{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Hoja1"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"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":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[8,1,12,1],[15,1,19,1],[2,2,2,5]]}
[]
[]
[null,null,"CALCULADORA DE MONTOS DE EXPERIENCIAS"]
[]
[]
[null,"PRESUPUESTO INICIAL DEL ESTADO 2025",36063017083.080002]
[null,"INGRESE EL PRESUPUESTO REFERENCIAL DE SU PROCEDIMIENTO",0]
[]
[null,"EXPERIENCIA GENERAL","No mayor al",{"$f":"IF(C$7<=I19,\"10%\",IF(AND(C$7>I19,C$7<=I20),\"20%\",IF(AND(C$7>I20,C$7<=I21),\"30%\",IF(AND(C$7>I21,C$7<=I22),\"40%\",IF(AND(C$7>I22,C$7<=I23),\"50%\",IF(AND(C$7>I23,C$7<=I24),\"60%\",IF(AND(C$7>I24,C$7<=I25),\"70%\",IF(AND(C$7>I25),\"75%\",))))))))","v":"10%"}]
[null,null,null,null,"Ingrese su monto:"]
[null,null,"Monto Máximo",{"$f":"IF(C$7<=I19,C$7*10%,IF(AND(C$7>I19,C$7<=I20),C$7*20%,IF(AND(C$7>I20,C$7<=I21),C$7*30%,IF(AND(C$7>I21,C$7<=I22),C$7*40%,IF(AND(C$7>I22,C$7<=I23),C$7*50%,IF(AND(C$7>I23,C$7<=I24),C$7*60%,IF(AND(C$7>I24,C$7<=I25),C$7*70%,IF(AND(C$7>I25),C$7*75%,))))))))","v":0}]
[null,null,null,null,"Monto máximo por Contrato",{"$f":"IF(F10<=D11,IF(C$7<=I19,F$10*5%,IF(AND(C$7>I19,C$7<=I20),F$10*10%,IF(AND(C$7>I20,C$7<=I21),F$10*15%,IF(AND(C$7>I21,C$7<=I22),F$10*20%,IF(AND(C$7>I22,C$7<=I23),F$10*25%,IF(AND(C$7>I23,C$7<=I24),F$10*30%,IF(AND(C$7>I24,C$7<=I25),F$10*30%,IF(AND(C$7>I25),F$10*50,)))))))),\"MONTO EXCEDE EL MÁXIMO PERMITIDO\")","v":0}]
[null,null,"Monto máximo por Contrato",{"$f":"IF(C$7<=I19,D$11*5%,IF(AND(C$7>I19,C$7<=I20),D$11*10%,IF(AND(C$7>I20,C$7<=I21),D$11*15%,IF(AND(C$7>I21,C$7<=I22),D$11*20%,IF(AND(C$7>I22,C$7<=I23),D$11*25%,IF(AND(C$7>I23,C$7<=I24),D$11*30%,IF(AND(C$7>I24,C$7<=I25),D$11*30%,IF(AND(C$7>I25),D$11*50,))))))))","v":0}]
[]
[]
[null,"EXPERIENCIA ESPECÍFICA","No mayor al",{"$f":"IF(C$7<=I19,\"5%\",IF(AND(C$7>I19,C$7<=I20),\"10%\",IF(AND(C$7>I20,C$7<=I21),\"15%\",IF(AND(C$7>I21,C$7<=I22),\"20%\",IF(AND(C$7>I22,C$7<=I23),\"25%\",IF(AND(C$7>I23,C$7<=I24),\"30%\",IF(AND(C$7>I24,C$7<=I25),\"40%\",IF(AND(C$7>I25),\"60%\",))))))))","v":"5%"}]
[null,null,null,null,"Ingrese su monto:"]
[null,null,"Monto Máximo",{"$f":"IF(C$7<=I19,C$7*5%,IF(AND(C$7>I19,C$7<=I20),C$7*10%,IF(AND(C$7>I20,C$7<=I21),C$7*15%,IF(AND(C$7>I21,C$7<=I22),C$7*20%,IF(AND(C$7>I22,C$7<=I23),C$7*25%,IF(AND(C$7>I23,C$7<=I24),C$7*30%,IF(AND(C$7>I24,C$7<=I25),C$7*40%,IF(AND(C$7>I25),C$7*60%,))))))))","v":0}]
[null,null,null,null,"Monto máximo por Contrato",{"$f":"IF(F17<=D18,IF(C$7<=I19,F$17*5%,IF(AND(C$7>I19,C$7<=I20),F$17*10%,IF(AND(C$7>I20,C$7<=I21),F$17*15%,IF(AND(C$7>I21,C$7<=I22),F$17*20%,IF(AND(C$7>I22,C$7<=I23),F$17*25%,IF(AND(C$7>I23,C$7<=I24),F$17*30%,IF(AND(C$7>I24,C$7<=I25),F$17*30%,IF(AND(C$7>I25),F$17*50,)))))))),\"MONTO EXCEDE EL MÁXIMO PERMITIDO\")","v":0},null,1.9999999999999999E-6,{"$f":"+C$6*H19","v":72126.034166159996}]
[null,null,"Monto máximo por Contrato",{"$f":"IF(C$7<=I19,D$18*5%,IF(AND(C$7>I19,C$7<=I20),D$18*10%,IF(AND(C$7>I20,C$7<=I21),D$18*15%,IF(AND(C$7>I21,C$7<=I22),D$18*20%,IF(AND(C$7>I22,C$7<=I23),D$18*25%,IF(AND(C$7>I23,C$7<=I24),D$18*30%,IF(AND(C$7>I24,C$7<=I25),D$18*30%,IF(AND(C$7>I25),D$18*50,))))))))","v":0},null,null,null,6.9999999999999999E-6,252441.11958156002]
[null,null,null,null,null,null,null,1.5E-5,540945.25624620006]
[null,"Mayor a","Hasta","Exp. General","Exp. Específica","Monto por Contrato","Tiempo durante el cual se podrá acreditar la Experiencia - Bienes y Servicios\n(años previos a la publicación del proceso)",3.0000000000000001E-5,{"$f":"+C$6*H22","v":1081890.5124924001}]
[null,0,{"$f":"+C$6*H19","v":72126.034166159996},0.1,0.05,0.05,"5 años",2.0000000000000001E-4,{"$f":"+C$6*H23","v":7212603.4166160012}]
[null,{"$f":"+C$6*H19","v":72126.034166159996},252441.11958156002,0.2,0.1,0.1,"5 años",4.0000000000000002E-4,{"$f":"+C$6*H24","v":14425206.833232002}]
[null,252441.11958156002,540945.25624620006,0.3,0.15,0.15,"5 años",6.9999999999999999E-4,{"$f":"+C$6*H25","v":25244111.958156001}]
[null,540945.25624620006,{"$f":"+C$6*H22","v":1081890.5124924001},0.4,0.2,0.2,"5 años"]
[null,{"$f":"+C$6*H22","v":1081890.5124924001},{"$f":"+C$6*H23","v":7212603.4166160012},0.5,0.25,0.25,"5 años"]
[null,{"$f":"+C$6*H23","v":7212603.4166160012},{"$f":"+C$6*H24","v":14425206.833232002},0.6,0.3,0.3,"7 años"]
[null,{"$f":"+C$6*H24","v":14425206.833232002},{"$f":"+C$6*H25","v":25244111.958156001},0.7,0.4,0.3,"10 años"]
[null,{"$f":"+C$6*H25","v":25244111.958156001},"--",0.75,0.6,0.5,"10 años"]
[null,"* La Entidad Contratante deberá solicitar como temporalidad de Experiencia General 15 años previos a la publicación del procedimiento de contratación.",null,null,null,null,"OBRAS - 20 años"]
[null,null,null,null,null,null,"CONSULTORÍAS - 15 años"]