12,2],[13,3,13,4]]}
[]
[null,"GORRO"]
[]
[null,"PUNTO DE TEJIDO","TRENZAS","COLOR","LISO"]
[]
[null,"MATERIA PRIMA E INSUMOS"]
[null,null,null,{"$f":"IF(C8=\"NO USO\",\" \",\"PESO EN GR.\")","v":" "},150]
[null,"LANA","NO USO",{"$f":"IF(C9=\"NO USO\",\" \",\"PESO EN GR.\")","v":" "},870,{"$f":"IF(C8<>\"NO USO\",\"GR.\",\" \")","v":" "}]
[null,"HILO","NO USO",null,null,{"$f":"IF(C9<>\"NO USO\",\"GR.\",\" \")","v":" "}]
[]
[]
[]
[null,"ACCESORIOS",null,null,null,null,null,null,null,null,null,"DIMENSIONES DE LA PRENDA"]
[null,null,null,{"$f":"IF($C$18<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$16<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$19<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$17<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$20<>\"NO USO\",\"CANTIDAD POR PRENDA\",\" \")))))","v":" "}]
[null,null,"TIPO",5,null,{"$f":"IF($C$18<>\"NO USO\",\"UNID\",IF($C$16<>\"NO USO\",\"UNID\",IF($C$19<>\"NO USO\",\"UNID\",IF($C$17<>\"NO USO\",\"UNID\",IF($C$20<>\"NO USO\",\"UNID\",\" \")))))","v":" "}]
[null,"ADORNOS TEJIDOS:","NO USO",1,null,{"$f":"IF(C16<>\"NO USO\",\"UNID.\",\" \")","v":" "},null,null,null,null,null,"MEDIDA DE :",null,null,"DIM.","UNID."]
[null,"BORDADO:","NO USO",5,null,{"$f":"IF(C17<>\"NO USO\",\"UNID.\",\" \")","v":" "},null,null,null,null,null,"1)","CIRCUNFERENCIA CABEZA",null,null,"CM."]
[null,"POMPONES","NO USO",1,null," ",null,null,null,null,null,"2)","CIRCUNFERENCIA GORRO",null,null,"CM."]
[null,"DETALLES DE OTRA TELA:","NO USO",null,null,{"$f":"IF(C19<>\"NO USO\",\"CM.\",\" \")","v":" "},null,null,null,null,null,"3)","ALTURA DEL GORRO",null,null,"CM."]
[null,"OTRO","NO USO",null,null," ",null,null,null,null,null,"4)","DIAMETRO DE CORONA",null,null,"CM."]
[]
[null,"MAQUINARÍA Y HERRAMIENTAS",null,null,null,null,"MANO DE OBRA",{"$f":"IF(G24=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",IF(G25=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",IF(G26=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",\"\")))","v":"¿CUÁNTO PAGA POR PRENDA?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COSTO FINAL",null,null,"BS."]
[null,"TEJIDO","MÁQUINA SIMPLE","TIEMPO TRABAJO:",1,"HR.","DESTAJO",null,{"$f":"IF(G24=\"DESTAJO\",\"BS.\",\" \")","v":"BS."}]
[null,"UNIÓN DE PIEZAS","REMALLADORA","TIEMPO TRABAJO:",1,"HR.","LO HAGO YO",null,{"$f":"IF(G25=\"DESTAJO\",\"BS.\",\" \")","v":" "},null,null,null,"PORCENTAJE DE GANANCIA",null,30,{"$f":"IF(M25=\"PORCENTAJE DE GANANCIA\",\"%\",\"BS.\")","v":"%"},null,"PRECIO DE VENTA UNITARIO SUGERIDO",null,{"$f":"IF(M25=\"PORCENTAJE DE GANANCIA\",O23*(1+(O25/100)),O23+O25)","v":0},"BS."]
[null,"MÁQ. ADICIONAL","NINGUNO",null,null,"MIN.",null,null,{"$f":"IF(G26=\"DESTAJO\",\"BS.\",\" \")","v":" "}]

{"sheet":"GUANTES","index":11,"n_rows":27,"n_cols":21,"rows_kept":27,"cut":false,"hidden":true,"merged":[[25,20,26,20],[14,11,14,13],[20,12,20,13],[20,15,20,16],[17,15,17,16],[23,12,23,13],[25,12,26,13],[25,14,26,14],[25,15,26,15],[25,17,26,18],[25,19,26,19],[19,3,19,4],[19,12,19,13],[19,15,19,16],[22,1,22,2],[16,3,16,4],[17,3,17,4],[16,11,16,13],[16,15,16,16],[18,3,18,4],[18,15,18,16],[22,6,23,6],[22,7,23,7],[1,1,1,2],[6,1,6,2],[13,1,13,2],[14,3,14,4],[15,3,15,4]]}
[]
[null,"GUANTES"]
[]
[null,"PUNTO DE TEJIDO","TRENZAS","COLOR","LISO"]
[null,"CON O SIN ABERTURA","CON ABERTURA PARA DEDOS","TIPO DE ABERTURA:","TIPO MITÓN"]
[]
[null,"MATERIA PRIMA E INSUMOS"]
[null,null,null,{"$f":"IF(C9=\"NO USO\",\" \",\"PESO EN GR.\")","v":" "},150]
[null,"LANA","NO USO",{"$f":"IF(C10=\"NO USO\",\" \",\"PESO EN GR.\")","v":" "},870,{"$f":"IF(C9<>\"NO USO\",\"GR.\",\" \")","v":" "}]
[null,"HILO","NO USO",null,null,{"$f":"IF(C10<>\"NO USO\",\"GR.\",\" \")","v":" "}]
[]
[]
[]
[null,"ACCESORIOS"]
[null,null,null,{"$f":"IF($C$19<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$17<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$20<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$18<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$21<>\"NO USO\",\"CANTIDAD POR PRENDA\",\" \")))))","v":" "},null,null,null,null,null,null,null,"DIMENSIONES DE LA PRENDA"]
[null,null,"TIPO",5,null,{"$f":"IF($C$19<>\"NO USO\",\"UNID\",IF($C$17<>\"NO USO\",\"UNID\",IF($C$20<>\"NO USO\",\"UNID\",IF($C$18<>\"NO USO\",\"UNID\",IF($C$21<>\"NO USO\",\"UNID\",\" \")))))","v":" "}]
[null,"ADORNOS TEJIDOS:","NO USO",1,null,{"$f":"IF(C17<>\"NO USO\",\"UNID.\",\" \")","v":" "},null,null,null,null,null,"MEDIDA DE :",null,null,"DIM.","UNID."]
[null,"BORDADO:","NO USO",5,null,{"$f":"IF(C18<>\"NO USO\",\"UNID.\",\" \")","v":" "},null,null,null,null,null,"1)","CIRCUNFERENCIA DE MANO",null,null,"CM."]
[null,"BOTONES:","NO USO",1,null," ",null,null,null,null,null,"2)","CIRCUNFERENCIA MUÑECA",null,null,"CM."]
[null,"DETALLES DE OTRA TELA:","NO USO",null,null,{"$f":"IF(C20<>\"NO USO\",\"CM.\",\" \")","v":" "},null,null,null,null,null,"3)","LARGO MEÑIQUE",null,null,"CM."]
[null,"OTRO","NO USO",null,null," ",null,null,null,null,null,"4)","LARGO TOTAL",null,null,"CM."]
[]
[null,"MAQUINARÍA Y HERRAMIENTAS",null,null,null,null,"MANO DE OBRA",{"$f":"IF(G25=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",IF(G26=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",IF(G27=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",\"\")))","v":"¿CUÁNTO PAGA POR PRENDA?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COSTO FINAL",null,null,"BS."]
[null,"TEJIDO","MÁQUINA SIMPLE","TIEMPO TRABAJO:",1,"HR.","DESTAJO",null,{"$f":"IF(G25=\"DESTAJO\",\"BS.\",\" \")","v":"BS."}]
[null,"UNIÓN DE PIEZAS","REMALLADORA","TIEMPO TRABAJO:",1,"HR.","LO HAGO YO",null,{"$f":"IF(G26=\"DESTAJO\",\"BS.\",\" \")","v":" "},null,null,null,"PORCENTAJE DE GANANCIA",null,30,{"$f":"IF(M26=\"PORCENTAJE DE GANANCIA\",\"%\",\"BS.\")","v":"%"},null,"PRECIO DE VENTA UNITARIO SUGERIDO",null,{"$f":"IF(M26=\"PORCENTAJE DE GANANCIA\",O24*(1+(O26/100)),O24+O26)","v":0},"BS."]
[null,"MÁQ. ADICIONAL","NINGUNO",null,null,"MIN.",null,null,{"$f":"IF(G27=\"DESTAJO\",\"BS.\",\" \")","v":" "}]

{"sheet":"CHALINA","index":12,"n_rows":28,"n_cols":21,"rows_kept":28,"cut":false,"hidden":true,"merged":[[20,12,20,13],[20,15,20,16],[25,19,26,19],[25,20,26,20],[22,1,22,2],[23,12,23,13],[25,12,26,13],[25,14,26,14],[25,15,26,15],[25,17,26,18],[22,6,23,6],[22,7,23,7],[19,12,19,13],[19,15,19,16],[13,1,13,2],[1,1,1,2],[11,11,11,13],[6,1,6,2],[17,11,17,13],[17,15,17,16],[18,12,18,13],[18,15,18,16],[18,3,18,4],[19,3,19,4],[16,3,16,4],[17,3,17,4],[14,3,14,4],[15,3,15,4]]}
[]
[null,"CHALINA"]
[]
[null,"PUNTO DE TEJIDO","TRENZAS","COLOR","LISO"]
[null,"CON O SIN BOLSILLO","CON BOLSILLO","CERRADO O ABIERTO","CERRADO"]
[]
[null,"MATERIA PRIMA E INSUMOS"]
[null,null,null,{"$f":"IF(C9=\"NO USO\",\" \",\"PESO EN GR.\")","v":" "},150]
[null,"LANA","NO USO",{"$f":"IF(C10=\"NO USO\",\" \",\"PESO EN GR.\")","v":" "},870,{"$f":"IF(C9<>\"NO USO\",\"GR.\",\" \")","v":" "}]
[null,"HILO","NO USO",null,null,{"$f":"IF(C10<>\"NO USO\",\"GR.\",\" \")","v":" "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"DIMENSIONES DE LA PRENDA"]
[]
[null,"ACCESORIOS"]
[null,null,null,{"$f":"IF($C$19<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$17<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$20<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$18<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$21<>\"NO USO\",\"CANTIDAD POR PRENDA\",\" \")))))","v":" "}]
[null,null,"TIPO",5,null,{"$f":"IF($C$19<>\"NO USO\",\"UNID\",IF($C$17<>\"NO USO\",\"UNID\",IF($C$20<>\"NO USO\",\"UNID\",IF($C$18<>\"NO USO\",\"UNID\",IF($C$21<>\"NO USO\",\"UNID\",\" \")))))","v":" "}]
[null,"ADORNOS TEJIDOS:","NO USO",1,null,{"$f":"IF(C17<>\"NO USO\",\"UNID.\",\" \")","v":" "}]
[null,"BORDADO:","NO USO",5,null,{"$f":"IF(C18<>\"NO USO\",\"UNID.\",\" \")","v":" "},null,null,null,null,null,"MEDIDA DE :",null,null,"DIM.","UNID."]
[null,"BOTONES:","NO USO",1,null," ",null,null,null,null,null,"1)","ANCHO DE CHALINA",null,null,"CM."]
[null,"DETALLES DE OTRA TELA:","NO USO",null,null,{"$f":"IF(C20<>\"NO USO\",\"CM.\",\" \")","v":" "},null,null,null,null,null,"2)","LARGO DE LA CHALINA",null,null,"CM."]
[null,"OTRO","NO USO",null,null," ",null,null,null,null,null,"3)","LARGO TOTAL",null,null,"CM."]
[]
[null,"MAQUINARÍA Y HERRAMIENTAS",null,null,null,null,"MANO DE OBRA",{"$f":"IF(G25=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",IF(G26=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",IF(G27=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",\"\")))","v":"¿CUÁNTO PAGA POR PRENDA?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COSTO FINAL",null,{"$f":"'DETALLE DE COSTOS CHOMPA'!C23","v":74.647537878787873},"BS."]
[null,"TEJIDO","MÁQUINA SIMPLE","TIEMPO TRABAJO:",1,"HR.","DESTAJO",null,{"$f":"IF(G25=\"DESTAJO\",\"BS.\",\" \")","v":"BS."}]
[null,"UNIÓN DE PIEZAS","REMALLADORA","TIEMPO TRABAJO:",1,"HR.","LO HAGO YO",null,{"$f":"IF(G26=\"DESTAJO\",\"BS.\",\" \")","v":" "},null,null,null,"PORCENTAJE DE GANANCIA",null,30,{"$f":"IF(M26=\"PORCENTAJE DE GANANCIA\",\"%\",\"BS.\")","v":"%"},null,"PRECIO DE VENTA UNITARIO SUGERIDO",null,{"$f":"IF(M26=\"PORCENTAJE DE GANANCIA\",O24*(1+(O26/100)),O24+O26)","v":97.041799242424233},"BS."]
[null,"MÁQ. ADICIONAL","NINGUNO",null,null,"MIN.",null,null,{"$f":"IF(G27=\"DESTAJO\",\"BS.\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null," "]

{"sheet":"Hoja15","index":13,"n_rows":8,"n_cols":3,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[]
[null,"MANO DE OBRA INDIRECTA"]
["N°","ESPECIFICACION","COSTO MES"]
[null,"PAGO DUEÑO"]
[null,"ADMINISTRADOR"]
[null,"AYUDANTE"]
[]
[null,"GASTOS INDIRECTOS",{"$f":"SUM(C2:C7)","v":0}]

{"sheet":"CHOMPA","index":14,"n_rows":29,"n_cols":21,"rows_kept":29,"cut":false,"hidden":false,"merged":[[10,11,10,13],[26,14,27,14],[26,19,27,19],[10,15,10,16],[11,15,11,16],[12,15,12,16],[13,15,13,16],[14,15,14,16],[15,15,15,16],[16,15,16,16],[17,15,17,16],[18,15,18,16],[18,12,18,13],[17,12,17,13],[21,15,21,16],[21,12,21,13],[19,3,19,4],[16,3,16,4],[17,3,17,4],[26,15,27,15],[26,20,27,20],[20,15,20,16],[20,12,20,13],[19,15,19,16],[19,12,19,13],[20,3,20,4],[21,3,21,4],[23,6,24,6],[23,7,24,7],[4,14,4,17],[6,15,6,16],[7,15,7,16],[26,17,27,18],[1,1,1,2],[8,1,8,2],[14,1,14,2],[23,1,23,2],[24,12,24,13],[26,12,27,13],[11,12,11,13],[12,12,12,13],[13,12,13,13],[14,12,14,13],[16,12,16,13],[18,3,18,4]]}
[]
[null,"CHOMPA"]
[]
[null,"PUNTO DE TEJIDO","TRENZAS","COLOR","LISO"]
[null,"CON O SIN BOLSILLO","CON BOLSILLO","TIPO DE CUELLO","CUELLO EN V",null,null,null,null,null,null,null,null,null,"DIMENSIONES DE LA TALLA"]
[null,"CERRADO O ABIERTO","CERRADO","TIPO DE MANGA","CORTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GÉNERO","MUJER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TALLA","S"]
[null,"MATERIA PRIMA E INSUMOS"]
[]
[null,"LANA","ALPACA",{"$f":"IF(C11=\"NO USO\",\" \",\"PESO EN GR.\")","v":"PESO EN GR."},150,{"$f":"IF(C11<>\"NO USO\",\"GR.\",\" \")","v":"GR."},null,null,null,null,null,"MEDIDA DE :",null,null,"DIM.","UNID."]
[null,"HILO","NO USO",{"$f":"IF(C12=\"NO USO\",\" \",\"PESO EN GR.\")","v":" "},870,{"$f":"IF(C12<>\"NO USO\",\"GR.\",\" \")","v":" "},null,null,null,null,null,"A)","ANCHO DE CUELLO (Abertura)",null,null,"CM."]
[null,null,null,null,null,null,null,null,null,null,null,"B)","ANCHO DE HOMBROS",null,null,"CM."]
[null,null,null,null,null,null,null,null,null,null,null,"C)","ANCHO DE PECHO",null,null,"CM."]
[null,"ACCESORIOS",null,null,null,null,null,null,null,null,null,"D)","ANCHO DE CADERA",null,null,"CM."]
[null,null,null,null,null,null,null,null,null,null,null,"E)","ANCHO DE CINTURA",null,null,"CM."]
[null,null,"TIPO",{"$f":"IF($C$20<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$18<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$21<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$19<>\"NO USO\",\"CANTIDAD POR PRENDA\",IF($C$22<>\"NO USO\",\"CANTIDAD POR PRENDA\",\" \")))))","v":"CANTIDAD POR PRENDA"},null,{"$f":"IF($C$20<>\"NO USO\",\"UNID\",IF($C$18<>\"NO USO\",\"UNID\",IF($C$21<>\"NO USO\",\"UNID\",IF($C$19<>\"NO USO\",\"UNID\",IF($C$22<>\"NO USO\",\"UNID\",\" \")))))","v":"UNID"},null,null,null,null,null,"F)","ANCHO DE PUÑO",null,null,"CM."]
[null,"ADORNOS TEJIDOS:","FLOR TEJIDA",5,null,{"$f":"IF(C18<>\"NO USO\",\"UNID.\",\" \")","v":"UNID."},null,null,null,null,null,"G)","LARGO DE LA MANGA",null,null,"CM."]
[null,"BORDADO:","NO USO",1,null,{"$f":"IF(C19<>\"NO USO\",\"UNID.\",\" \")","v":" "},null,null,null,null,null,"H)","LARGO DE LA SISA",null,null,"CM."]
[null,"BOTONES:","NO USO",5,null," ",null,null,null,null,null,"I)","LARGO TOTAL",null,null,"CM."]
[null,"DETALLES DE OTRA TELA:","NO USO",1,null,{"$f":"IF(C21<>\"NO USO\",\"CM.\",\" \")","v":" "},null,null,null,null,null,"J)","PROFUNDIDAD DE CUELLO",null,null,"CM."]
[null,"OTRO","NO USO",null,null," ",null,null,null,null,null,"K)","PRETINA",null,null,"CM."]
[]
[null,"MAQUINARÍA Y HERRAMIENTAS",null,null,null,null,"MANO DE OBRA",{"$f":"IF(G26=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",IF(G27=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",IF(G28=\"DESTAJO\",\"¿CUÁNTO PAGA POR PRENDA?\",\"\")))","v":"¿CUÁNTO PAGA POR PRENDA?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"COSTO FINAL",null,{"$f":"'DETALLE DE COSTOS CHOMPA'!C23","v":74.647537878787873},"BS."]
[null,"TEJIDO","MÁQUINA INDUSTRIAL","TIEMPO TRABAJO:",1,"HR.","DESTAJO",null,{"$f":"IF(G26=\"DESTAJO\",\"BS.\",\" \")","v":"BS."}]
[null,"UNIÓN DE PIEZAS","REMALLADORA","TIEMPO TRABAJO:",1,"HR.","LO HAGO YO",null,{"$f":"IF(G27=\"DESTAJO\",\"BS.\",\" \")","v":" "},null,null,null,"PORCENTAJE DE GANANCIA",null,30,{"$f":"IF(M27=\"PORCENTAJE DE GANANCIA\",\"%\",\"BS.\")","v":"%"},null,"PRECIO DE VENTA UNITARIO SUGERIDO",null,{"$f":"IF(M27=\"PORCENTAJE DE GANANCIA\",O25*(1+(O27/100)),O25+O27)","v":97.041799242424233},"BS."]
[null,"PLANCHADO","PLANCHA A VAPOR",{"$f":"IF(C28<>\"NO USO\",\"TIEMPO TRABAJO:\",\" \")","v":"TIEMPO TRABAJO:"},2,"HR.",null,null,{"$f":"IF(G28=\"DESTAJO\",\"BS.\",\" \")","v":" "}]
[null,"MÁQ. ADICIONAL","NINGUNO",{"$f":"IF(C29<>\"NINGUNO\",\"TIEMPO TRABAJO\",\" \")","v":" "},4,"MIN.",null,null," "]

{"sheet":"DETALLE DE COSTOS GUANTES","index":15,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[]
[null,"DETALLE DE COSTOS GUANTES"]
[]
[null,"TIPO DE COSTO","COSTO EN BS. POR PRENDA"]
[null,"1) MATERIA PRIMA DIRECTA"]
[null,{"$f":"IF(CHOMPA!C11<>\"NO USO\",CONCATENATE(\"LANA \",CHOMPA!C11,\" \",CHOMPA!E11,\" GR.\"),CONCATENATE(\"HILO \",CHOMPA!C12,\" \",CHOMPA!E12,\" GR.\"))","v":"LANA ALPACA 150 GR."},{"$f":"Hoja16!F8","v":34.5}]
[null,"2) MANO DE OBRA DIRECTA",{"$f":"Hoja17!H12","v":25}]
[null,"3) COSTOS INDIRECTOS DE FABRICACIÓN"]
[null,"ALQUILER",{"$f":"Hoja6!D3","v":0}]
[null,"IMPUESTOS",{"$f":"Hoja6!D4","v":0.20454545454545456}]
[null,"INTERNET",{"$f":"Hoja6!D5","v":0}]
[null,"PUBLICIDAD",{"$f":"Hoja6!D6","v":0}]
[null,"DEPRECIACIÓN",{"$f":"SUM(C14:C17)","v":8.7700757575757571}]
[null,"            DEPRECIACIÓN MAQUINARÍA",5]
[null,"            DEPRECIACIÓN MOBILIARIO",{"$f":"Hoja2!J8","v":0.1715909090909091}]
[null,"            DEPRECIACIÓN HERRAMIENTAS TECNOLOGICAS",{"$f":"Hoja3!J7","v":2.3731060606060606}]
[null,"            DEPRECIACIÓN HERRAMIENTAS ",{"$f":"Hoja4!I18","v":1.2253787878787878}]
[null,"ACCESORIOS",{"$f":"Hoja16!F15","v":10}]
[null,"INSUMOS DE EMPAQUETADO",{"$f":"Hoja16!F20","v":0.6}]
[null,"SERVICIOS",5]
[null,"CRÉDITOS BANCARIOS",{"$f":"Hoja6!D7","v":0}]
[]
[null,"COSTO TOTAL",{"$f":"SUM(C6,C7,C9,C10,C11,C12,C13,C18,C19,C21,C22)","v":79.074621212121201}]

{"sheet":"DETALLE DE COSTOS GORRO","index":16,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"DETALLE DE COSTOS GORRO"]
[]
[null,"TIPO DE COSTO","COSTO EN BS. POR PRENDA"]
[null,"1) MATERIA PRIMA DIRECTA"]
[null,{"$f":"IF(CHOMPA!C11<>\"NO USO\",CONCATENATE(\"LANA \",CHOMPA!C11,\" \",CHOMPA!E11,\" GR.\"),CONCATENATE(\"HILO \",CHOMPA!C12,\" \",CHOMPA!E12,\" GR.\"))","v":"LANA ALPACA 150 GR."},{"$f":"Hoja16!F8","v":34.5}]
[null,"2) MANO DE OBRA DIRECTA",{"$f":"Hoja17!H12","v":25}]
[null,"3) COSTOS INDIRECTOS DE FABRICACIÓN"]
[null,"ALQUILER",{"$f":"Hoja6!D3","v":0}]
[null,"IMPUESTOS",{"$f":"Hoja6!D4","v":0.20454545454545456}]
[null,"INTERNET",{"$f":"Hoja6!D5","v":0}]
[null,"PUBLICIDAD",{"$f":"Hoja6!D6","v":0}]
[null,"DEPRECIACIÓN",{"$f":"SUM(C14:C17)","v":8.7700757575757571}]
[null,"            DEPRECIACIÓN MAQUINARÍA",5]
[null,"            DEPRECIACIÓN MOBILIARIO",{"$f":"Hoja2!J8","v":0.1715909090909091}]
[null,"            DEPRECIACIÓN HERRAMIENTAS TECNOLOGICAS",{"$f":"Hoja3!J7","v":2.3731060606060606}]
[null,"            DEPRECIACIÓN HERRAMIENTAS ",{"$f":"Hoja4!I18","v":1.2253787878787878}]
[null,"ACCESORIOS",{"$f":"Hoja16!F15","v":10}]
[null,"INSUMOS DE EMPAQUETADO",{"$f":"Hoja16!F20","v":0.6}]
[null,"SERVICIOS",5]
[null,"CRÉDITOS BANCARIOS",{"$f":"Hoja6!D7","v":0}]
[]
[null,"COSTO TOTAL",{"$f":"SUM(C6,C7,C9,C10,C11,C12,C13,C18,C19,C21,C22)","v":79.074621212121201}]

{"sheet":"DETALLE DE COSTOS CHALINA","index":17,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[]
[null,"DETALLE DE COSTOS CHALINA"]
[]
[null,"TIPO DE COSTO","COSTO EN BS. POR PRENDA"]
[null,"1) MATERIA PRIMA DIRECTA"]
[null,{"$f":"IF(CHOMPA!C11<>\"NO USO\",CONCATENATE(\"LANA \",CHOMPA!C11,\" \",CHOMPA!E11,\" GR.\"),CONCATENATE(\"HILO \",CHOMPA!C12,\" \",CHOMPA!E12,\" GR.\"))","v":"LANA ALPACA 150 GR."},{"$f":"Hoja16!F8","v":34.5}]
[null,"2) MANO DE OBRA DIRECTA",{"$f":"Hoja17!H12","v":25}]
[null,"3) COSTOS INDIRECTOS DE FABRICACIÓN"]
[null,"ALQUILER",{"$f":"Hoja6!D3","v":0}]
[null,"IMPUESTOS",{"$f":"Hoja6!D4","v":0.20454545454545456}]
[null,"INTERNET",{"$f":"Hoja6!D5","v":0}]
[null,"PUBLICIDAD",{"$f":"Hoja6!D6","v":0}]
[null,"DEPRECIACIÓN",{"$f":"SUM(C14:C17)","v":8.7700757575757571}]
[null,"            DEPRECIACIÓN MAQUINARÍA",5]
[null,"            DEPRECIACIÓN MOBILIARIO",{"$f":"Hoja2!J8","v":0.1715909090909091}]
[null,"            DEPRECIACIÓN HERRAMIENTAS TECNOLOGICAS",{"$f":"Hoja3!J7","v":2.3731060606060606}]
[null,"            DEPRECIACIÓN HERRAMIENTAS ",{"$f":"Hoja4!I18","v":1.2253787878787878}]
[null,"ACCESORIOS",{"$f":"Hoja16!F15","v":10}]
[null,"INSUMOS DE EMPAQUETADO",{"$f":"Hoja16!F20","v":0.6}]
[null,"SERVICIOS",5]
[null,"CRÉDITOS BANCARIOS",{"$f":"Hoja6!D7","v":0}]
[]
[null,"COSTO TOTAL",{"$f":"SUM(C6,C7,C9,C10,C11,C12,C13,C18,C19,C21,C22)","v":79.074621212121201}]

{"sheet":"DETALLE DE COSTOS CHOMPA","index":18,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"DETALLE DE COSTOS"]
[]
[null,"TIPO DE COSTO","COSTO EN BS. POR PRENDA"]
[null,"1) MATERIA PRIMA DIRECTA"]
[null,{"$f":"IF(CHOMPA!C11<>\"NO USO\",CONCATENATE(\"LANA \",CHOMPA!C11,\" \",CHOMPA!E11,\" GR.\"),CONCATENATE(\"HILO \",CHOMPA!C12,\" \",CHOMPA!E12,\" GR.\"))","v":"LANA ALPACA 150 GR."},{"$f":"Hoja16!F8","v":34.5}]
[null,"2) MANO DE OBRA DIRECTA",{"$f":"Hoja17!H12","v":25}]
[null,"3) COSTOS INDIRECTOS DE FABRICACIÓN"]
[null,"ALQUILER",{"$f":"Hoja6!D3","v":0}]
[null,"IMPUESTOS",{"$f":"Hoja6!D4","v":0.20454545454545456}]
[null,"INTERNET",{"$f":"Hoja6!D5","v":0}]
[null,"PUBLICIDAD",{"$f":"Hoja6!D6","v":0}]
[null,"DEPRECIACIÓN",{"$f":"SUM(C14:C17)","v":4.342992424242424}]
[null,"            DEPRECIACIÓN MAQUINARÍA",{"$f":"+Hoja1!F17","v":0.57291666666666663}]
[null,"            DEPRECIACIÓN MOBILIARIO",{"$f":"Hoja2!J8","v":0.1715909090909091}]
[null,"            DEPRECIACIÓN HERRAMIENTAS TECNOLOGICAS",{"$f":"Hoja3!J7","v":2.3731060606060606}]
[null,"            DEPRECIACIÓN HERRAMIENTAS ",{"$f":"Hoja4!I18","v":1.2253787878787878}]
[null,"ACCESORIOS",{"$f":"Hoja16!F15","v":10}]
[null,"INSUMOS DE EMPAQUETADO",{"$f":"Hoja16!F20","v":0.6}]
[null,"SERVICIOS",5]
[null,"CRÉDITOS BANCARIOS",{"$f":"Hoja6!D7","v":0}]
[]
[null,"COSTO TOTAL",{"$f":"SUM(C6,C7,C9,C10,C11,C12,C13,C18,C19,C21,C22)","v":74.647537878787873}]

{"sheet":"FICHA TÉCNICA GUANTES","index":19,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":true,"merged":[[9,7,10,7],[10,1,10,2],[14,6,15,6],[14,7,15,7],[1,1,1,4],[4,1,4,2],[4,3,5,4],[9,1,9,2],[9,3,15,4],[9,6,10,6]]}
[]
[null,"FICHA TÉCNICA DE LA GUANTES"]
[]
[]
[null,"PRODUCTO:"]
[null,null,null,null,null,null,"SIN FACTURA"]
[]
[]
[]
[null,null,null,{"$f":"CONCATENATE(GUANTES!B2,\" PARA \",GUANTES!P7,\" TALLA \",GUANTES!P8,\" CON LAS DIMENSIONES EN CM. DE: \",[1]GUNATES!L12,\" \",CHOMPA!M12,\" \",CHOMPA!O12,\" ; \",CHOMPA!L13,\" \",CHOMPA!M13,\" \",CHOMPA!O13,\" ; \",CHOMPA!L14,\" \",CHOMPA!M14,\" \",CHOMPA!O14,\" ; \",CHOMPA!L15,\" \",CHOMPA!M15,\" \",CHOMPA!O15,\" ; \",CHOMPA!L16,\" \",CHOMPA!M16,\" \",CHOMPA!O16,\" ; \",CHOMPA!L17,\" \",CHOMPA!M17,\" \",CHOMPA!O17,\" ; \",CHOMPA!L18,\" \",CHOMPA!M18,\" \",CHOMPA!O18,\" ; \",CHOMPA!L19,\" \",CHOMPA!M19,\" \",CHOMPA!O19,\" ; \",CHOMPA!L20,\" \",CHOMPA!M20,\" \",CHOMPA!O20,\" ; \",CHOMPA!L21,\" \",CHOMPA!M21,\" \",CHOMPA!O21,\" ; \",CHOMPA!L22,\" \",CHOMPA!M22,\" \",CHOMPA!O22,\".\")","v":{"$error":"#REF!"}},null,null,"PRECIO DE VENTA UNITARIO ",{"$f":"'DETALLE DE COSTOS CHALINA'!C23","v":79.074621212121201}]
[null,"DIMENSIONES:"]
[]
[null,null,null,null,null,null,"CANTIDAD",2]
[]
[null,null,null,null,null,null,"PRECIO DE VENTA TOTAL",{"$f":"H10*H13","v":158.1492424242424}]

{"sheet":"FICHA TÉCNICA GORRO","index":20,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[[9,7,10,7],[10,1,10,2],[14,6,15,6],[14,7,15,7],[1,1,1,4],[4,1,4,2],[4,3,5,4],[9,1,9,2],[9,3,15,4],[9,6,10,6]]}
[]
[null,"FICHA TÉCNICA DEL GORRO"]
[]
[]
[null,"PRODUCTO:"]
[null,null,null,null,null,null,"SIN FACTURA"]
[]
[]
[]
[null,null,null,null,null,null,"PRECIO DE VENTA UNITARIO ",{"$f":"'DETALLE DE COSTOS CHALINA'!C23","v":79.074621212121201}]
[null,"DIMENSIONES:"]
[]
[null,null,null,null,null,null,"CANTIDAD",2]
[]
[null,null,null,null,null,null,"PRECIO DE VENTA TOTAL",{"$f":"H10*H13","v":158.1492424242424}]

{"sheet":"FICHA TÉCNICA CHALINA","index":21,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":true,"merged":[[9,7,10,7],[10,1,10,2],[14,6,15,6],[14,7,15,7],[1,1,1,4],[4,1,4,2],[4,3,5,4],[9,1,9,2],[9,3,15,4],[9,6,10,6]]}
[]
[null,"FICHA TÉCNICA DE LA CHALINA"]
[]
[]
[null,"PRODUCTO:",null,{"$f":"CONCATENATE(CHOMPA!B2,\" \",\" \",CHOMPA!C6,\" \",CHOMPA!E4,\" CON \",CHOMPA!B4,\" \",CHOMPA!C4,\" CON CUELLO \",CHOMPA!E5,\" CON MANGA \",CHOMPA!E6,\" \",CHOMPA!C5)","v":"CHOMPA  CERRADO LISO CON PUNTO DE TEJIDO TRENZAS CON CUELLO CUELLO EN V CON MANGA CORTA CON BOLSILLO"}]
[]
[]
[]
[]
[null,null,null,{"$f":"CONCATENATE(CHOMPA!B2,\" PARA \",CHOMPA!P7,\" TALLA \",CHOMPA!P8,\" CON LAS DIMENSIONES EN CM. DE: \",CHOMPA!L12,\" \",CHOMPA!M12,\" \",CHOMPA!O12,\" ; \",CHOMPA!L13,\" \",CHOMPA!M13,\" \",CHOMPA!O13,\" ; \",CHOMPA!L14,\" \",CHOMPA!M14,\" \",CHOMPA!O14,\" ; \",CHOMPA!L15,\" \",CHOMPA!M15,\" \",CHOMPA!O15,\" ; \",CHOMPA!L16,\" \",CHOMPA!M16,\" \",CHOMPA!O16,\" ; \",CHOMPA!L17,\" \",CHOMPA!M17,\" \",CHOMPA!O17,\" ; \",CHOMPA!L18,\" \",CHOMPA!M18,\" \",CHOMPA!O18,\" ; \",CHOMPA!L19,\" \",CHOMPA!M19,\" \",CHOMPA!O19,\" ; \",CHOMPA!L20,\" \",CHOMPA!M20,\" \",CHOMPA!O20,\" ; \",CHOMPA!L21,\" \",CHOMPA!M21,\" \",CHOMPA!O21,\" ; \",CHOMPA!L22,\" \",CHOMPA!M22,\" \",CHOMPA!O22,\".\")","v":"CHOMPA PARA MUJER TALLA S CON LAS DIMENSIONES EN CM. DE: A) ANCHO DE CUELLO (Abertura)  ; B) ANCHO DE HOMBROS  ; C) ANCHO DE PECHO  ; D) ANCHO DE CADERA  ; E) ANCHO DE CINTURA  ; F) ANCHO DE PUÑO  ; G) LARGO DE LA MANGA  ; H) LARGO DE LA SISA  ; I) LARGO TOTAL  ; J) PROFUNDIDAD DE CUELLO  ; K) PRETINA ."},null,null,"PRECIO DE VENTA UNITARIO ",{"$f":"'DETALLE DE COSTOS CHALINA'!C23","v":79.074621212121201}]
[null,"DIMENSIONES:"]
[]
[null,null,null,null,null,null,"CANTIDAD",2]
[]
[null,null,null,null,null,null,"PRECIO DE VENTA TOTAL",{"$f":"H10*H13","v":158.1492424242424}]

{"sheet":"FICHA TÉCNICA CHOMPA","index":22,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[[10,1,10,2],[1,1,1,4],[4,1,4,2],[4,3,5,4],[9,1,9,2],[9,6,10,6],[9,7,10,7],[14,6,15,6],[14,7,15,7],[9,3,15,4]]}
[]
[null,"FICHA TÉCNICA DE LA CHOMPA"]
[]
[]
[null,"PRODUCTO:",null,{"$f":"CONCATENATE(CHOMPA!B2,\" \",\" \",CHOMPA!C6,\" \",CHOMPA!E4,\" CON \",CHOMPA!B4,\" \",CHOMPA!C4,\" CON CUELLO \",CHOMPA!E5,\" CON MANGA \",CHOMPA!E6,\" \",CHOMPA!C5)","v":"CHOMPA  CERRADO LISO CON PUNTO DE TEJIDO TRENZAS CON CUELLO CUELLO EN V CON MANGA CORTA CON BOLSILLO"}]
[]
[]
[]
[]
[null,null,null,{"$f":"CONCATENATE(CHOMPA!B2,\" PARA \",CHOMPA!P7,\" TALLA \",CHOMPA!P8,\" CON LAS DIMENSIONES EN CM. DE: \",CHOMPA!L12,\" \",CHOMPA!M12,\" \",CHOMPA!O12,\" ; \",CHOMPA!L13,\" \",CHOMPA!M13,\" \",CHOMPA!O13,\" ; \",CHOMPA!L14,\" \",CHOMPA!M14,\" \",CHOMPA!O14,\" ; \",CHOMPA!L15,\" \",CHOMPA!M15,\" \",CHOMPA!O15,\" ; \",CHOMPA!L16,\" \",CHOMPA!M16,\" \",CHOMPA!O16,\" ; \",CHOMPA!L17,\" \",CHOMPA!M17,\" \",CHOMPA!O17,\" ; \",CHOMPA!L18,\" \",CHOMPA!M18,\" \",CHOMPA!O18,\" ; \",CHOMPA!L19,\" \",CHOMPA!M19,\" \",CHOMPA!O19,\" ; \",CHOMPA!L20,\" \",CHOMPA!M20,\" \",CHOMPA!O20,\" ; \",CHOMPA!L21,\" \",CHOMPA!M21,\" \",CHOMPA!O21,\" ; \",CHOMPA!L22,\" \",CHOMPA!M22,\" \",CHOMPA!O22,\".\")","v":"CHOMPA PARA MUJER TALLA S CON LAS DIMENSIONES EN CM. DE: A) ANCHO DE CUELLO (Abertura)  ; B) ANCHO DE HOMBROS  ; C) ANCHO DE PECHO  ; D) ANCHO DE CADERA  ; E) ANCHO DE CINTURA  ; F) ANCHO DE PUÑO  ; G) LARGO DE LA MANGA  ; H) LARGO DE LA SISA  ; I) LARGO TOTAL  ; J) PROFUNDIDAD DE CUELLO  ; K) PRETINA ."},null,null,"PRECIO DE VENTA UNITARIO ",{"$f":"CHOMPA!T27","v":97.041799242424233}]
[null,"DIMENSIONES:"]
[]
[null,null,null,null,null,null,"CANTIDAD",2]
[]
[null,null,null,null,null,null,"PRECIO DE VENTA TOTAL",{"$f":"H10*H13","v":194.08359848484847}]

{"sheet":"Hoja11","index":23,"n_rows":14,"n_cols":3,"rows_kept":14,"cut":false,"hidden":true,"merged":[[0,0,0,2]]}
["TIEMPO MAQUINARÍA ELECTRICIDAD"]
["N°","TIPO","TIEMPO"]
["TEJIDO","MANUAL",{"$f":"IF(B3=CHOMPA!$C$26,CHOMPA!$E$26,0)","v":0}]
["TEJIDO","MÁQUINA SIMPLE",{"$f":"IF(B4=CHOMPA!$C$26,CHOMPA!$E$26,0)","v":0}]
["TEJIDO","MÁQUINA DOBLE",{"$f":"IF(B5=CHOMPA!$C$26,CHOMPA!$E$26,0)","v":0}]
["TEJIDO","MÁQUINA INDUSTRIAL",{"$f":"IF(B6=CHOMPA!$C$26,CHOMPA!$E$26,0)","v":1}]
["UNIÓN DE PIEZAS","MANUAL",{"$f":"IF(B7=CHOMPA!$C$27,CHOMPA!$E$27,0)","v":0}]
["UNIÓN DE PIEZAS","REMALLADORA",{"$f":"IF(B8=CHOMPA!$C$27,CHOMPA!$E$27,0)","v":1}]
["PLANCHADO","NO USO",0]
["PLANCHADO","PLANCHA A VAPOR",{"$f":"IF(B10=CHOMPA!$C$28,CHOMPA!$E$28,0)","v":2}]
["MAQ. ADICIONAL","BOTONERA",{"$f":"IF(B11=CHOMPA!$C$29,CHOMPA!$E$29,0)","v":0}]
["MAQ. ADICIONAL","OVERLOCK 3 HILOS",{"$f":"IF(B12=CHOMPA!$C$29,CHOMPA!$E$29,0)","v":0}]
["MAQ. ADICIONAL","OVERLOCK 5 HILOS",{"$f":"IF(B13=CHOMPA!$C$29,CHOMPA!$E$29,0)","v":0}]
["MAQ. ADICIONAL","NINGUNO",{"$f":"IF(B14=CHOMPA!$C$29,CHOMPA!$E$29,0)","v":4}]

{"sheet":"ECHO","index":24,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":true,"merged":[[0,0,0,2]]}
["ESPECIFICACIONES DE LA CHOMPA"]
["N°","TIPO","C. ADICIONAL"]
["BOLSILLO","CON BOLSILLO",0]
["BOLSILLO","SIN BOLSILLO",0]
["ABERTURA","CERRADO",0]
["ABERTURA","ABIERTO",0]
["PUNTO DE TEJIDO","JERSEY",{"$f":"IF(B7=CHOMPA!$C$26,CHOMPA!$E$26,0)","v":0}]
["PUNTO DE TEJIDO","TRENZAS",{"$f":"IF(B8=CHOMPA!$C$26,CHOMPA!$E$26,0)","v":0}]
["PUNTO DE TEJIDO","TARJETA",{"$f":"IF(B9=CHOMPA!$C$26,CHOMPA!$E$26,0)","v":0}]
["PUNTO DE TEJIDO","TARJETA CALADA",{"$f":"Hoja5!E10","v":2}]
["TIPO DE CHOMPA","CORTA",{"$f":"IF(B11=CHOMPA!$C$27,CHOMPA!$E$27,0)","v":0}]
["TIPO DE CHOMPA","ESTANDAR",{"$f":"IF(B12=CHOMPA!$C$27,CHOMPA!$E$27,0)","v":0}]
["TIPO DE CHOMPA","LARGA",0]
["TIPO DE CUELLO","CUELLO EN V",{"$f":"IF(B14=CHOMPA!$C$28,CHOMPA!$E$28,0)","v":0}]
["TIPO DE CUELLO","REDONDA",{"$f":"IF(B15=CHOMPA!$C$29,CHOMPA!$E$29,0)","v":0}]
["TIPO DE CUELLO","CON CAPUCHA",{"$f":"IF(B16=CHOMPA!$C$29,CHOMPA!$E$29,0)","v":0}]
["MANGA","LARGA",{"$f":"IF(B17=CHOMPA!$C$29,CHOMPA!$E$29,0)","v":0}]
["MANGA","CORTA",{"$f":"IF(B18=CHOMPA!$C$29,CHOMPA!$E$29,0)","v":0}]
["MANGA","3 Y 4",0]
["COLOR","LISO",0]
["COLOR","COMBINADO",0]

{"sheet":"Hoja9","index":25,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[[0,0,0,2]]}
["ADORNO TEJIDOS"]
["N°","NOMBRE","COSTO"]
[1,"FLOR TEJIDA",5]
[null,"NO USO",0]

{"sheet":"Hoja10","index":26,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[[0,0,0,2]]}
["BORDADO CLASICO"]
["N°","NOMBRE","COSTO"]
[1,"BORDADO SIMPLE",15]
[null,"NO USO",0]

{"sheet":"Hoja12","index":27,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":true,"merged":[[0,0,0,2]]}
["BOTONES"]
["N°","NOMBRE","COSTO PAQ.","CANTIDAD PAQ","COSTO UNIT"]
[1,"BOTON MADERA",50,100,{"$f":"C3/D3","v":0.5}]
[null,"NO USO",0,1,{"$f":"C4/D4","v":0}]

{"sheet":"Hoja13","index":28,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":true,"merged":[[0,0,0,2]]}
["TELAS"]
["N°","NOMBRE","COSTO X M","CM.","COSTO X CM"]
[1,"AGUAYO",25,100,{"$f":"C3/D3","v":0.25}]
[null,"NO USO",0,0,0]

{"sheet":"Hoja14","index":29,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":true,"merged":[[0,0,0,2]]}
["OTROS"]
["N°","NOMBRE","COSTO PAQUETE","CANT PAQ","COSTO UNIT"]
[1,"CIERRE DE 70",50,100,{"$f":"C3/D3","v":0.5}]
[null,"BROCHE",50,100,{"$f":"C4/D4","v":0.5}]
[null,"NO USO",0,1,{"$f":"C5/D5","v":0}]