{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Comparativo de indicadores","Imp_act_supervisor","Diagrama de Gantt","Tablas dinámicas","Tablas","Imp_rentabilidad_adm","Circular dinámico"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":4},"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":"Comparativo de indicadores","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Imp_act_supervisor","index":1,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["Proyecto","Encargado","Participante","Cargo","Actividad","Fecha de Inicio","Fecha de finalización","Duración (días)","Fecha comprometida"]
["GG-88 Mall San Pedro","Julián Trejos","Julián Trejos","Ingeniero","Inicio","2013-07-22","2013-08-29",38,"2013-08-25"]
[" "," ","Julio Rojas","Ingeniero","Diseño","2013-07-22","2013-07-23",1,"00:00:00"]
[" "," ","Tania Valverde","Ingeniero","estructura","2013-07-29","2013-08-08",10,"00:00:00"]
[" "," ","Jose Mora","Dibujo","predibujo","2013-08-06","2013-08-12",6,"00:00:00"]
[" "," ","Sonia Vega","Dibujo","Dibujo","2013-08-13","2013-08-15",2,"00:00:00"]
[" "," ","Roger Paniagua","Ingeniero","estructura 2","2013-08-17","2013-08-18",1,"00:00:00"]
[" "," ","Adriana Murillo","Ingeniero","cierre","2013-08-19","2013-08-29",10,"00:00:00"]
["XY-35 Mall Real Cariari","Ricargo González","Ricargo González","Ingeniero","Inicio","2013-07-22","2013-08-23",33,"2013-08-22"]
[" "," ","Julio Rojas","Ingeniero","Diseño","2013-07-22","2013-07-28",6,"00:00:00"]
[" "," ","Tania Valverde","Ingeniero","estructura","2013-07-29","2013-08-08",10,"00:00:00"]
[" "," ","Jose Mora","Dibujo","Dibujo","2013-08-06","2013-08-12",6,"00:00:00"]
[" "," ","Sonia Vega","Dibujo","cierre","2013-08-13","2013-08-23",10,"00:00:00"]
["MM-35 Mall Plaza Alajuela","María Chacón","María Chacón","Ingeniero","Inicio","2013-07-22","2013-08-15",25,"2013-08-22"]
[" "," ","Clara Mora","Ingeniero","Diseño","2013-07-22","2013-07-28",6,"00:00:00"]
[" "," ","Sonia Vega","Dibujo","estructura","2013-07-29","2013-08-08",10,"00:00:00"]
[" "," ","Jose Mora","Dibujo","Dibujo","2013-08-06","2013-08-12",6,"00:00:00"]
[" "," ","Roger Paniagua","Ingeniero","cierre","2013-08-13","2013-08-15",2,"00:00:00"]
["GY-55 Mall Paseo Metrópoli","María Chacón","María Chacón","Ingeniero","Inicio","2013-07-22","2013-08-23",33,"2013-08-22"]
[" "," ","Julio Rojas","Ingeniero","Diseño","2013-07-22","2013-07-28",6,"00:00:00"]
[" "," ","Roger Paniagua","Ingeniero","estructura","2013-07-29","2013-08-08",10,"00:00:00"]
[" "," ","Sonia Vega","Dibujo","Dibujo","2013-08-06","2013-08-19",13,"00:00:00"]
[" "," ","Clara Mora","Ingeniero","cierre","2013-08-16","2013-08-23",7,"00:00:00"]

{"sheet":"Diagrama de Gantt","index":2,"n_rows":26,"n_cols":248,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,0,1,1],[2,0,2,1],[3,10,3,16],[3,94,3,100],[3,17,3,23],[3,24,3,30],[3,31,3,37],[3,38,3,44],[3,45,3,51],[3,52,3,58],[3,59,3,65],[3,66,3,72],[3,73,3,79],[3,80,3,86],[3,87,3,93],[3,178,3,184],[3,101,3,107],[3,108,3,114],[3,115,3,121],[3,122,3,128],[3,129,3,135],[3,136,3,142],[3,143,3,149],[3,150,3,156],[3,157,3,163],[3,164,3,170],[3,171,3,177],[3,227,3,233],[3,234,3,240],[3,241,3,247],[3,185,3,191],[3,192,3,198],[3,199,3,205],[3,206,3,212],[3,213,3,219],[3,220,3,226]]}
[]
[null,null,null,null,null,null,null,null,null,14]
["Iniciar Cronograma en:",null,"2013-07-02",null,null,null,null,null,null,null,{"$f":"C3+J2","v":"2013-07-16"},{"$f":"K3+1","v":"2013-07-17"},"2013-07-18","2013-07-19","2013-07-20","2013-07-21","2013-07-22","2013-07-23","2013-07-24","2013-07-25","2013-07-26","2013-07-27","2013-07-28","2013-07-29","2013-07-30","2013-07-31","2013-08-01","2013-08-02","2013-08-03","2013-08-04","2013-08-05","2013-08-06","2013-08-07","2013-08-08","2013-08-09","2013-08-10","2013-08-11","2013-08-12","2013-08-13","2013-08-14","2013-08-15","2013-08-16","2013-08-17","2013-08-18","2013-08-19","2013-08-20","2013-08-21","2013-08-22","2013-08-23","2013-08-24","2013-08-25","2013-08-26","2013-08-27","2013-08-28","2013-08-29","2013-08-30","2013-08-31","2013-09-01","2013-09-02","2013-09-03","2013-09-04","2013-09-05","2013-09-06","2013-09-07","2013-09-08","2013-09-09","2013-09-10","2013-09-11","2013-09-12","2013-09-13","2013-09-14","2013-09-15","2013-09-16","2013-09-17","2013-09-18",{"$f":"BW3+1","v":"2013-09-19"},"2013-09-20","2013-09-21","2013-09-22","2013-09-23","2013-09-24","2013-09-25","2013-09-26","2013-09-27","2013-09-28","2013-09-29","2013-09-30","2013-10-01","2013-10-02","2013-10-03","2013-10-04","2013-10-05","2013-10-06","2013-10-07","2013-10-08","2013-10-09","2013-10-10","2013-10-11","2013-10-12","2013-10-13","2013-10-14","2013-10-15","2013-10-16","2013-10-17","2013-10-18","2013-10-19","2013-10-20","2013-10-21","2013-10-22","2013-10-23","2013-10-24","2013-10-25","2013-10-26","2013-10-27","2013-10-28","2013-10-29","2013-10-30","2013-10-31","2013-11-01","2013-11-02","2013-11-03","2013-11-04","2013-11-05","2013-11-06","2013-11-07","2013-11-08","2013-11-09","2013-11-10","2013-11-11","2013-11-12","2013-11-13","2013-11-14","2013-11-15","2013-11-16","2013-11-17","2013-11-18","2013-11-19","2013-11-20","2013-11-21",{"$f":"EI3+1","v":"2013-11-22"},"2013-11-23","2013-11-24","2013-11-25","2013-11-26","2013-11-27","2013-11-28","2013-11-29","2013-11-30","2013-12-01","2013-12-02","2013-12-03","2013-12-04","2013-12-05","2013-12-06","2013-12-07","2013-12-08","2013-12-09","2013-12-10","2013-12-11","2013-12-12","2013-12-13","2013-12-14","2013-12-15","2013-12-16","2013-12-17","2013-12-18","2013-12-19","2013-12-20","2013-12-21","2013-12-22","2013-12-23","2013-12-24","2013-12-25","2013-12-26","2013-12-27","2013-12-28","2013-12-29","2013-12-30","2013-12-31","2014-01-01","2014-01-02","2014-01-03","2014-01-04","2014-01-05","2014-01-06","2014-01-07","2014-01-08","2014-01-09","2014-01-10","2014-01-11","2014-01-12","2014-01-13","2014-01-14","2014-01-15","2014-01-16","2014-01-17","2014-01-18","2014-01-19","2014-01-20","2014-01-21","2014-01-22","2014-01-23","2014-01-24",{"$f":"GU3+1","v":"2014-01-25"},"2014-01-26","2014-01-27","2014-01-28","2014-01-29","2014-01-30","2014-01-31","2014-02-01","2014-02-02","2014-02-03","2014-02-04","2014-02-05","2014-02-06","2014-02-07","2014-02-08","2014-02-09","2014-02-10","2014-02-11","2014-02-12","2014-02-13","2014-02-14","2014-02-15","2014-02-16","2014-02-17","2014-02-18","2014-02-19","2014-02-20","2014-02-21","2014-02-22","2014-02-23","2014-02-24","2014-02-25","2014-02-26","2014-02-27","2014-02-28","2014-03-01","2014-03-02","2014-03-03","2014-03-04","2014-03-05","2014-03-06","2014-03-07","2014-03-08","2014-03-09","2014-03-10"]
["Proyecto","Encargado","Participante","Cargo","Actividad","Fecha de Inicio","Fecha de finalización","Duración (días)","Fecha comprometida",null,{"$f":"K3","v":"2013-07-16"},null,null,null,null,null,null,{"$f":"R3","v":"2013-07-23"},null,null,null,null,null,null,{"$f":"Y3","v":"2013-07-30"},null,null,null,null,null,null,{"$f":"AF3","v":"2013-08-06"},null,null,null,null,null,null,{"$f":"AM3","v":"2013-08-13"},null,null,null,null,null,null,{"$f":"AT3","v":"2013-08-20"},null,null,null,null,null,null,{"$f":"BA3","v":"2013-08-27"},null,null,null,null,null,null,{"$f":"BH3","v":"2013-09-03"},null,null,null,null,null,null,{"$f":"BO3","v":"2013-09-10"},null,null,null,null,null,null,{"$f":"BV3","v":"2013-09-17"},null,null,null,null,null,null,{"$f":"CC3","v":"2013-09-24"},null,null,null,null,null,null,{"$f":"CJ3","v":"2013-10-01"},null,null,null,null,null,null,{"$f":"CQ3","v":"2013-10-08"},null,null,null,null,null,null,{"$f":"CX3","v":"2013-10-15"},null,null,null,null,null,null,{"$f":"DE3","v":"2013-10-22"},null,null,null,null,null,null,{"$f":"DL3","v":"2013-10-29"},null,null,null,null,null,null,{"$f":"DS3","v":"2013-11-05"},null,null,null,null,null,null,{"$f":"DZ3","v":"2013-11-12"},null,null,null,null,null,null,{"$f":"EG3","v":"2013-11-19"},null,null,null,null,null,null,{"$f":"EN3","v":"2013-11-26"},null,null,null,null,null,null,{"$f":"EU3","v":"2013-12-03"},null,null,null,null,null,null,{"$f":"FB3","v":"2013-12-10"},null,null,null,null,null,null,{"$f":"FI3","v":"2013-12-17"},null,null,null,null,null,null,{"$f":"FP3","v":"2013-12-24"},null,null,null,null,null,null,{"$f":"FW3","v":"2013-12-31"},null,null,null,null,null,null,{"$f":"GD3","v":"2014-01-07"},null,null,null,null,null,null,{"$f":"GK3","v":"2014-01-14"},null,null,null,null,null,null,{"$f":"GR3","v":"2014-01-21"},null,null,null,null,null,null,{"$f":"GY3","v":"2014-01-28"},null,null,null,null,null,null,{"$f":"HF3","v":"2014-02-04"},null,null,null,null,null,null,{"$f":"HM3","v":"2014-02-11"},null,null,null,null,null,null,{"$f":"HT3","v":"2014-02-18"},null,null,null,null,null,null,{"$f":"IA3","v":"2014-02-25"},null,null,null,null,null,null,{"$f":"IH3","v":"2014-03-04"}]
[{"$f":"+Imp_act_supervisor!A2","v":"GG-88 Mall San Pedro"},{"$f":"+Imp_act_supervisor!B2","v":"Julián Trejos"},{"$f":"+Imp_act_supervisor!C2","v":"Julián Trejos"},{"$f":"+Imp_act_supervisor!D2","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E2","v":"Inicio"},{"$f":"+Imp_act_supervisor!F2","v":"2013-07-22"},{"$f":"+Imp_act_supervisor!G2","v":"2013-08-29"},{"$f":"+Imp_act_supervisor!H2","v":38},{"$f":"+Imp_act_supervisor!I2","v":"2013-08-25"}]
[{"$f":"+Imp_act_supervisor!A3","v":" "},{"$f":"+Imp_act_supervisor!B3","v":" "},{"$f":"+Imp_act_supervisor!C3","v":"Julio Rojas"},{"$f":"+Imp_act_supervisor!D3","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E3","v":"Diseño"},{"$f":"+Imp_act_supervisor!F3","v":"2013-07-22"},{"$f":"+Imp_act_supervisor!G3","v":"2013-07-23"},{"$f":"+Imp_act_supervisor!H3","v":1},{"$f":"+Imp_act_supervisor!I3","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A4","v":" "},{"$f":"+Imp_act_supervisor!B4","v":" "},{"$f":"+Imp_act_supervisor!C4","v":"Tania Valverde"},{"$f":"+Imp_act_supervisor!D4","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E4","v":"estructura"},{"$f":"+Imp_act_supervisor!F4","v":"2013-07-29"},{"$f":"+Imp_act_supervisor!G4","v":"2013-08-08"},{"$f":"+Imp_act_supervisor!H4","v":10},{"$f":"+Imp_act_supervisor!I4","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A5","v":" "},{"$f":"+Imp_act_supervisor!B5","v":" "},{"$f":"+Imp_act_supervisor!C5","v":"Jose Mora"},{"$f":"+Imp_act_supervisor!D5","v":"Dibujo"},{"$f":"+Imp_act_supervisor!E5","v":"predibujo"},{"$f":"+Imp_act_supervisor!F5","v":"2013-08-06"},{"$f":"+Imp_act_supervisor!G5","v":"2013-08-12"},{"$f":"+Imp_act_supervisor!H5","v":6},{"$f":"+Imp_act_supervisor!I5","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A6","v":" "},{"$f":"+Imp_act_supervisor!B6","v":" "},{"$f":"+Imp_act_supervisor!C6","v":"Sonia Vega"},{"$f":"+Imp_act_supervisor!D6","v":"Dibujo"},{"$f":"+Imp_act_supervisor!E6","v":"Dibujo"},{"$f":"+Imp_act_supervisor!F6","v":"2013-08-13"},{"$f":"+Imp_act_supervisor!G6","v":"2013-08-15"},{"$f":"+Imp_act_supervisor!H6","v":2},{"$f":"+Imp_act_supervisor!I6","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A7","v":" "},{"$f":"+Imp_act_supervisor!B7","v":" "},{"$f":"+Imp_act_supervisor!C7","v":"Roger Paniagua"},{"$f":"+Imp_act_supervisor!D7","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E7","v":"estructura 2"},{"$f":"+Imp_act_supervisor!F7","v":"2013-08-17"},{"$f":"+Imp_act_supervisor!G7","v":"2013-08-18"},{"$f":"+Imp_act_supervisor!H7","v":1},{"$f":"+Imp_act_supervisor!I7","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A8","v":" "},{"$f":"+Imp_act_supervisor!B8","v":" "},{"$f":"+Imp_act_supervisor!C8","v":"Adriana Murillo"},{"$f":"+Imp_act_supervisor!D8","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E8","v":"cierre"},{"$f":"+Imp_act_supervisor!F8","v":"2013-08-19"},{"$f":"+Imp_act_supervisor!G8","v":"2013-08-29"},{"$f":"+Imp_act_supervisor!H8","v":10},{"$f":"+Imp_act_supervisor!I8","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A9","v":"XY-35 Mall Real Cariari"},{"$f":"+Imp_act_supervisor!B9","v":"Ricargo González"},{"$f":"+Imp_act_supervisor!C9","v":"Ricargo González"},{"$f":"+Imp_act_supervisor!D9","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E9","v":"Inicio"},{"$f":"+Imp_act_supervisor!F9","v":"2013-07-22"},{"$f":"+Imp_act_supervisor!G9","v":"2013-08-23"},{"$f":"+Imp_act_supervisor!H9","v":33},{"$f":"+Imp_act_supervisor!I9","v":"2013-08-22"}]
[{"$f":"+Imp_act_supervisor!A10","v":" "},{"$f":"+Imp_act_supervisor!B10","v":" "},{"$f":"+Imp_act_supervisor!C10","v":"Julio Rojas"},{"$f":"+Imp_act_supervisor!D10","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E10","v":"Diseño"},{"$f":"+Imp_act_supervisor!F10","v":"2013-07-22"},{"$f":"+Imp_act_supervisor!G10","v":"2013-07-28"},{"$f":"+Imp_act_supervisor!H10","v":6},{"$f":"+Imp_act_supervisor!I10","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A11","v":" "},{"$f":"+Imp_act_supervisor!B11","v":" "},{"$f":"+Imp_act_supervisor!C11","v":"Tania Valverde"},{"$f":"+Imp_act_supervisor!D11","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E11","v":"estructura"},{"$f":"+Imp_act_supervisor!F11","v":"2013-07-29"},{"$f":"+Imp_act_supervisor!G11","v":"2013-08-08"},{"$f":"+Imp_act_supervisor!H11","v":10},{"$f":"+Imp_act_supervisor!I11","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A12","v":" "},{"$f":"+Imp_act_supervisor!B12","v":" "},{"$f":"+Imp_act_supervisor!C12","v":"Jose Mora"},{"$f":"+Imp_act_supervisor!D12","v":"Dibujo"},{"$f":"+Imp_act_supervisor!E12","v":"Dibujo"},{"$f":"+Imp_act_supervisor!F12","v":"2013-08-06"},{"$f":"+Imp_act_supervisor!G12","v":"2013-08-12"},{"$f":"+Imp_act_supervisor!H12","v":6},{"$f":"+Imp_act_supervisor!I12","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A13","v":" "},{"$f":"+Imp_act_supervisor!B13","v":" "},{"$f":"+Imp_act_supervisor!C13","v":"Sonia Vega"},{"$f":"+Imp_act_supervisor!D13","v":"Dibujo"},{"$f":"+Imp_act_supervisor!E13","v":"cierre"},{"$f":"+Imp_act_supervisor!F13","v":"2013-08-13"},{"$f":"+Imp_act_supervisor!G13","v":"2013-08-23"},{"$f":"+Imp_act_supervisor!H13","v":10},{"$f":"+Imp_act_supervisor!I13","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A14","v":"MM-35 Mall Plaza Alajuela"},{"$f":"+Imp_act_supervisor!B14","v":"María Chacón"},{"$f":"+Imp_act_supervisor!C14","v":"María Chacón"},{"$f":"+Imp_act_supervisor!D14","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E14","v":"Inicio"},{"$f":"+Imp_act_supervisor!F14","v":"2013-07-22"},{"$f":"+Imp_act_supervisor!G14","v":"2013-08-15"},{"$f":"+Imp_act_supervisor!H14","v":25},{"$f":"+Imp_act_supervisor!I14","v":"2013-08-22"}]
[{"$f":"+Imp_act_supervisor!A15","v":" "},{"$f":"+Imp_act_supervisor!B15","v":" "},{"$f":"+Imp_act_supervisor!C15","v":"Clara Mora"},{"$f":"+Imp_act_supervisor!D15","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E15","v":"Diseño"},{"$f":"+Imp_act_supervisor!F15","v":"2013-07-22"},{"$f":"+Imp_act_supervisor!G15","v":"2013-07-28"},{"$f":"+Imp_act_supervisor!H15","v":6},{"$f":"+Imp_act_supervisor!I15","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A16","v":" "},{"$f":"+Imp_act_supervisor!B16","v":" "},{"$f":"+Imp_act_supervisor!C16","v":"Sonia Vega"},{"$f":"+Imp_act_supervisor!D16","v":"Dibujo"},{"$f":"+Imp_act_supervisor!E16","v":"estructura"},{"$f":"+Imp_act_supervisor!F16","v":"2013-07-29"},{"$f":"+Imp_act_supervisor!G16","v":"2013-08-08"},{"$f":"+Imp_act_supervisor!H16","v":10},{"$f":"+Imp_act_supervisor!I16","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A17","v":" "},{"$f":"+Imp_act_supervisor!B17","v":" "},{"$f":"+Imp_act_supervisor!C17","v":"Jose Mora"},{"$f":"+Imp_act_supervisor!D17","v":"Dibujo"},{"$f":"+Imp_act_supervisor!E17","v":"Dibujo"},{"$f":"+Imp_act_supervisor!F17","v":"2013-08-06"},{"$f":"+Imp_act_supervisor!G17","v":"2013-08-12"},{"$f":"+Imp_act_supervisor!H17","v":6},{"$f":"+Imp_act_supervisor!I17","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A18","v":" "},{"$f":"+Imp_act_supervisor!B18","v":" "},{"$f":"+Imp_act_supervisor!C18","v":"Roger Paniagua"},{"$f":"+Imp_act_supervisor!D18","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E18","v":"cierre"},{"$f":"+Imp_act_supervisor!F18","v":"2013-08-13"},{"$f":"+Imp_act_supervisor!G18","v":"2013-08-15"},{"$f":"+Imp_act_supervisor!H18","v":2},{"$f":"+Imp_act_supervisor!I18","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A19","v":"GY-55 Mall Paseo Metrópoli"},{"$f":"+Imp_act_supervisor!B19","v":"María Chacón"},{"$f":"+Imp_act_supervisor!C19","v":"María Chacón"},{"$f":"+Imp_act_supervisor!D19","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E19","v":"Inicio"},{"$f":"+Imp_act_supervisor!F19","v":"2013-07-22"},{"$f":"+Imp_act_supervisor!G19","v":"2013-08-23"},{"$f":"+Imp_act_supervisor!H19","v":33},{"$f":"+Imp_act_supervisor!I19","v":"2013-08-22"}]
[{"$f":"+Imp_act_supervisor!A20","v":" "},{"$f":"+Imp_act_supervisor!B20","v":" "},{"$f":"+Imp_act_supervisor!C20","v":"Julio Rojas"},{"$f":"+Imp_act_supervisor!D20","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E20","v":"Diseño"},{"$f":"+Imp_act_supervisor!F20","v":"2013-07-22"},{"$f":"+Imp_act_supervisor!G20","v":"2013-07-28"},{"$f":"+Imp_act_supervisor!H20","v":6},{"$f":"+Imp_act_supervisor!I20","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A21","v":" "},{"$f":"+Imp_act_supervisor!B21","v":" "},{"$f":"+Imp_act_supervisor!C21","v":"Roger Paniagua"},{"$f":"+Imp_act_supervisor!D21","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E21","v":"estructura"},{"$f":"+Imp_act_supervisor!F21","v":"2013-07-29"},{"$f":"+Imp_act_supervisor!G21","v":"2013-08-08"},{"$f":"+Imp_act_supervisor!H21","v":10},{"$f":"+Imp_act_supervisor!I21","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A22","v":" "},{"$f":"+Imp_act_supervisor!B22","v":" "},{"$f":"+Imp_act_supervisor!C22","v":"Sonia Vega"},{"$f":"+Imp_act_supervisor!D22","v":"Dibujo"},{"$f":"+Imp_act_supervisor!E22","v":"Dibujo"},{"$f":"+Imp_act_supervisor!F22","v":"2013-08-06"},{"$f":"+Imp_act_supervisor!G22","v":"2013-08-19"},{"$f":"+Imp_act_supervisor!H22","v":13},{"$f":"+Imp_act_supervisor!I22","v":"00:00:00"}]
[{"$f":"+Imp_act_supervisor!A23","v":" "},{"$f":"+Imp_act_supervisor!B23","v":" "},{"$f":"+Imp_act_supervisor!C23","v":"Clara Mora"},{"$f":"+Imp_act_supervisor!D23","v":"Ingeniero"},{"$f":"+Imp_act_supervisor!E23","v":"cierre"},{"$f":"+Imp_act_supervisor!F23","v":"2013-08-16"},{"$f":"+Imp_act_supervisor!G23","v":"2013-08-23"},{"$f":"+Imp_act_supervisor!H23","v":7},{"$f":"+Imp_act_supervisor!I23","v":"00:00:00"}]

{"sheet":"Tablas dinámicas","index":3,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Etiquetas de fila","Indice de rentababilidad real","Indice de rentababilidad planificado"]
["101",0.38462055828220865,0.6]
["102",0.67082411538461539,0.4]
[]
[]
[]
[null,"Valores"]
["Rótulos de fila","Utilidad Real.","Utilidad Planificada."]
["101",464393.71111111122,600000]
["102",387587.26666666666,200000]
["104",-426170.48888888874,-450000]
["106",-322300.88888888888,-300000]
[]
[]
[]
[null,"Valores",null,null,null,null,null,null,"Rótulos de columna"]
["Rótulos de fila","Préstamos","Salario_Adm "," Materiales"," Salario_Proyectos"," Serv.Púb",null,"Valores","101","102","104","106"]
["101",35555.555555555555,65542.399999999994,281481.48148148146,341175,19259.259259259259,null,"Préstamos",35555.555555555555,13333.333333333332,35555.555555555555,35555.555555555555]
["102",13333.333333333332,24578.399999999998,105555.55555555555,39501,7222.2222222222217,null,"Salario_Adm ",65542.399999999994,24578.399999999998,65542.399999999994,65542.399999999994]
["104",35555.555555555555,65542.399999999994,281481.48148148146,231739.19999999998,19259.259259259259,null," Materiales",281481.48148148146,105555.55555555555,281481.48148148146,281481.48148148146]
["106",35555.555555555555,65542.399999999994,281481.48148148146,127869.59999999999,19259.259259259259,null," Salario_Proyectos",341175,39501,231739.19999999998,127869.59999999999]
[null,null,null,null,null,null,null," Serv.Púb",19259.259259259259,7222.2222222222217,19259.259259259259,19259.259259259259]

{"sheet":"Tablas","index":4,"n_rows":6,"n_cols":14,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
["Proyecto","Costo real","Costo planificado","Ingreso real","Ingreso planificado","índice de rentababilidad real","índice de rentababilidad planificado","Utilidad Planificada","Utilidad Real","Salario_Adm","Materiales","Salario_Proyectos","Serv.Púb","Otros"]
[{"$f":"+Imp_rentabilidad_adm!A7","v":"101"},{"$f":"+Imp_rentabilidad_adm!I7","v":743013.6962962962},{"$f":"+Imp_rentabilidad_adm!P7","v":400000},{"$f":"+Imp_rentabilidad_adm!L7","v":1207407.4074074074},{"$f":"+Imp_rentabilidad_adm!J7","v":1000000},{"$f":"1-(B2/D2)","v":0.38462055828220865},{"$f":"1-(C2/E2)","v":0.6},{"$f":"+E2-C2","v":600000},{"$f":"+D2-B2","v":464393.71111111122},{"$f":"+Imp_rentabilidad_adm!D7","v":65542.399999999994},{"$f":"+Imp_rentabilidad_adm!E7","v":281481.48148148146},{"$f":"+Imp_rentabilidad_adm!F7","v":341175},{"$f":"+Imp_rentabilidad_adm!G7","v":19259.259259259259},{"$f":"+Imp_rentabilidad_adm!H7","v":35555.555555555555}]
[{"$f":"+Imp_rentabilidad_adm!A8","v":"104"},{"$f":"+Imp_rentabilidad_adm!I8","v":633577.89629629615},{"$f":"+Imp_rentabilidad_adm!P8","v":450000},{"$f":"+Imp_rentabilidad_adm!L8","v":207407.40740740739},{"$f":"+Imp_rentabilidad_adm!J8","v":0},{"$f":"1-(B3/D3)","v":-2.054750571428571},{"$f":"1-(C3/E3)","v":{"$error":"#DIV/0!"}},{"$f":"+E3-C3","v":-450000},{"$f":"+D3-B3","v":-426170.48888888874},{"$f":"+Imp_rentabilidad_adm!D8","v":65542.399999999994},{"$f":"+Imp_rentabilidad_adm!E8","v":281481.48148148146},{"$f":"+Imp_rentabilidad_adm!F8","v":231739.19999999998},{"$f":"+Imp_rentabilidad_adm!G8","v":19259.259259259259},{"$f":"+Imp_rentabilidad_adm!H8","v":35555.555555555555}]
[{"$f":"+Imp_rentabilidad_adm!A9","v":"106"},{"$f":"+Imp_rentabilidad_adm!I9","v":529708.29629629629},{"$f":"+Imp_rentabilidad_adm!P9","v":300000},{"$f":"+Imp_rentabilidad_adm!L9","v":207407.40740740739},{"$f":"+Imp_rentabilidad_adm!J9","v":0},-1.5539507142857145,{"$f":"1-(C4/E4)","v":{"$error":"#DIV/0!"}},-300000,-322300.88888888888,{"$f":"+Imp_rentabilidad_adm!D9","v":65542.399999999994},{"$f":"+Imp_rentabilidad_adm!E9","v":281481.48148148146},{"$f":"+Imp_rentabilidad_adm!F9","v":127869.59999999999},{"$f":"+Imp_rentabilidad_adm!G9","v":19259.259259259259},{"$f":"+Imp_rentabilidad_adm!H9","v":35555.555555555555}]
[{"$f":"+Imp_rentabilidad_adm!A10","v":"102"},{"$f":"+Imp_rentabilidad_adm!I10","v":190190.51111111109},{"$f":"+Imp_rentabilidad_adm!P10","v":300000},{"$f":"+Imp_rentabilidad_adm!L10","v":577777.77777777775},{"$f":"+Imp_rentabilidad_adm!J10","v":500000},0.67082411538461539,0.4,200000,387587.26666666666,{"$f":"+Imp_rentabilidad_adm!D10","v":24578.399999999998},{"$f":"+Imp_rentabilidad_adm!E10","v":105555.55555555555},{"$f":"+Imp_rentabilidad_adm!F10","v":39501},{"$f":"+Imp_rentabilidad_adm!G10","v":7222.2222222222217},{"$f":"+Imp_rentabilidad_adm!H10","v":13333.333333333332}]
[{"$f":"+Imp_rentabilidad_adm!A11","v":"107"},{"$f":"+Imp_rentabilidad_adm!I11","v":0},{"$f":"+Imp_rentabilidad_adm!P11","v":0},{"$f":"+Imp_rentabilidad_adm!L11","v":0},{"$f":"+Imp_rentabilidad_adm!J11","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"+Imp_rentabilidad_adm!D11","v":0},{"$f":"+Imp_rentabilidad_adm!E11","v":0},{"$f":"+Imp_rentabilidad_adm!F11","v":0},{"$f":"+Imp_rentabilidad_adm!G11","v":0},{"$f":"+Imp_rentabilidad_adm!H11","v":0}]

{"sheet":"Imp_rentabilidad_adm","index":5,"n_rows":17,"n_cols":28,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
["F1","F2","F3","F4","F5","F6","F7","F8","F9","F10","F11","F12","F13","F14","F15","F16","F17","F18","F19","F20","F21","F22","F23","F24","F25","F26","F27","F28"]
["Periodo","07_2013"]
["División","Proyectos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periodo",null,null,null,null,"Periodo"]
[]
[null,"  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Naturaleza",null,"Descripción",null,null,"Naturaleza",null,"Descripción"]
["Proyecto","Horas","Par_Rel","Salario_Adm","Materiales","Salario_Proyectos","Serv.Púb","Préstamos","Costo_Proyecto","Ingreso_Proyecto","Otros_Ingresos","Ingresos_Totales","Valor_Proyecto","Índice_Rentabilidad","Utilidad_Proyecto","Costo Planificado","Índice_rentabilidad Planificado",null,null,"Gastos",1,"Salarios",221205.59999999998,null,"Ingresos",7,"Inversiones",200000]
["101","90",0.29629629629629628,65542.399999999994,281481.48148148146,341175,19259.259259259259,35555.555555555555,743013.6962962962,1000000,207407.40740740739,1207407.4074074074,1000000,0.25698630370370379,464393.71111111122,400000,0.6,null,null,null,2,"Materiales",950000,null,null,8,"Venta mobiliario y equipo",500000]
["104","64",0.29629629629629628,65542.399999999994,281481.48148148146,231739.19999999998,19259.259259259259,35555.555555555555,633577.89629629615,0,207407.40740740739,207407.40740740739,800000,0.20802762962962984,-426170.48888888874,450000,0.4375,null,null,null,3,"Agua",20000,null,null,101,"Mall San Pedro",1000000]
["106","32",0.29629629629629628,65542.399999999994,281481.48148148146,127869.59999999999,19259.259259259259,35555.555555555555,529708.29629629629,0,207407.40740740739,207407.40740740739,1100000,0.51844700336700345,-322300.88888888888,300000,0.72727272727272729,null,null,null,4,"Luz",15000,null,null,102,"Mall Alajuela",500000]
["102","22",0.1111111111111111,24578.399999999998,105555.55555555555,39501,7222.2222222222217,13333.333333333332,190190.51111111109,500000,77777.777777777766,577777.77777777775,5000000,0.96196189777777774,387587.26666666666,300000,0.94,null,null,null,5,"Teléfono",30000,null,"Total Ingresos",null,null,2200000]
["107",null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,null,null,null,6,"Préstamos",120000,null,"Total general",null,null,2200000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,"Mall San Pedro",341175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,"Mall Cariari",231739.19999999998,null,null,null,null,1000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,"Mall Limón",127869.59999999999,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,"Mall Alajuela",39501,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Gastos",null,null,2096490.4000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total general",null,null,2096490.4000000001]

{"sheet":"Circular dinámico","index":6,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[null,"Proyecto",101]
["Préstamos"]
["Salario_Adm "]
[" Materiales"]
[" Salario_Proyectos"]
[" Serv.Púb"]