{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Hoja1"],"not_rendered":{"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Hoja1","index":0,"n_rows":57,"n_cols":26,"rows_kept":57,"merged":[[0,18,0,28],[1,6,5,16],[1,18,1,23],[1,24,1,28],[2,18,2,23],[2,24,2,28],[3,18,3,23],[3,24,3,28],[4,18,4,23],[4,24,4,28],[5,18,5,23],[5,24,5,28],[8,1,8,7],[8,9,8,28],[9,1,9,7],[9,9,9,28],[10,1,10,7],[10,9,10,28],[11,1,11,7],[11,9,11,28],[13,1,13,7],[13,10,13,12],[13,13,13,14],[13,15,13,19],[15,1,15,7],[15,9,15,14],[15,19,15,21],[17,1,17,7],[17,9,17,11],[17,12,17,14],[17,16,17,20],[17,22,17,24],[17,25,17,28],[18,9,18,11],[18,12,18,14],[18,16,18,20],[18,22,18,24],[18,25,18,28],[20,1,20,7],[20,9,20,14],[22,1,22,20],[22,22,22,28],[24,1,24,7],[24,9,24,11],[24,12,24,14],[24,16,24,20],[24,22,24,24],[24,25,24,28],[25,9,25,11],[25,12,25,14],[25,16,25,20],[25,22,25,24],[25,25,25,28],[27,1,27,20],[27,22,27,28],[30,1,30,21],[30,22,30,28],[31,1,31,21],[31,22,31,28],[32,1,32,21],[32,22,32,28],[33,1,33,21],[33,22,33,28],[34,1,34,21],[34,22,34,28],[35,1,35,21],[35,22,35,28],[37,1,37,28],[38,1,38,6],[38,7,38,12],[38,13,38,17],[38,18,38,22],[38,23,38,28],[39,1,39,6],[39,7,39,12],[39,13,39,17],[39,18,39,22],[39,23,39,28],[40,1,40,6],[40,7,40,12],[40,13,40,17],[40,18,40,22],[40,23,40,28],[41,1,41,6],[41,7,41,12],[41,13,41,17],[41,18,41,22],[41,23,41,28],[42,1,42,6],[42,7,42,12],[42,13,42,17],[42,18,42,22],[42,23,42,28],[43,1,43,6],[43,7,43,12],[43,13,43,17],[43,18,43,22],[43,23,43,28],[44,1,44,6],[44,7,44,12],[44,13,44,17],[44,18,44,22],[44,23,44,28],[47,18,47,28],[49,1,49,13],[49,18,49,28],[50,1,50,13],[50,17,51,28],[51,1,51,13],[52,1,52,13],[52,17,52,28],[56,11,56,23],[57,11,57,23]]}
[{"$nulls":18},"CARATULA ESTADO DE PAGO "]
[{"$nulls":6},"LOGO MUNICIPALIDAD",{"$nulls":11},"ESTADO DE PAGO",{"$nulls":5},"N°1"]
[{"$nulls":18},"FECHA"]
[{"$nulls":18},"MONTO ",{"$nulls":5},{"$f":"W32","v":0}]
[{"$nulls":18},"AVANCE FINANCIERO"]
[{"$nulls":18},"AVANCE FISICO"]
[]
[]
[null,"NOMBRE PROYECTO: "]
[null,"CODIGO IDI (BIP): "]
[null,"ID LICITACIÓN: "]
[null,"CONTRATISTA:"]
[]
[null,"DECRETO ADJUDICACION:",{"$nulls":7},"N°",{"$nulls":3},"FECHA"]
[]
[null,"FECHA INICIO DE OBRA:",{"$nulls":15},"PLAZO",{"$nulls":4},"DIAS CORRIDOS"]
[]
[null,"MODIFICACION DE PLAZO",{"$nulls":7},"DECRETO N°",{"$nulls":5},"DE",{"$nulls":6},"AUMENTO"]
[{"$nulls":9},"DECRETO N°",{"$nulls":5},"DE",{"$nulls":6},"AUMENTO"]
[]
[null,"FECHA TERMINO DE OBRA:",{"$nulls":7},{"$f":"J16+T16+Z18+Z19","v":0}]
[]
[null,"MONTO CONTRATO INICIAL (IVA INCLUIDO)",{"$nulls":20},0]
[]
[null,"MODIFICACION MONTO",{"$nulls":7},"DECRETO N°",{"$nulls":5},"DE",{"$nulls":6},"AUMENTO",null,null,0]
[{"$nulls":9},"DECRETO N°",{"$nulls":5},"DE",{"$nulls":6},"AUMENTO",null,null,0]
[]
[null,"MONTO TOTAL CONTRATO (IVA INCLUIDO)",{"$nulls":20},{"$f":"W23+Z25+Z26","v":0}]
[]
[]
[null,"MONTO TOTAL DE LAS OBRAS EJECUTADAS HASTA LA FECHA INCLUIDO EL PRESENTE ESTADO DE PAGO",{"$nulls":20},0]
[null,"VALOR PRESENTE ESTADO DE PAGO IVA INCLUIDO",{"$nulls":20},0]
[null,"RETENCIONES",{"$nulls":20},0]
[null,"MULTAS ESTADO DE PAGO",{"$nulls":20},0]
[]
[null,"LIQUIDO A PAGAR",{"$nulls":20},{"$f":"W32-W33-W34","v":0}]
[]
[null,"RESUMEN E.P. "]
[null,"N° ESTADO DE PAGO",{"$nulls":5},"MONTO",{"$nulls":5},"MULTAS",{"$nulls":4},"RETENCIONES",{"$nulls":4},"$"]
[null,1,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":4},{"$f":" 10%*H40","v":0},{"$nulls":4},{"$f":"H40-N40-S40","v":0}]
[null,2,{"$nulls":5},0,{"$nulls":10},{"$f":" 10%*H41","v":0},{"$nulls":4},{"$f":"H41-N41-S41","v":0}]
[null,3,{"$nulls":5},0,{"$nulls":5},0,{"$nulls":4},{"$f":" 5%*W28-S40-S41","v":0},{"$nulls":4},0]
[]
[]
[null,"TOTAL ",{"$nulls":5},{"$f":"SUM(H40:H44)","v":0},{"$nulls":5},{"$f":"SUM(N40:N44)","v":0},{"$nulls":4},{"$f":"SUM(S40:S44)","v":0},{"$nulls":4},{"$f":"SUM(X40:X44)","v":0}]
[]
[]
[]
[]
[]
[null,"FIRMA Y  NOMBRE  CONTRATISTA",{"$nulls":15},"FIRMA , NOMBRE Y TIMBRE  INSPECTOR TECNICO DE OBRA "]
[]
[]
[]
[]
[]
[{"$nulls":11},"FIRMA NOMBRE Y TIMBRE  DOM "]