{"text_format":"3","workbook":"xlsx","n_sheets":16,"sheets":["ANALISIS","HOJA DE COSTOS CIF.","HOJA DE COSTOS","B.D.CLIENTES","PROFORMA","SERVICIOS ADICIONALES","DATOS","PLATOS","TIEMPO P.P.","COSTO-ENTRADAS","COSTO-SOPAS","COSTO-FUERTES","COSTO-BEBIDAS","COSTO-POSTRE","COSTO-ACOMPAÑAMIENTO","LISTA DE PRODUCTOS"],"not_rendered":{"macros":1,"external_links":1,"defined_names":35},"read":"whole","date_system":"1900"}

{"sheet":"ANALISIS","index":0,"n_rows":24,"n_cols":5,"rows_kept":24,"merged":[[1,1,2,6],[3,1,3,6],[4,1,5,6],[6,1,7,6],[9,3,9,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[13,3,13,6],[14,3,14,6],[17,4,17,6],[18,4,23,6]]}
[]
[null,"RESTAURANTE \"CAMINOS DE HERRADURA\""]
[]
[]
[null,"ANALISIS DE PRECIOS - PLATOS"]
[]
[null,"MENÚ"]
[]
[]
[null,"ENTRADA",":"]
[null,"ACOMPAÑAMIENTO",":"]
[null,"SOPA",":"]
[null,"FUERTE",":"]
[null,"BEBIDAS",":"]
[null,"POSTRE",":"]
[]
[]
[null,"NÚM. DE PERSONAS",":",1,"Acompañamiento del Fuerte"]
[null,"PRECIO C/P",":",{"$f":"(INDEX(PRECIO,PLATOS!K1)+INDEX(PRECIO2,PLATOS!N1)+INDEX(PRECIO3,PLATOS!Q1)+INDEX(PRECIO4,PLATOS!T1)+INDEX(PRECIO5,PLATOS!W1)+INDEX(PRECIO6,PLATOS!N28))","v":0},"Arroz, Papas salteadas, \nEnsalada de fria con mayonesa"]
[null,"PRECIO TOTAL SIN IVA",":",{"$f":"D19*D18","v":0}]
[null,"ABONOS",":",0]
[{"$nulls":3},0]
[{"$nulls":3},0]
[null,"SALDO",":",{"$f":"D20-(SUM(D21:D23))","v":0}]

{"sheet":"HOJA DE COSTOS CIF.","index":1,"n_rows":36,"n_cols":9,"rows_kept":36,"hidden":true,"merged":[[2,2,3,7],[5,2,5,7],[11,5,12,5],[15,2,16,7],[18,4,18,7],[19,4,19,7],[20,4,20,7],[21,4,21,7],[22,4,22,7],[23,4,23,7],[24,2,25,3],[24,4,25,4],[24,5,25,6],[24,7,25,7],[26,2,26,3],[26,5,31,6],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[32,5,32,6],[33,2,35,4],[33,5,33,6],[34,5,34,6],[35,5,35,6]]}
[]
[]
[null,null,"RESTAURANTE CAMINOS DE HERRADURA"]
[]
[]
[null,null,"HOJA DE COSTOS"]
[{"$nulls":5},"O.P.N°",null,386]
[]
[null,null,"CLIENTE",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}},"FECHA DE CONTRATO",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}}]
[null,null,"RUC",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}},"FECHA DE EVENTO",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}}]
[null,null,"CELULAR   o N° de Telf.                 ",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}},"PRECIO DE VENTA",":",{"v":4.5,"d":"$4.50"}]
[null,null,"TIPO DE EVENTO   ",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}},"ANALISIS",":","EN CADA PLATO SE OBTIENE UNA RENTA DEL:"]
[null,null,"CANTIDAD",":",100,null,null,{"$f":"(H11/H36)-1","v":{"v":0.44959936684076673,"d":"44.96%"}}]
[]
[]
[null,null,"SERVICIO"]
[]
[]
[null,null,"ENTRADA",":"]
[null,null,"SOPA",":"]
[null,null,"FUERTE",":"]
[null,null,"BEBIDAS",":"]
[null,null,"POSTRE",":"]
[null,null,"ACOMPAÑAMIENTO",":"]
[null,null,"MATERIA PRIMA",null,"MANO DE OBRA","CIF",null,"TOTAL"]
[]
[null,"E",{"$f":"INDEX(COSTOMP,PLATOS!CC7)*E13","v":{"v":86.86028200000003,"d":"$86.86"}},null,"PLANTA",{"$f":"DATOS!F22*'HOJA DE COSTOS CIF.'!E13+DATOS!F75*'HOJA DE COSTOS CIF.'!E13+DATOS!F89","v":0},null,{"$f":"C27","v":{"v":86.86028200000003,"d":"$86.86"}}]
[null,"S",{"$f":"INDEX(COSTOMP2,PLATOS!CF7)*E13","v":{"v":40.48393433333334,"d":"$40.48"}},null,{"$f":"DATOS!I11+DATOS!J11","v":0},null,null,{"$f":"SUM(C28:E28)","v":{"v":40.48393433333334,"d":"$40.48"}},"f"]
[null,"F",{"$f":"INDEX(COSTOMP3,PLATOS!CI7)*E13","v":{"v":159.41930950000005,"d":"$159.42"}},null,{"$f":"DATOS!I12+DATOS!J12+DATOS!K11+DATOS!L11","v":0},null,null,{"$f":"SUM(C29:E29)","v":{"v":159.41930950000005,"d":"$159.42"}}]
[null,"B",{"$f":"INDEX(COSTOMP4,PLATOS!CL7)*E13","v":{"v":0.026400000000000003,"d":"$0.03"}},null,"EVENTUALES",null,null,{"$f":"C30","v":{"v":0.026400000000000003,"d":"$0.03"}}]
[null,"P",{"$f":"INDEX(COSTOMP5,PLATOS!CO7)*E13","v":{"v":23.333333333333332,"d":"$23.33"}},null,{"$f":"DATOS!I16+DATOS!J16","v":0},null,null,{"$f":"C31","v":{"v":23.333333333333332,"d":"$23.33"}}]
[null,"A",{"$f":"INDEX(COSTOMP6,PLATOS!CR7)*E13","v":{"v":0.30734,"d":"$0.31"}},null,{"$f":"DATOS!I17+DATOS!J17","v":0},null,null,{"$f":"C32+E32+F31+F27+F32","v":{"v":0.30734,"d":"$0.31"}},"v"]
[null,null,{"$f":"SUM(C27:D32)","v":{"v":310.43059916666675,"d":"$310.43"}},null,{"$f":"E29+E32","v":0},{"$f":"SUM(F27:G32)","v":0},null,{"$f":"SUM(C33:G33)","v":{"v":310.43059916666675,"d":"$310.43"}}]
[]
[{"$nulls":5},"COSTO TOTAL",null,{"$f":"SUM(H27:H32)","v":{"v":310.43059916666675,"d":"$310.43"}}]
[{"$nulls":5},"COSTO UNITARIO",null,{"$f":"H35/E13","v":{"v":3.1043059916666675,"d":"$3.10"}}]

{"sheet":"HOJA DE COSTOS","index":2,"n_rows":36,"n_cols":9,"rows_kept":36,"hidden":true,"merged":[[2,2,3,7],[5,2,5,7],[11,5,12,5],[15,2,16,7],[18,4,18,7],[19,4,19,7],[20,4,20,7],[21,4,21,7],[22,4,22,7],[23,4,23,7],[24,2,25,3],[24,4,25,4],[24,5,25,6],[24,7,25,7],[26,2,26,3],[26,5,26,6],[27,2,27,3],[27,5,28,5],[27,6,28,6],[28,2,28,3],[29,2,29,3],[29,5,29,6],[30,2,30,3],[31,2,31,3],[32,2,32,3],[32,5,32,6],[33,2,35,4],[33,5,33,6],[34,5,34,6],[35,5,35,6]]}
[]
[]
[null,null,"RESTAURANTE CAMINOS DE HERRADURA"]
[]
[]
[null,null,"HOJA DE COSTOS"]
[{"$nulls":5},"O.P.N°",null,386]
[]
[null,null,"CLIENTE",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}},"FECHA DE CONTRATO",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}}]
[null,null,"RUC",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}},"FECHA DE EVENTO",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}}]
[null,null,"CELULAR   o N° de Telf.                 ",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}},"PRECIO DE VENTA",":",{"v":4.5,"d":"$4.50"}]
[null,null,"TIPO DE EVENTO   ",":",{"$f":"ANALISIS!#REF!","v":{"$error":"#REF!"}},"ANALISIS",":","EN CADA PLATO SE OBTIENE UNA RENTA DEL:"]
[null,null,"CANTIDAD",":",100,null,null,{"$f":"(H11/H36)-1","v":{"v":0.44959936684076673,"d":"44.96%"}}]
[]
[]
[null,null,"SERVICIO"]
[]
[]
[null,null,"ENTRADA",":"]
[null,null,"SOPA",":"]
[null,null,"FUERTE",":"]
[null,null,"BEBIDAS",":"]
[null,null,"POSTRE",":"]
[null,null,"ACOMPAÑAMIENTO",":"]
[null,null,"MATERIA PRIMA",null,"MANO DE OBRA","CIF",null,"TOTAL"]
[]
[null,"E",{"$f":"INDEX(COSTOMP,PLATOS!CC7)*E13","v":{"v":86.86028200000003,"d":"$86.86"}},null,"PLANTA","CIF PRESUPUESTADOS",null,{"$f":"C27","v":{"v":86.86028200000003,"d":"$86.86"}}]
[null,"S",{"$f":"INDEX(COSTOMP2,PLATOS!CF7)*E13","v":{"v":40.48393433333334,"d":"$40.48"}},null,{"$f":"DATOS!I11+DATOS!J11","v":0},{"$f":"DATOS!F22*'HOJA DE COSTOS'!E13","v":0},"MENSUAL",{"$f":"SUM(C28:E28)","v":{"v":40.48393433333334,"d":"$40.48"}},"f"]
[null,"F",{"$f":"INDEX(COSTOMP3,PLATOS!CI7)*E13","v":{"v":159.41930950000005,"d":"$159.42"}},null,{"$f":"DATOS!I12+DATOS!J12+DATOS!K11+DATOS!L11","v":0},null,null,{"$f":"SUM(C29:E29)","v":{"v":159.41930950000005,"d":"$159.42"}}]
[null,"B",{"$f":"INDEX(COSTOMP4,PLATOS!CL7)*E13","v":{"v":0.026400000000000003,"d":"$0.03"}},null,"EVENTUALES","CIF REALES",null,{"$f":"C30","v":{"v":0.026400000000000003,"d":"$0.03"}}]
[null,"P",{"$f":"INDEX(COSTOMP5,PLATOS!CO7)*E13","v":{"v":23.333333333333332,"d":"$23.33"}},null,{"$f":"DATOS!I16+DATOS!J16","v":0},{"$f":"DATOS!F75*'HOJA DE COSTOS'!E13","v":0},"M",{"$f":"C31","v":{"v":23.333333333333332,"d":"$23.33"}}]
[null,"A",{"$f":"INDEX(COSTOMP6,PLATOS!CR7)*E13","v":{"v":0.30734,"d":"$0.31"}},null,{"$f":"DATOS!I17+DATOS!J17","v":0},{"$f":"DATOS!F89","v":0},"OP",{"$f":"C32+E32+F31+F28+F32","v":{"v":0.30734,"d":"$0.31"}},"v"]
[null,null,{"$f":"SUM(C27:D32)","v":{"v":310.43059916666675,"d":"$310.43"}},null,{"$f":"E29+E32","v":0},{"$f":"SUM(F27:G32)","v":0},null,{"$f":"SUM(C33:G33)","v":{"v":310.43059916666675,"d":"$310.43"}}]
[]
[{"$nulls":5},"COSTO TOTAL",null,{"$f":"SUM(H27:H32)","v":{"v":310.43059916666675,"d":"$310.43"}}]
[{"$nulls":5},"COSTO UNITARIO",null,{"$f":"H35/E13","v":{"v":3.1043059916666675,"d":"$3.10"}}]

{"sheet":"B.D.CLIENTES","index":3,"n_rows":7,"n_cols":5,"rows_kept":7,"hidden":true,"merged":[[0,2,1,4],[2,2,2,4]]}
[null,null,"RESTAURANTE \"CAMINOS DE HERRADURA\""]
[]
[null,null,"BASE DE DATOS "]
[]
[null,"RUC","CLIENTES","CELULAR","E-MAIL"]
[]
[null,1003328034001,"Srta. Viviana Echeverria",98944729,"edwin_unt@hotmail"]

{"sheet":"PROFORMA","index":4,"n_rows":55,"n_cols":8,"rows_kept":55,"hidden":true,"merged":[[1,1,1,7],[2,1,2,7],[3,3,3,4],[6,2,6,5],[13,3,13,5],[14,3,14,5],[15,3,15,5],[16,3,16,5],[19,2,19,5],[26,3,26,5],[27,3,27,5],[28,3,28,5],[29,3,29,5],[32,2,32,5],[39,3,39,5],[40,3,40,5],[41,3,41,5],[42,3,42,5],[44,2,44,5],[51,3,51,5],[52,3,52,5],[53,3,53,5],[54,3,54,5]]}
[]
[null,"RESTAURANTE CAMINOS DE HERRADURA"]
[null,"PROFORMA"]
[null,"FECHA                                   :",null,{"$f":"NOW()","v":"2010-06-10T17:02:54.750"}]
[null,"NUMERO DE PERSONAS:",null,{"$f":"ANALISIS!D18","v":1},"PERSONAS"]
[]
[null,"1.","SERVICIO",{"$nulls":3},"PRECIO C/P","P.T. SIN IVA"]
[null,null,"ENTRADA",{"$nulls":4},{"$f":"G8*$D$5","v":0}]
[null,null,"ACOMPA."]
[null,null,"SOPA"]
[null,null,"FUERTE"]
[null,null,"BEBIDA"]
[null,null,"POSTRE"]
[null,null,"MÚSICA",{"$nulls":3},{"v":40,"d":"$40.00"}]
[null,null,"ARTISTA",{"$nulls":3},{"v":15,"d":"$15.00"}]
[null,null,"BRINDIS"]
[null,null,"MANTELERIA"]
[]
[]
[null,"2.","SERVICIO",{"$nulls":3},"PRECIO C/P","P.T. SIN IVA"]
[null,null,"ENTRADA",{"$nulls":4},{"$f":"G21*$D$5","v":0}]
[null,null,"ACOMPA."]
[null,null,"SOPA"]
[null,null,"FUERTE"]
[null,null,"BEBIDA"]
[null,null,"POSTRE"]
[null,null,"MÚSICA",{"$nulls":3},{"v":40,"d":"$40.00"}]
[null,null,"ARTISTA",{"$nulls":3},{"v":40,"d":"$40.00"}]
[null,null,"BRINDIS"]
[null,null,"MANTELERIA"]
[]
[]
[null,"3.","SERVICIO",{"$nulls":3},"PRECIO C/P","P.T. SIN IVA"]
[null,null,"ENTRADA",{"$nulls":4},{"$f":"G34*$D$5","v":0}]
[null,null,"ACOMPA."]
[null,null,"SOPA"]
[null,null,"FUERTE"]
[null,null,"BEBIDA"]
[null,null,"POSTRE"]
[null,null,"MÚSICA",{"$nulls":3},{"v":10,"d":"$10.00"}]
[null,null,"ARTISTA",{"$nulls":3},{"v":10,"d":"$10.00"}]
[null,null,"BRINDIS"]
[null,null,"MANTELERIA"]
[]
[null,"4.","SERVICIO",{"$nulls":3},"PRECIO C/P","P.T. SIN IVA"]
[null,null,"ENTRADA",{"$nulls":4},{"$f":"G46*$D$5","v":0}]
[null,null,"ACOMPA."]
[null,null,"SOPA"]
[null,null,"FUERTE"]
[null,null,"BEBIDA"]
[null,null,"POSTRE"]
[null,null,"MÚSICA",{"$nulls":3},{"v":8,"d":"$8.00"}]
[null,null,"ARTISTA"]
[null,null,"BRINDIS"]
[null,null,"MANTELERIA"]

{"sheet":"SERVICIOS ADICIONALES","index":5,"n_rows":16,"n_cols":13,"rows_kept":16,"hidden":true,"merged":[[0,0,2,13]]}
["RESTAURANTE CAMINOS DE HERRADURA \nSERVICIOS  ADICIONALES "]
[]
[]
[null,"MÚSICA","ADICIONAL",1,"ARTISTA","ADICIONAL2",1,"BRINDIS","ADICIONAL3",1,"MANTELERIA","ADICIONAL4",10]
[null,"SI   5 HORAS",{"$f":"C9/ANALISIS!D18","v":40},2,"SI 1 HORA",{"$f":"F9/ANALISIS!D18","v":15},2,"AGUA",0.0375,6,"AMARILLO",null,13]
[null,"NO",0,2,"NO",0,2,"CHAMPAN",0.175,6,"AZUL",null,13]
[{"$nulls":3},2,null,null,2,"COLA",0.0375,6,"DORADO",null,13]
[{"$nulls":3},2,null,null,2,"VINO",{"v":0.05,"d":"0.050"},6,"ROJO",null,13]
[null,"SI   5 HORAS",40,null,"SI 1 HORA",15,null,"VINO BONS",0.225,null,"ROSADO"]
[{"$nulls":10},"VERDE"]
[{"$nulls":10},"AMARILLO CON FORROS",{"v":0.2,"d":"0.20"}]
[{"$nulls":10},"AZUL CON FORROS",{"v":0.2,"d":"0.20"}]
[{"$nulls":10},"DORADO CON FORROS",{"v":0.2,"d":"0.20"}]
[{"$nulls":10},"ROJO CON FORROS",{"v":0.2,"d":"0.20"}]
[{"$nulls":10},"ROSADO CON FORROS",{"v":0.2,"d":"0.20"}]
[{"$nulls":10},"VERDE CON FORROS",{"v":0.2,"d":"0.20"}]

{"sheet":"DATOS","index":6,"n_rows":89,"n_cols":39,"rows_kept":89,"merged":[[1,1,1,2],[1,4,1,5],[2,1,2,2],[2,4,2,5],[5,1,5,2],[6,7,6,11],[8,8,8,9],[8,10,8,11],[13,8,13,9],[23,4,23,5],[24,4,24,5],[59,33,59,38],[60,33,60,38],[71,33,71,37],[76,4,76,5]]}
[]
[null,"MANO DE OBRA",null,null,"COSTOS INDIRECTOS DE FACBRICACIÓN",null,null,"UTILIDAD"]
[null,"SUELDOS:",null,null,"CIF PRESUPUESTADOS",{"$nulls":3},{"$f":"100%+H3","v":{"v":1,"d":"100%"}}]
[null,"COCINA:",{"v":240,"d":"$240.00"},null,"AGUA"]
[null,"SERVICIO:",{"v":240,"d":"$240.00"},null,"LUZ"]
[null,"PAGOS A EXTRAS:",null,null,"TELEFONO"]
[null,"COCINA:",{"v":15,"d":"$15.00"},null,"DEPRECIACIONES",{"$f":"AM72","v":0},null,"NUMERO DE TRABAJADORES "]
[null,"SERVICIO:",{"v":15,"d":"$15.00"},null,"GAS"]
[{"$nulls":4},"SERVILLETAS",{"$nulls":3},"PLANTA",null,"PLANTA- PAGO ADICIONAL"]
[{"$nulls":4},"DESIFECTANTES",{"$nulls":3},"COCINA","SERVICIO","COCINA","SERVICIO"]
[{"$nulls":4},"MANTENIMIENTO EDIFICIO"]
[{"$nulls":8},{"$f":"(C4/30)*I11","v":0},{"$f":"(C5/30)*J11","v":0}]
[]
[{"$nulls":8},"EXTRAS"]
[{"$nulls":8},"COCINA","SERVICIO"]
[]
[{"$nulls":8},{"$f":"I16*C7","v":0},{"$f":"J16*C8","v":0}]
[]
[]
[{"$nulls":4},"TOTAL",{"$f":"SUM(F4:F19)","v":0}]
[{"$nulls":4},"NUMERO DE PLATOS PRES.",500]
[{"$nulls":4},"COSTO U. X SERVICIO",{"$f":"F20/F21","v":0}]
[]
[{"$nulls":4},{"$f":"0.28*100","v":28.000000000000004}]
[{"$nulls":4},"MENSUALES"]
{"$rows_empty":34}
[{"$nulls":33},"RESTAURANTE CAMINOS DE HERRADURA"]
[{"$nulls":33},"DEPRECIACIONES DE ACTIVOS QUE INTERVIENEN DE LA PREPARACIÓN DEL SERVICIO"]
[{"$nulls":33},"ACTIVOS FIJOS","VALOR","AÑOS DE VIDA","VALOR RESIDUAL","DEP. ANUAL","DEP. MENSUAL"]
[{"$nulls":34},0,1,0,{"$f":"(AI63-AK63)/AJ63","v":{"v":0,"d":"0.00"}},{"$f":"AL63/12","v":{"v":0,"d":"0.00"}}]
[{"$nulls":34},0,1,0,{"$f":"(AI64-AK64)/AJ64","v":{"v":0,"d":"0.00"}},{"$f":"AL64/12","v":{"v":0,"d":"0.00"}}]
[{"$nulls":34},0,1,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":34},0,1,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"AGUA",{"$nulls":29},0,1,0,{"$f":"(AI67-AK67)/AJ67","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[{"$nulls":4},"LUZ",{"$nulls":29},0,1,0,{"$f":"(AI68-AK68)/AJ68","v":{"v":0,"d":"0.00"}},{"$f":"AL68/12","v":{"v":0,"d":"0.00"}}]
[{"$nulls":4},"TELEFONO",{"$nulls":29},0,1,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"DEPRECIACIONES"]
[{"$nulls":4},"GAS"]
[{"$nulls":33},"TOTAL",{"$nulls":4},{"$f":"SUM(AM63:AM70)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":4},"TOTAL",{"$f":"SUM(F25:F72)","v":0}]
[{"$nulls":4},"NUMERO DE PLATOS REALES",1]
[{"$nulls":4},"TP X SERVICIO",{"$f":"F73/F74","v":0},{"$nulls":29},"VOLVER"]
[]
[{"$nulls":4},"ORDEN DE PRODUCCIÓN"]
[{"$nulls":4},"MOI",0]
[]
[]
[{"$nulls":4},"MPI"]
[{"$nulls":4},"Servilletas",0]
[{"$nulls":4},"Desifectantes",0]
[]
[]
[]
[]
[]
[{"$nulls":4},"TOTAL",{"$f":"SUM(F78:F88)","v":0}]

{"sheet":"PLATOS","index":7,"n_rows":41,"n_cols":96,"rows_kept":41,"hidden":true,"merged":[[0,1,1,6]]}
[null,"PLATOS - RESTAURANTE CAMINOS DE HERRADURA",{"$nulls":6},"ENTRADAS","PRECIO",14,"SOPAS","PRECIO2",14,"FUERTES","PRECIO3",14,"BEBIDAS","PRECIO4",14,"POSTRES","PRECIO5",19,{"$nulls":55},"ENTRADAS","COSTOMP",null,"SOPAS","COSTOMP2",null,"FUERTES","COSTOMP3",null,"BEBIDAS","COSTOMP4",null,"POSTRES","COSTOMP5",null,"ACOMPAÑAMIENTO","COSTOMP6"]
[{"$nulls":8},{"$f":"B8","v":"Aguacate relleno camaron"},{"$f":"'COSTO-ENTRADAS'!G31*DATOS!I3","v":{"v":0.8686028200000002,"d":"0.869"}},14,{"$f":"C8","v":"Crema de acelga"},{"$f":"'COSTO-SOPAS'!G31*DATOS!I3","v":{"v":0.03424208333333334,"d":"$0.03"}},14,{"$f":"D8","v":"Filete migñon"},{"$f":"'COSTO-FUERTES'!G48*DATOS!I3","v":{"v":2.812233935,"d":"$2.81"}},14,{"$f":"E8","v":"Chicha de Arroz"},{"$f":"'COSTO-BEBIDAS'!G29*DATOS!I3","v":{"v":0.000264,"d":"$0.00"}},14,{"$f":"F8","v":"Duraznos con creas"},{"$f":"'COSTO-POSTRE'!G23*DATOS!I3","v":{"v":0.24,"d":"$0.24"}},14,{"$nulls":55},{"$f":"B8","v":"Aguacate relleno camaron"},{"$f":"'COSTO-ENTRADAS'!G7","v":{"v":0.8686028200000002,"d":"$0.87"}},null,{"$f":"C8","v":"Crema de acelga"},{"$f":"'COSTO-SOPAS'!G7","v":{"v":0.03424208333333334,"d":"$0.03"}},null,{"$f":"D8","v":"Filete migñon"},{"$f":"'COSTO-FUERTES'!G25","v":{"v":2.812233935,"d":"$2.81"}},null,{"$f":"E8","v":"Chicha de Arroz"},{"$f":"'COSTO-BEBIDAS'!G7","v":{"v":0.000264,"d":"$0.00"}},null,{"$f":"F8","v":"Duraznos con creas"},{"$f":"'COSTO-POSTRE'!G7","v":{"v":0.24,"d":"$0.24"}},null,{"$f":"G8","v":"Canguil"},{"$f":"'COSTO-ACOMPAÑAMIENTO'!G7","v":{"v":3.0734E-3,"d":"$0.00"}}]
[{"$nulls":8},{"$f":"B9","v":"Canelones de camarones"},{"$f":"'COSTO-ENTRADAS'!G58*DATOS!I3","v":{"v":0.6714101866666667,"d":"$0.67"}},14,{"$f":"C9","v":"Crema de champiñones"},{"$f":"'COSTO-SOPAS'!G60*DATOS!I3","v":{"v":0.15841008333333334,"d":"$0.16"}},14,{"$f":"D9","v":"Gordon blue"},{"$f":"'COSTO-FUERTES'!G79*DATOS!I3","v":{"v":1.885247761666667,"d":"$1.89"}},14,{"$f":"E9","v":"Colas"},{"$f":"'COSTO-BEBIDAS'!G48*DATOS!I3","v":{"v":0.17000793333333336,"d":"$0.17"}},14,{"$f":"F9","v":"Duraznos en almibar"},{"$f":"'COSTO-POSTRE'!G42*DATOS!I3","v":{"v":0.24,"d":"$0.24"}},15,{"$nulls":55},{"$f":"B9","v":"Canelones de camarones"},{"$f":"'COSTO-ENTRADAS'!G36","v":{"v":0.6714101866666667,"d":"$0.67"}},null,{"$f":"C9","v":"Crema de champiñones"},{"$f":"'COSTO-SOPAS'!G36","v":{"v":0.15841008333333334,"d":"$0.16"}},null,{"$f":"D9","v":"Gordon blue"},{"$f":"'COSTO-FUERTES'!G53","v":{"v":1.885247761666667,"d":"$1.89"}},null,{"$f":"E9","v":"Colas"},{"$f":"'COSTO-BEBIDAS'!G34","v":{"v":0.17000793333333336,"d":"$0.17"}},null,{"$f":"F9","v":"Duraznos en almibar"},{"$f":"'COSTO-POSTRE'!G28","v":{"v":0.24,"d":"$0.24"}},null,{"$f":"G9","v":"Canguil con Chifles"},{"$f":"'COSTO-ACOMPAÑAMIENTO'!G28","v":{"v":3.0734E-3,"d":"$0.00"}}]
[{"$nulls":8},"Canelones de carne",{"$f":"'COSTO-ENTRADAS'!G87*DATOS!I3","v":{"v":0.86107206,"d":"$0.86"}},15,"Crema de esparragos",{"$f":"'COSTO-SOPAS'!G90*DATOS!I3","v":{"v":0.03456548333333334,"d":"$0.03"}},14,"Lomo a la plancha y pollo en \nsalsa de champiñones",{"$f":"'COSTO-FUERTES'!G116*DATOS!I3","v":{"v":1.7842070950000002,"d":"$1.78"}},14,"Colas y Minerales",{"$f":"'COSTO-BEBIDAS'!G69*DATOS!I3","v":{"v":0.17000793333333336,"d":"$0.17"}},14,"Ensalada de frutas",{"$f":"'COSTO-POSTRE'!G74*DATOS!I3","v":{"v":0.13999999999999999,"d":"$0.14"}},14,{"$nulls":55},"Canelones de carne",{"$f":"'COSTO-ENTRADAS'!G64","v":{"v":0.86107206,"d":"$0.86"}},null,"Crema de esparragos",{"$f":"'COSTO-SOPAS'!G66","v":{"v":0.03456548333333334,"d":"$0.03"}},null,"Lomo a la plancha y pollo en \nsalsa de champiñones",{"$f":"'COSTO-FUERTES'!G85","v":{"v":1.7842070950000002,"d":"$1.78"}},null,"Colas y Minerales",{"$f":"'COSTO-BEBIDAS'!G54","v":{"v":0.17000793333333336,"d":"$0.17"}},null,"Ensalada de frutas",{"$f":"'COSTO-POSTRE'!G48","v":{"v":0.13999999999999999,"d":"$0.14"}},null,"Rodajas de pan con \nmantequilla",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G51","v":{"v":0.0721,"d":"$0.07"}}]
[{"$nulls":8},"Canelones de pollo",{"$f":"'COSTO-ENTRADAS'!G115*DATOS!I3","v":{"v":0.2799201866666667,"d":"$0.28"}},14,"Crema de pollo",{"$f":"'COSTO-SOPAS'!G119*DATOS!I3","v":{"v":0.04634208333333333,"d":"$0.05"}},15,"Lomo apanado y pollo en \nsalsa de champiñones",{"$f":"'COSTO-FUERTES'!G155*DATOS!I3","v":{"v":1.985568141666667,"d":"$1.99"}},15,"Jugo de Guayaba",{"$f":"'COSTO-BEBIDAS'!G89*DATOS!I3","v":0},14,"Frutillas con crema",{"$f":"'COSTO-POSTRE'!G95*DATOS!I3","v":0},14,{"$nulls":55},"Canelones de pollo",{"$f":"'COSTO-ENTRADAS'!G92","v":{"v":0.2799201866666667,"d":"$0.28"}},null,"Crema de pollo",{"$f":"'COSTO-SOPAS'!G95","v":{"v":0.04634208333333333,"d":"$0.05"}},null,"Lomo apanado y pollo en \nsalsa de champiñones",{"$f":"'COSTO-FUERTES'!G121","v":{"v":1.985568141666667,"d":"$1.99"}},null,"Jugo de Guayaba",{"$f":"'COSTO-BEBIDAS'!G74","v":0},null,"Frutillas con crema",{"$f":"'COSTO-POSTRE'!G79","v":0},null,"COSTO-ACOMPAÑAMIENTO'!C69",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G71","v":0}]
[{"$nulls":8},"Ceviche de camarones",{"$f":"'COSTO-ENTRADAS'!G145*DATOS!I3","v":{"v":0.962590639915612,"d":"$0.96"}},null,"Locro de cuero",{"$f":"'COSTO-SOPAS'!G147*DATOS!I3","v":{"v":0.34616193333333334,"d":"$0.35"}},null,"Lomo con champiñones y \npollo apanado",{"$f":"'COSTO-FUERTES'!G195*DATOS!I3","v":{"v":1.9815641416666672,"d":"$1.98"}},null,"Jugo de Mora",{"$f":"'COSTO-BEBIDAS'!G110*DATOS!I3","v":0},null,"Frutillas en almibar",{"$f":"'COSTO-POSTRE'!G118*DATOS!I3","v":0},{"$nulls":56},"Ceviche de camarones",{"$f":"'COSTO-ENTRADAS'!G121","v":{"v":0.962590639915612,"d":"$0.96"}},null,"Locro de cuero",{"$f":"'COSTO-SOPAS'!G125","v":{"v":0.34616193333333334,"d":"$0.35"}},null,"Lomo con champiñones y \npollo apanado",{"$f":"'COSTO-FUERTES'!G161","v":{"v":1.9815641416666672,"d":"$1.98"}},null,"Jugo de Mora",{"$f":"'COSTO-BEBIDAS'!G95","v":0},null,"Frutillas en almibar",{"$f":"'COSTO-POSTRE'!G101","v":0},null,"COSTO-ACOMPAÑAMIENTO'!C91",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G96","v":0}]
[null,"ENTRADA","SOPA","FUERTE","BEBIDA","POSTRE","ACOMPAÑAMIENTO",null,"Ceviche de concha",{"$f":"'COSTO-ENTRADAS'!G174*DATOS!I3","v":{"v":0.08756263991561182,"d":"$0.09"}},1,"Locro de queso",{"$f":"'COSTO-SOPAS'!G174*DATOS!I3","v":{"v":0.39947366666666667,"d":"$0.40"}},1,"Lomo napolitano y pollo en \nsalsa de champiñones",{"$f":"'COSTO-FUERTES'!G237*DATOS!I3","v":{"v":1.5698964016666668,"d":"$1.57"}},1,"Jugo de papaya",{"$f":"'COSTO-BEBIDAS'!G130*DATOS!I3","v":0},1,"Gelatina",{"$f":"'COSTO-POSTRE'!G143*DATOS!I3","v":{"v":54.54,"d":"$54.54"}},1,{"$nulls":55},"Ceviche de concha",{"$f":"'COSTO-ENTRADAS'!G150","v":{"v":0.08756263991561182,"d":"$0.09"}},1,"Locro de queso",{"$f":"'COSTO-SOPAS'!G152","v":{"v":0.39947366666666667,"d":"$0.40"}},8,"Lomo napolitano y pollo en \nsalsa de champiñones",{"$f":"'COSTO-FUERTES'!G200","v":{"v":1.5698964016666668,"d":"$1.57"}},10,"Jugo de papaya",{"$f":"'COSTO-BEBIDAS'!G115","v":0},1,"Gelatina",{"$f":"'COSTO-POSTRE'!G123","v":{"v":54.54,"d":"$54.54"}},7,"COSTO-ACOMPAÑAMIENTO'!C112",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G120","v":0},2]
[null,"Aguacate relleno camaron","Crema de acelga","Filete migñon","Chicha de Arroz","Duraznos con creas","Canguil",null,"Ceviche de pollo",{"$f":"'COSTO-ENTRADAS'!G204*DATOS!I3","v":{"v":0.2875646399156118,"d":"$0.29"}},null,"Sopa de albóndigas",{"$f":"'COSTO-SOPAS'!G213*DATOS!I3","v":{"v":0.39420135000000006,"d":"$0.39"}},null,"Lengua en salsa de champiñones \ny pollo apanado",{"$f":"'COSTO-FUERTES'!G277*DATOS!I3","v":{"v":193.28156814166664,"d":"$193.28"}},null,"Jugo de piña",{"$f":"'COSTO-BEBIDAS'!G151*DATOS!I3","v":0},null,"Helados con torta",{"$f":"'COSTO-POSTRE'!G166*DATOS!I3","v":{"v":0.23333333333333334,"d":"$0.23"}},{"$nulls":56},"Ceviche de pollo",{"$f":"'COSTO-ENTRADAS'!G180","v":{"v":0.2875646399156118,"d":"$0.29"}},null,"Sopa de albóndigas",{"$f":"'COSTO-SOPAS'!G180","v":{"v":0.39420135000000006,"d":"$0.39"}},null,"Lengua en salsa de champiñones \ny pollo apanado",{"$f":"'COSTO-FUERTES'!G243","v":{"v":193.28156814166664,"d":"$193.28"}},null,"Jugo de piña",{"$f":"'COSTO-BEBIDAS'!G136","v":0},null,"Helados con torta",{"$f":"'COSTO-POSTRE'!G149","v":{"v":0.23333333333333334,"d":"$0.23"}},null,"COSTO-ACOMPAÑAMIENTO'!C134",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G145","v":0}]
[null,"Canelones de camarones","Crema de champiñones","Gordon blue","Colas","Duraznos en almibar","Canguil con Chifles",null,"Coctel de Camarones",{"$f":"'COSTO-ENTRADAS'!G230*DATOS!I3","v":{"v":0.8164343977777779,"d":"$0.82"}},null,"Sopa de pollo",{"$f":"'COSTO-SOPAS'!G247*DATOS!I3","v":{"v":0.4048393433333334,"d":"$0.40"}},null,"Pollo asado y lomo en salsa\nde champiñones",{"$f":"'COSTO-FUERTES'!G319*DATOS!I3","v":{"v":1.8248177383333333,"d":"$1.82"}},null,"Jugo de Tomate",{"$f":"'COSTO-BEBIDAS'!G171*DATOS!I3","v":0},null,"COSTO-POSTRE'!C155",{"$f":"'COSTO-POSTRE'!G190*DATOS!I3","v":0},{"$nulls":56},"Coctel de Camarones",{"$f":"'COSTO-ENTRADAS'!G209","v":{"v":0.8164343977777779,"d":"$0.82"}},null,"Sopa de pollo",{"$f":"'COSTO-SOPAS'!G218","v":{"v":0.4048393433333334,"d":"$0.40"}},null,"Pollo asado y lomo en salsa\nde champiñones",{"$f":"'COSTO-FUERTES'!G282","v":{"v":1.8248177383333333,"d":"$1.82"}},null,"Jugo de Tomate",{"$f":"'COSTO-BEBIDAS'!G156","v":0},null,"COSTO-POSTRE'!C155",{"$f":"'COSTO-POSTRE'!G171","v":0},null,"COSTO-ACOMPAÑAMIENTO'!C155",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G169","v":0}]
[null,"Canelones de carne","Crema de esparragos","Lomo a la plancha y pollo en \nsalsa de champiñones","Colas y Minerales","Ensalada de frutas","Rodajas de pan con \nmantequilla",null,"Tomate relleno camaron",{"$f":"'COSTO-ENTRADAS'!G260*DATOS!I3","v":{"v":0.7936028200000003,"d":"$0.79"}},null,"Yahuarlocro",{"$f":"'COSTO-SOPAS'!G283*DATOS!I3","v":{"v":0.5120390433333335,"d":"$0.51"}},null,{"$f":"D16","v":"Pollo con champiñones y \nchuleta a la Plancha"},{"$f":"'COSTO-FUERTES'!G356*DATOS!I3","v":{"v":1.0802070950000005,"d":"$1.08"}},null,"Minerales",{"$f":"'COSTO-BEBIDAS'!G191*DATOS!I3","v":0},null,"COSTO-POSTRE'!C177",{"$f":"'COSTO-POSTRE'!G215*DATOS!I3","v":0},{"$nulls":56},"Tomate relleno camaron",{"$f":"'COSTO-ENTRADAS'!G236","v":{"v":0.7936028200000003,"d":"$0.79"}},null,"Yahuarlocro",{"$f":"'COSTO-SOPAS'!G253","v":{"v":0.5120390433333335,"d":"$0.51"}},null,"Pollo con champiñones y \nchuleta a la Plancha",{"$f":"'COSTO-FUERTES'!G325","v":{"v":1.0802070950000005,"d":"$1.08"}},null,"Minerales",{"$f":"'COSTO-BEBIDAS'!G177","v":0},null,"COSTO-POSTRE'!C177",{"$f":"'COSTO-POSTRE'!G196","v":0},null,"COSTO-ACOMPAÑAMIENTO'!C177",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G194","v":0}]
[null,"Canelones de pollo","Crema de pollo","Lomo apanado y pollo en \nsalsa de champiñones","Jugo de Guayaba","Frutillas con crema","COSTO-ACOMPAÑAMIENTO'!C69",null,"COSTO-ENTRADAS'!C198",{"$f":"'COSTO-ENTRADAS'!G284*DATOS!I3","v":0},null,"COSTO-SOPAS'!C198",{"$f":"'COSTO-SOPAS'!G307*DATOS!I3","v":0},null,"Lomo con champiñones y \npollo  a la plancha",{"$f":"'COSTO-FUERTES'!G392*DATOS!I3","v":{"v":1.5941930950000005,"d":"$1.59"}},null,"COSTO-BEBIDAS'!C198",{"$f":"'COSTO-BEBIDAS'!G215*DATOS!I3","v":0},null,"COSTO-POSTRE'!C198",{"$f":"'COSTO-POSTRE'!G239*DATOS!I3","v":0},{"$nulls":56},"COSTO-ENTRADAS'!C198",{"$f":"'COSTO-ENTRADAS'!G265","v":0},null,"COSTO-SOPAS'!C198",{"$f":"'COSTO-SOPAS'!G288","v":0},null,"Lomo con champiñones y \npollo  a la plancha",{"$f":"'COSTO-FUERTES'!G361","v":{"v":1.5941930950000005,"d":"$1.59"}},null,"COSTO-BEBIDAS'!C198",{"$f":"'COSTO-BEBIDAS'!G196","v":0},null,"COSTO-POSTRE'!C198",{"$f":"'COSTO-POSTRE'!G220","v":0},null,"COSTO-ACOMPAÑAMIENTO'!C198",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G218","v":0}]
[null,"Ceviche de camarones","Locro de cuero","Lomo con champiñones y \npollo apanado","Jugo de Mora","Frutillas en almibar","COSTO-ACOMPAÑAMIENTO'!C91",null,"COSTO-ENTRADAS'!C220",{"$f":"'COSTO-ENTRADAS'!G309*DATOS!I3","v":0},null,"COSTO-SOPAS'!C220",{"$f":"'COSTO-SOPAS'!G332*DATOS!I3","v":0},null,"Papi Pollo",{"$f":"'COSTO-FUERTES'!G425*DATOS!I3","v":{"v":0.9899784583333332,"d":"$0.99"}},null,"COSTO-BEBIDAS'!C220",{"$f":"'COSTO-BEBIDAS'!G240*DATOS!I3","v":0},null,"COSTO-POSTRE'!C220",{"$f":"'COSTO-POSTRE'!G264*DATOS!I3","v":0},{"$nulls":56},"COSTO-ENTRADAS'!C220",{"$f":"'COSTO-ENTRADAS'!G290","v":0},null,"COSTO-SOPAS'!C220",{"$f":"'COSTO-SOPAS'!G313","v":0},null,"Papi Pollo",{"$f":"'COSTO-FUERTES'!G398","v":{"v":0.9899784583333332,"d":"$0.99"}},null,"COSTO-BEBIDAS'!C220",{"$f":"'COSTO-BEBIDAS'!G221","v":0},null,"COSTO-POSTRE'!C220",{"$f":"'COSTO-POSTRE'!G245","v":0},null,"COSTO-ACOMPAÑAMIENTO'!C220",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G243","v":0}]
[null,"Ceviche de concha","Locro de queso","Lomo napolitano y pollo en \nsalsa de champiñones","Jugo de papaya","Gelatina","COSTO-ACOMPAÑAMIENTO'!C112",null,"COSTO-ENTRADAS'!C241",{"$f":"'COSTO-ENTRADAS'!G333*DATOS!I3","v":0},null,"COSTO-SOPAS'!C241",{"$f":"'COSTO-SOPAS'!G356*DATOS!I3","v":0},null,"COSTO-FUERTES'!C241",{"$f":"'COSTO-FUERTES'!G450*DATOS!I3","v":{"v":0.309797015,"d":"$0.31"}},null,"COSTO-BEBIDAS'!C241",{"$f":"'COSTO-BEBIDAS'!G264*DATOS!I3","v":0},null,"COSTO-POSTRE'!C241",{"$f":"'COSTO-POSTRE'!G288*DATOS!I3","v":0},{"$nulls":56},"COSTO-ENTRADAS'!C241",{"$f":"'COSTO-ENTRADAS'!G314","v":0},null,"COSTO-SOPAS'!C241",{"$f":"'COSTO-SOPAS'!G337","v":0},null,"COSTO-FUERTES'!C241",{"$f":"'COSTO-FUERTES'!G430","v":{"v":0.309797015,"d":"$0.31"}},null,"COSTO-BEBIDAS'!C241",{"$f":"'COSTO-BEBIDAS'!G245","v":0},null,"COSTO-POSTRE'!C241",{"$f":"'COSTO-POSTRE'!G269","v":0},null,"COSTO-ACOMPAÑAMIENTO'!C241",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G267","v":0}]
[null,"Ceviche de pollo","Sopa de albóndigas","Lengua en salsa de champiñones \ny pollo apanado","Jugo de piña","Helados con torta","COSTO-ACOMPAÑAMIENTO'!C134",null,"COSTO-ENTRADAS'!C263",{"$f":"'COSTO-ENTRADAS'!G358*DATOS!I3","v":0},null,"COSTO-SOPAS'!C263",{"$f":"'COSTO-SOPAS'!G381*DATOS!I3","v":0},null,"COSTO-FUERTES'!C263",{"$f":"'COSTO-FUERTES'!G475*DATOS!I3","v":{"v":0.309797015,"d":"$0.31"}},null,"COSTO-BEBIDAS'!C263",{"$f":"'COSTO-BEBIDAS'!G289*DATOS!I3","v":0},null,"COSTO-POSTRE'!C263",{"$f":"'COSTO-POSTRE'!G313*DATOS!I3","v":0},{"$nulls":56},"COSTO-ENTRADAS'!C263",{"$f":"'COSTO-ENTRADAS'!G339","v":0},null,"COSTO-SOPAS'!C263",{"$f":"'COSTO-SOPAS'!G362","v":0},null,"COSTO-FUERTES'!C263",{"$f":"'COSTO-FUERTES'!G456","v":{"v":0.309797015,"d":"$0.31"}},null,"COSTO-BEBIDAS'!C263",{"$f":"'COSTO-BEBIDAS'!G270","v":0},null,"COSTO-POSTRE'!C263",{"$f":"'COSTO-POSTRE'!G294","v":0},null,"COSTO-ACOMPAÑAMIENTO'!C263",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G292","v":0}]
[null,"Coctel de Camarones","Sopa de pollo","Pollo asado y lomo en salsa\nde champiñones","Jugo de Tomate","COSTO-POSTRE'!C155","COSTO-ACOMPAÑAMIENTO'!C155"]
[null,"Tomate relleno camaron","Yahuarlocro","Pollo con champiñones y \nchuleta a la Plancha","Minerales","COSTO-POSTRE'!C177","COSTO-ACOMPAÑAMIENTO'!C177"]
[null,"COSTO-ENTRADAS'!C198","COSTO-SOPAS'!C198","Lomo con champiñones y \npollo  a la plancha","COSTO-BEBIDAS'!C198","COSTO-POSTRE'!C198","COSTO-ACOMPAÑAMIENTO'!C198"]
[null,"COSTO-ENTRADAS'!C220","COSTO-SOPAS'!C220","Papi Pollo","COSTO-BEBIDAS'!C220","COSTO-POSTRE'!C220","COSTO-ACOMPAÑAMIENTO'!C220"]
[null,"COSTO-ENTRADAS'!C241","COSTO-SOPAS'!C241","COSTO-FUERTES'!C241","COSTO-BEBIDAS'!C241","COSTO-POSTRE'!C241","COSTO-ACOMPAÑAMIENTO'!C241"]
[null,"COSTO-ENTRADAS'!C263","COSTO-SOPAS'!C263","COSTO-FUERTES'!C263","COSTO-BEBIDAS'!C263","COSTO-POSTRE'!C263","COSTO-ACOMPAÑAMIENTO'!C263"]
{"$rows_empty":7}
[{"$nulls":11},"ACOMPAÑAMIENTO","PRECIO6",14,"ARTISTA","PRECIO7",null,"MUSICA"]
[{"$nulls":11},{"$f":"G8","v":"Canguil"},{"$f":"'COSTO-ACOMPAÑAMIENTO'!G23*DATOS!I3","v":{"v":3.0734E-3,"d":"$0.00"}},14,"SI",15,null,"SI",40,{"$nulls":69},40]
[{"$nulls":11},{"$f":"G9","v":"Canguil con Chifles"},{"$f":"'COSTO-ACOMPAÑAMIENTO'!G45*DATOS!I3","v":{"v":3.0734E-3,"d":"$0.00"}},14,"NO",0,2,"NO",40,{"$nulls":69},40]
[{"$nulls":11},"Rodajas de pan con \nmantequilla",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G66*DATOS!I3","v":{"v":0.0721,"d":"$0.07"}},14]
[{"$nulls":11},"COSTO-ACOMPAÑAMIENTO'!C69",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G90*DATOS!I3","v":0},14]
[{"$nulls":11},"COSTO-ACOMPAÑAMIENTO'!C91",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G115*DATOS!I3","v":0}]
[{"$nulls":11},"COSTO-ACOMPAÑAMIENTO'!C112",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G139*DATOS!I3","v":0},1]
[{"$nulls":11},"COSTO-ACOMPAÑAMIENTO'!C134",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G164*DATOS!I3","v":0}]
[{"$nulls":11},"COSTO-ACOMPAÑAMIENTO'!C155",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G188*DATOS!I3","v":0}]
[{"$nulls":11},"COSTO-ACOMPAÑAMIENTO'!C177",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G213*DATOS!I3","v":0}]
[{"$nulls":11},"COSTO-ACOMPAÑAMIENTO'!C198",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G237*DATOS!I3","v":0}]
[{"$nulls":11},"COSTO-ACOMPAÑAMIENTO'!C220",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G262*DATOS!I3","v":0}]
[{"$nulls":11},"COSTO-ACOMPAÑAMIENTO'!C241",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G286*DATOS!I3","v":0}]
[{"$nulls":11},"COSTO-ACOMPAÑAMIENTO'!C263",{"$f":"'COSTO-ACOMPAÑAMIENTO'!G311*DATOS!I3","v":0}]

{"sheet":"TIEMPO P.P.","index":8,"n_rows":22,"n_cols":11,"rows_kept":22,"hidden":true,"merged":[[1,1,1,2],[1,4,1,5],[12,1,12,2],[12,4,12,5]]}
[]
[null,"COCINA",null,"LOGISTICA","COCINA + LOGISTICA",null,"# HORAS","# PLATOS","MO",null,160]
[null,"DETALLE","%","%","TOTAL%","HORAS",8,{"v":30,"d":"30.00"},1]
[null,"ENTRADA ",{"v":0.25,"d":"25%"},{"$f":"$C$10/6","v":{"v":0.01,"d":"1.00%"}},{"$f":"C4+D4","v":{"v":0.26,"d":"26.00%"}},{"$f":"$G$3*E4","v":2.08},{"$nulls":3},"2 horas"]
[null,"ACOMPAÑAMIENTO",{"v":0.005,"d":"0.50%"},{"v":0.01,"d":"1.00%"},{"$f":"C5+D5","v":{"v":0.015,"d":"2%"}},{"$f":"$G$3*E5","v":0.12},{"$nulls":3},"15 minutos"]
[null,"SOPA",{"v":0.235,"d":"23.50%"},{"v":0.01,"d":"1.00%"},{"v":0.245,"d":"25%"},1.96,{"$nulls":3},"2 horas"]
[null,"FUERTE",{"v":0.35,"d":"35%"},{"v":0.01,"d":"1.00%"},{"v":0.36,"d":"36%"},2.88,{"$nulls":3},"3 horas"]
[null,"BEBIDA ",{"v":0.05,"d":"5%"},{"v":0.01,"d":"1.00%"},{"v":0.060000000000000005,"d":"6%"},{"v":0.48000000000000004,"d":"0.48"},{"$nulls":3},"30 minutos"]
[null,"POSTRE",{"v":0.05,"d":"5%"},{"v":0.01,"d":"1.00%"},{"v":0.060000000000000005,"d":"6%"},{"v":0.48000000000000004,"d":"0.48"},{"$nulls":3},"1 hora"]
[null,"LOGISTICA",{"v":0.06,"d":"6%"},{"$f":"SUM(D4:D9)","v":{"v":0.060000000000000005,"d":"6%"}}]
[null,null,{"$f":"SUM(C4:C10)","v":{"v":1,"d":"100%"}},null,{"$f":"SUM(E4:E9)","v":{"v":1,"d":"100%"}},{"$f":"SUM(F4:F9)","v":{"v":8,"d":"8.00"}}]
[]
[null,"SERVICIO",null,"LOGISTICA","SERVICIO + LOGISTICA",null,"# HORAS","# PERSONAS","MO"]
[null,"DETALLE","%","%","TOTAL%","HORAS",8,{"v":30,"d":"30.00"},1]
[null,"ENTRADA ",{"v":0.07,"d":"7%"},{"$f":"$C$21/6","v":{"v":0.08333333333333333,"d":"8.33%"}},{"$f":"C15+D15","v":{"v":0.15333333333333332,"d":"15.33%"}},{"$f":"$G$14*E15","v":{"v":1.2266666666666666,"d":"1.23"}}]
[null,"ACOMPAÑAMIENTO",{"v":0.01,"d":"1%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.09333333333333332,"d":"9%"},{"$f":"$G$14*E16","v":{"v":0.7466666666666666,"d":"0.75"}}]
[null,"SOPA",{"v":0.15,"d":"15%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.23333333333333334,"d":"23%"},{"v":1.8666666666666667,"d":"1.87"}]
[null,"FUERTE",{"v":0.2,"d":"20%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.2833333333333333,"d":"28%"},{"v":2.2666666666666666,"d":"2.27"}]
[null,"BEBIDA ",{"v":0.03,"d":"3%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.11333333333333333,"d":"11%"},{"v":0.9066666666666666,"d":"0.91"}]
[null,"POSTRE",{"v":0.04,"d":"4%"},{"v":0.08333333333333333,"d":"8.33%"},{"v":0.12333333333333332,"d":"12%"},{"v":0.9866666666666666,"d":"0.99"}]
[null,"LOGISTICA",{"v":0.5,"d":"50%"},{"v":0.5,"d":"50%"}]
[null,null,{"$f":"SUM(C15:C21)","v":{"v":1,"d":"100%"}},null,{"$f":"SUM(E15:E20)","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUM(F15:F20)","v":{"v":7.999999999999999,"d":"8.00"}}]

{"sheet":"COSTO-ENTRADAS","index":9,"n_rows":358,"n_cols":7,"rows_kept":358,"hidden":true,"merged":[[0,2,0,7],[2,2,2,7],[4,2,4,6],[6,2,6,5],[30,3,30,5],[33,2,33,6],[35,2,35,5],[57,3,57,5],[61,2,61,6],[63,2,63,5],[86,3,86,5],[89,2,89,6],[91,2,91,5],[114,3,114,5],[118,2,118,6],[120,2,120,5],[144,3,144,5],[147,2,147,6],[149,2,149,5],[173,3,173,5],[177,2,177,6],[179,2,179,5],[203,3,203,5],[206,2,206,6],[208,2,208,5],[229,3,229,5],[233,2,233,6],[235,2,235,5],[259,3,259,5],[262,2,262,6],[264,2,264,5],[283,3,283,5],[287,2,287,6],[289,2,289,5],[308,3,308,5],[311,2,311,6],[313,2,313,5],[332,3,332,5],[336,2,336,6],[338,2,338,5],[357,3,357,5]]}
[null,null,"COSTO DE LOS PLATOS - caminos de herradura"]
[]
[null,null,"E   N   T   R   A   D   A   "]
[]
[null,null,{"$f":"PLATOS!B8","v":"Aguacate relleno camaron"}]
[{"$nulls":3},"Cantidad",null,"Costo ","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G8:G18)","v":{"v":0.8686028200000002,"d":"$0.87"}}]
[null,null,"Camaron",{"v":68,"d":"68.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$15","v":{"v":0.007700000000000001,"d":"$0.00770"}},{"$f":"D8*F8","v":{"v":0.5236000000000001,"d":"$0.52360"}}]
[null,null,"aceite",{"v":5,"d":"5.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D9*F9","v":{"v":3.3E-3,"d":"$0.00330"}}]
[null,null,"agucate",{"v":0.5,"d":"0.50"},"unidad",{"$f":"'LISTA DE PRODUCTOS'!G6","v":{"v":0.25,"d":"$0.25000"}},{"v":0.125,"d":"$0.12500"}]
[null,null,"cebolla paiteña",{"v":18,"d":"18.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":0.0264,"d":"$0.02640"}]
[null,null,"chochos",{"v":46,"d":"46.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$20","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.10120000000000001,"d":"$0.10120"}]
[null,null,"lechuga",{"v":9,"d":"9.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$35","v":{"v":0.0022,"d":"$0.00220"}},{"$f":"D13*F13","v":{"v":0.0198,"d":"$0.01980"}}]
[null,null,"limones",0.25,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$36","v":{"v":0.06,"d":"$0.06000"}},{"v":0.015,"d":"$0.01500"}]
[null,null,"mayonesa",{"v":8,"d":"8.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$43","v":{"v":1.639e-05,"d":"$0.00002"}},{"v":1.3112E-4,"d":"$0.00013"}]
[null,null,"rabanos",{"v":23,"d":"23.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$57","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.050600000000000006,"d":"$0.05060"}]
[null,null,"sal",{"v":2.3,"d":"2.30"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.542E-3,"d":"$0.00354"}]
[null,null,"salsa de tomate",3.95,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$61","v":{"v":7.5189873417721536E-6,"d":"$0.00001"}},{"v":2.9700000000000007E-5,"d":"$0.00003"}]
[]
[null,null,"MANO DE OBRA","H",null,"C.E.",{"$f":"SUM(G21:G26)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D22*F22","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F23*D23","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D22","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D25*F25","v":0}]
[null,null,"SERVICIO",{"$f":"D23","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D26*F26","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G28:G30)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D28*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D28","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D29*$F$29","v":0}]
[]
[{"$nulls":3},"COSTO UNIT. SERVICIO",null,null,{"$f":"G7+G20+G27","v":{"v":0.8686028200000002,"d":"$0.87"}}]
[]
[]
[null,null,{"$f":"PLATOS!B9","v":"Canelones de camarones"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G37:G45)","v":{"v":0.6714101866666667,"d":"$0.67"}}]
[null,null,"Camarones",{"v":68,"d":"68.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$15","v":{"v":0.007700000000000001,"d":"$0.00770"}},{"$f":"D37*F37","v":{"v":0.5236000000000001,"d":"$0.52360"}}]
[null,null,"aceite",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D38*F38","v":{"v":6.6e-05,"d":"$0.00007"}}]
[null,null,"arina",13.64,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.008402240000000002,"d":"$0.00840"}]
[null,null,"cebolla paiteña",4.56,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":6.6879999999999995E-3,"d":"$0.00669"}]
[null,null,"huevo",1,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$31","v":{"v":0.10666666666666667,"d":"$0.10667"}},{"v":0.10666666666666667,"d":"$0.10667"}]
[null,null,"leche",18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":0.025740000000000006,"d":"$0.02574"}]
[null,null,"mayonesa",2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$43","v":{"v":1.639e-05,"d":"$0.00002"}},{"v":3.278e-05,"d":"$0.00003"}]
[null,null,"sal",0.12,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":1.8480000000000002E-4,"d":"$0.00018"}]
[null,null,"salsa de tomate",3.95,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$61","v":{"v":7.5189873417721536E-6,"d":"$0.00001"}},{"v":2.9700000000000007E-5,"d":"$0.00003"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G48:G53)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D49*F49","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F50*D50","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D49","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D52*F52","v":0}]
[null,null,"SERVICIO",{"$f":"D50","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D53*F53","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G55:G57)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D55*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D55","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D56*$F$29","v":0}]
[{"$nulls":6},{"$f":"D57*F57","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G36+G47+G54","v":{"v":0.6714101866666667,"d":"$0.67"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!B10","v":"Canelones de carne"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G65:G74)","v":{"v":0.86107206,"d":"$0.86"}}]
[null,null,"Carne molida",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$16","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"$f":"D65*F65","v":{"v":0.16001920000000003,"d":"$0.16002"}}]
[null,null,"aceite",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D66*F66","v":{"v":6.6e-05,"d":"$0.00007"}}]
[null,null,"arina",13.64,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.008402240000000002,"d":"$0.00840"}]
[null,null,"arroz",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$13","v":{"v":7.2600000000000008E-4,"d":"$0.00073"}},{"v":0.00659934,"d":"$0.00660"}]
[null,null,"arveja",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$14","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.019998000000000002,"d":"$0.02000"}]
[null,null,"huevo",6,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$31","v":{"v":0.10666666666666667,"d":"$0.10667"}},{"v":0.64,"d":"$0.64000"}]
[null,null,"leche",18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":0.025740000000000006,"d":"$0.02574"}]
[null,null,"mayonesa ",2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$43","v":{"v":1.639e-05,"d":"$0.00002"}},{"v":3.278e-05,"d":"$0.00003"}]
[null,null,"sal",0.12,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":1.8480000000000002E-4,"d":"$0.00018"}]
[null,null,"salsa de tomate",3.95,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$61","v":{"v":7.5189873417721536E-6,"d":"$0.00001"}},{"v":2.9700000000000007E-5,"d":"$0.00003"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G77:G82)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D78*F78","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F79*D79","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D78","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D81*F81","v":0}]
[null,null,"SERVICIO",{"$f":"D79","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D82*F82","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G84:G86)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D84*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D84","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D85*$F$29","v":0}]
[{"$nulls":6},{"$f":"D86*F86","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G64+G76+G83","v":{"v":0.86107206,"d":"$0.86"}}]
[]
[]
[null,null,{"$f":"PLATOS!B11","v":"Canelones de pollo"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G93:G102)","v":{"v":0.2799201866666667,"d":"$0.28"}}]
[null,null,"Pollo",60,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"$f":"D93*F93","v":{"v":0.132,"d":"$0.13200"}}]
[null,null,"aceite",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D94*F94","v":{"v":6.6e-05,"d":"$0.00007"}}]
[null,null,"arina",13.64,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.008402240000000002,"d":"$0.00840"}]
[null,null,"cebolla paiteña",4.56,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":6.6879999999999995E-3,"d":"$0.00669"}]
[null,null,"huevos",1,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$31","v":{"v":0.10666666666666667,"d":"$0.10667"}},{"v":0.10666666666666667,"d":"$0.10667"}]
[null,null,"leche",18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":0.025740000000000006,"d":"$0.02574"}]
[null,null,"mayonesa",2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$43","v":{"v":1.639e-05,"d":"$0.00002"}},{"v":3.278e-05,"d":"$0.00003"}]
[null,null,"perejil",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$51","v":{"v":0.0011,"d":"$0.00110"}},{"v":1.1000000000000002E-4,"d":"$0.00011"}]
[null,null,"sal",0.12,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":1.8480000000000002E-4,"d":"$0.00018"}]
[null,null,"salsa de tomate",3.95,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$61","v":{"v":7.5189873417721536E-6,"d":"$0.00001"}},{"v":2.9700000000000007E-5,"d":"$0.00003"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G105:G110)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D106*F106","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F107*D107","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D106","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D109*F109","v":0}]
[null,null,"SERVICIO",{"$f":"D107","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D110*F110","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G112:G114)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D112*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D112","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D113*$F$29","v":0}]
[{"$nulls":6},{"$f":"D114*F114","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G92+G104+G111","v":{"v":0.2799201866666667,"d":"$0.28"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!B12","v":"Ceviche de camarones"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G122:G132)","v":{"v":0.962590639915612,"d":"$0.96"}}]
[null,null,"Camarón",113.64,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$15","v":{"v":0.007700000000000001,"d":"$0.00770"}},{"$f":"D122*F122","v":{"v":0.8750280000000001,"d":"$0.87503"}}]
[null,null,"aceite",0.25,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D123*F123","v":{"v":1.65E-4,"d":"$0.00017"}}]
[null,null,"cebolla paiteña",22.73,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":0.03333733333333334,"d":"$0.03334"}]
[null,null,"cilantro",0.25,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$23","v":{"v":0.0011,"d":"$0.00110"}},{"v":0.000275,"d":"$0.00028"}]
[null,null,"cola fanta",27.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$24","v":{"v":1.2466666666666668E-3,"d":"$0.00125"}},{"v":0.0339966,"d":"$0.03400"}]
[null,null,"limones",0.25,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$36","v":{"v":0.06,"d":"$0.06000"}},{"v":0.015,"d":"$0.01500"}]
[null,null,"naranja",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$46","v":0},0]
[null,null,"pimienta",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"$f":"D129*F129","v":{"v":1.122E-3,"d":"$0.00112"}}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.00350"}]
[null,null,"salsa de tomate",22.73,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$61","v":{"v":7.5189873417721536E-6,"d":"$0.00001"}},{"v":1.7090658227848107E-4,"d":"$0.00017"}]
[null,null,"salsa inglesa",null,null,{"$f":"'LISTA DE PRODUCTOS'!$G$62","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G135:G140)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D136*F136","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F137*D137","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D136","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D139*F139","v":0}]
[null,null,"SERVICIO",{"$f":"D137","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D140*F140","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G142:G144)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D142*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D142","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D143*$F$29","v":0}]
[{"$nulls":6},{"$f":"D144*F144","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G121+G134+G141","v":{"v":0.962590639915612,"d":"$0.96"}}]
[]
[]
[null,null,{"$f":"PLATOS!B13","v":"Ceviche de concha"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G151:G161)","v":{"v":0.08756263991561182,"d":"$0.09"}}]
[null,null,"Concha",6,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$27","v":0},{"$f":"D151*F151","v":0}]
[null,null,"aceite",0.25,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D152*F152","v":{"v":1.65E-4,"d":"$0.00017"}}]
[null,null,"cebolla paiteña",22.73,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":0.03333733333333334,"d":"$0.03334"}]
[null,null,"cilantro",0.25,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$23","v":{"v":0.0011,"d":"$0.00110"}},{"v":0.000275,"d":"$0.00028"}]
[null,null,"cola fanta",27.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$24","v":{"v":1.2466666666666668E-3,"d":"$0.00125"}},{"v":0.0339966,"d":"$0.03400"}]
[null,null,"limones",0.25,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$36","v":{"v":0.06,"d":"$0.06000"}},{"v":0.015,"d":"$0.01500"}]
[null,null,"naranja",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$46","v":0},0]
[null,null,"pimienta",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":1.122E-3,"d":"$0.00112"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.00350"}]
[null,null,"salsa de tomate",22.73,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$61","v":{"v":7.5189873417721536E-6,"d":"$0.00001"}},{"v":1.7090658227848107E-4,"d":"$0.00017"}]
[null,null,"salsa inglesa",null,null,{"$f":"'LISTA DE PRODUCTOS'!$G$62","v":0},{"$f":"D161*F161","v":0}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G164:G169)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D165*F165","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F166*D166","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D165","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D168*F168","v":0}]
[null,null,"SERVICIO",{"$f":"D166","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D169*F169","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G171:G173)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D171*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D171","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D172*$F$29","v":0}]
[{"$nulls":6},{"$f":"D173*F173","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G150+G163+G170","v":{"v":0.08756263991561182,"d":"$0.09"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!B14","v":"Ceviche de pollo"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G181:G191)","v":{"v":0.2875646399156118,"d":"$0.29"}}]
[null,null,"Pollo",90.91,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"$f":"D181*F181","v":{"v":0.200002,"d":"$0.20000"}}]
[null,null,"aceite",0.25,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D182*F182","v":{"v":1.65E-4,"d":"$0.00017"}}]
[null,null,"cebolla paiteña",22.73,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":0.03333733333333334,"d":"$0.03334"}]
[null,null,"cilantro",0.25,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$23","v":{"v":0.0011,"d":"$0.00110"}},{"v":0.000275,"d":"$0.00028"}]
[null,null,"cola fanta",27.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$24","v":{"v":1.2466666666666668E-3,"d":"$0.00125"}},{"v":0.0339966,"d":"$0.03400"}]
[null,null,"limones",0.25,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$36","v":{"v":0.06,"d":"$0.06000"}},{"v":0.015,"d":"$0.01500"}]
[null,null,"naranja",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$46","v":0},0]
[null,null,"pimienta",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":1.122E-3,"d":"$0.00112"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"$f":"D189*F189","v":{"v":3.4958000000000003E-3,"d":"$0.00350"}}]
[null,null,"salsa de tomate",22.73,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$61","v":{"v":7.5189873417721536E-6,"d":"$0.00001"}},{"v":1.7090658227848107E-4,"d":"$0.00017"}]
[null,null,"salsa inglesa",null,null,{"$f":"'LISTA DE PRODUCTOS'!$G$62","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G194:G199)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D195*F195","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F196*D196","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D195","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D198*F198","v":0}]
[null,null,"SERVICIO",{"$f":"D196","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D199*F199","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G201:G203)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D201*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D201","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D202*$F$29","v":0}]
[{"$nulls":6},{"$f":"D203*F203","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G180+G193+G200","v":{"v":0.2875646399156118,"d":"$0.29"}}]
[]
[]
[null,null,{"$f":"PLATOS!B15","v":"Coctel de Camarones"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G210:G217)","v":{"v":0.8164343977777779,"d":"$0.82"}}]
[null,null,"Camarones",90.91,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$15","v":{"v":0.007700000000000001,"d":"$0.00770"}},{"$f":"D210*F210","v":{"v":0.700007,"d":"$0.70001"}}]
[null,null,"aguacate",0.1111111111111111,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$6","v":{"v":0.25,"d":"$0.25000"}},{"$f":"D211*F211","v":{"v":0.027777777777777776,"d":"$0.02778"}}]
[null,null,"lechuga",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$35","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.019998000000000002,"d":"$0.02000"}]
[null,null,"limon",0.25,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$36","v":{"v":0.06,"d":"$0.06000"}},{"v":0.015,"d":"$0.01500"}]
[null,null,"mayonesa",8,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$43","v":{"v":1.639e-05,"d":"$0.00002"}},{"$f":"D214*F214","v":{"v":1.3112E-4,"d":"$0.00013"}}]
[null,null,"pimientos ",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$54","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.049995000000000005,"d":"$0.05000"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.00350"}]
[null,null,"salsa de tomate",3.95,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$61","v":{"v":7.5189873417721536E-6,"d":"$0.00001"}},{"v":2.9700000000000007E-5,"d":"$0.00003"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G220:G225)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D221*F221","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F222*D222","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D221","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D224*F224","v":0}]
[null,null,"SERVICIO",{"$f":"D222","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D225*F225","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G227:G229)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D227*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D227","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D228*$F$29","v":0}]
[{"$nulls":6},{"$f":"D229*F229","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G209+G219+G226","v":{"v":0.8164343977777779,"d":"$0.82"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!B16","v":"Tomate relleno camaron"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G237:G247)","v":{"v":0.7936028200000003,"d":"$0.79"}}]
[null,null,"Camaron",{"v":68,"d":"68.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$15","v":{"v":0.007700000000000001,"d":"$0.00770"}},{"$f":"D237*F237","v":{"v":0.5236000000000001,"d":"$0.52360"}}]
[null,null,"aceite",{"v":5,"d":"5.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D238*F238","v":{"v":3.3E-3,"d":"$0.00330"}}]
[null,null,"cebolla paiteña",{"v":18,"d":"18.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":0.0264,"d":"$0.02640"}]
[null,null,"chochos",{"v":46,"d":"46.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$20","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.10120000000000001,"d":"$0.10120"}]
[null,null,"lechuga",{"v":9,"d":"9.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$35","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.0198,"d":"$0.01980"}]
[null,null,"limones",0.25,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$36","v":{"v":0.06,"d":"$0.06000"}},{"v":0.015,"d":"$0.01500"}]
[null,null,"mayonesa",{"v":8,"d":"8.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$43","v":{"v":1.639e-05,"d":"$0.00002"}},{"v":1.3112E-4,"d":"$0.00013"}]
[null,null,"rabanos",{"v":23,"d":"23.00"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$57","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.050600000000000006,"d":"$0.05060"}]
[null,null,"sal",{"v":2.3,"d":"2.30"},"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.542E-3,"d":"$0.00354"}]
[null,null,"salsa de toma",3.95,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$61","v":{"v":7.5189873417721536E-6,"d":"$0.00001"}},{"v":2.9700000000000007E-5,"d":"$0.00003"}]
[null,null,"tomate",{"v":1,"d":"1.00"},"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$65","v":{"v":0.05,"d":"$0.05000"}},{"v":0.05,"d":"$0.05000"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G250:G255)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D251*F251","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F252*D252","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D251","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D254*F254","v":0}]
[null,null,"SERVICIO",{"$f":"D252","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D255*F255","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G257:G259)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D257*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D257","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D258*$F$29","v":0}]
[{"$nulls":6},{"$f":"D259*F259","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G236+G249+G256","v":{"v":0.7936028200000003,"d":"$0.79"}}]
[]
[]
[null,null,{"$f":"PLATOS!B17","v":"COSTO-ENTRADAS'!C198"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G266:G272)","v":0}]
[{"$nulls":6},{"$f":"D266*F266","v":0}]
[{"$nulls":6},{"$f":"D267*F267","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G274:G279)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D275*F275","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F276*D276","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D275","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D278*F278","v":0}]
[null,null,"SERVICIO",{"$f":"D276","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D279*F279","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G281:G283)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D281*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D281","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D282*$F$29","v":0}]
[{"$nulls":6},{"$f":"D283*F283","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G265+G273+G280","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!B18","v":"COSTO-ENTRADAS'!C220"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G291:G297)","v":0}]
[{"$nulls":6},{"$f":"D291*F291","v":0}]
[{"$nulls":6},{"$f":"D292*F292","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G299:G304)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D300*F300","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F301*D301","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D300","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D303*F303","v":0}]
[null,null,"SERVICIO",{"$f":"D301","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D304*F304","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G306:G308)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D306*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D306","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D307*$F$29","v":0}]
[{"$nulls":6},{"$f":"D308*F308","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G290+G298+G305","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!B19","v":"COSTO-ENTRADAS'!C241"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G315:G321)","v":0}]
[{"$nulls":6},{"$f":"D315*F315","v":0}]
[{"$nulls":6},{"$f":"D316*F316","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G323:G328)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D324*F324","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F325*D325","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D324","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D327*F327","v":0}]
[null,null,"SERVICIO",{"$f":"D325","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D328*F328","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G330:G332)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D330*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D330","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D331*$F$29","v":0}]
[{"$nulls":6},{"$f":"D332*F332","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G314+G322+G329","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!B20","v":"COSTO-ENTRADAS'!C263"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G340:G346)","v":0}]
[{"$nulls":6},{"$f":"D340*F340","v":0}]
[{"$nulls":6},{"$f":"D341*F341","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G348:G353)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$4/'TIEMPO P.P.'!$H$3","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D349*F349","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$15/'TIEMPO P.P.'!$H$3","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F350*D350","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D349","v":{"v":0.06933333333333333,"d":"0.069"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D352*F352","v":0}]
[null,null,"SERVICIO",{"$f":"D350","v":{"v":0.040888888888888884,"d":"0.041"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D353*F353","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G355:G357)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$4+'TIEMPO P.P.'!$E$15)/2","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D355*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D355","v":{"v":0.20666666666666667,"d":"20.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D356*$F$29","v":0}]
[{"$nulls":6},{"$f":"D357*F357","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G339+G347+G354","v":0}]

{"sheet":"COSTO-SOPAS","index":10,"n_rows":381,"n_cols":7,"rows_kept":381,"hidden":true,"merged":[[0,2,0,7],[2,2,2,7],[4,2,4,6],[6,2,6,5],[30,3,30,5],[33,2,33,6],[35,2,35,5],[59,3,59,5],[63,2,63,6],[65,2,65,5],[89,3,89,5],[92,2,92,6],[94,2,94,5],[118,3,118,5],[122,2,122,6],[124,2,124,5],[146,3,146,5],[149,2,149,6],[151,2,151,5],[173,3,173,5],[177,2,177,6],[179,2,179,5],[212,3,212,5],[215,2,215,6],[217,2,217,5],[246,3,246,5],[250,2,250,6],[252,2,252,5],[282,3,282,5],[285,2,285,6],[287,2,287,5],[306,3,306,5],[310,2,310,6],[312,2,312,5],[331,3,331,5],[334,2,334,6],[336,2,336,5],[355,3,355,5],[359,2,359,6],[361,2,361,5],[380,3,380,5]]}
[null,null,"COSTO DE LOS PLATOS - caminos de herradura"]
[]
[null,null,"S   O   P   A   "]
[]
[null,null,{"$f":"PLATOS!C8","v":"Crema de acelga"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G8:G18)","v":{"v":0.03424208333333334,"d":"$0.03"}}]
[null,null,"Acelga",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$4","v":0},{"$f":"D8*F8","v":0}]
[null,null,"aceite",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D9*F9","v":{"v":6.6e-05,"d":"$0.00007"}}]
[null,null,"ajos",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":8.250000000000001E-4,"d":"$0.00083"}]
[null,null,"arina",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.005599440000000001,"d":"$0.00560"}]
[null,null,"cebolla larga",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$17","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.004994,"d":"$0.00499"}]
[null,null,"cebolla paiteña ",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":3.3293333333333335E-3,"d":"$0.00333"}]
[null,null,"leche",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":0.012998700000000002,"d":"$0.01300"}]
[null,null,"magui",0.84,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$39","v":{"v":2.2275000000000005E-4,"d":"$0.00022"}},{"v":1.8711000000000004E-4,"d":"$0.00019"}]
[null,null,"mantequilla",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$42","v":{"v":1.2100000000000001E-3,"d":"$0.00121"}},{"v":2.7467000000000004E-3,"d":"$0.00275"}]
[null,null,"nuez moscada",0.01,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$47","v":0},0]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.00350"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G21:G26)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D22*F22","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F23*D23","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D22","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D25*F25","v":0}]
[null,null,"SERVICIO",{"$f":"D23","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D26*F26","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G28:G30)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D28*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D28","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D29*$F$29","v":0}]
[{"$nulls":6},{"$f":"D30*F30","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G7+G20+G27","v":{"v":0.03424208333333334,"d":"$0.03"}}]
[]
[]
[null,null,{"$f":"PLATOS!C9","v":"Crema de champiñones"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G37:G47)","v":{"v":0.15841008333333334,"d":"$0.16"}}]
[null,null,"Champiñones",20,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$19","v":{"v":0.006208400000000001,"d":"$0.00621"}},{"$f":"D37*F37","v":{"v":0.12416800000000003,"d":"$0.12417"}}]
[null,null,"aceite",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D38*F38","v":{"v":6.6e-05,"d":"$0.00007"}}]
[null,null,"ajos",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":8.250000000000001E-4,"d":"$0.00083"}]
[null,null,"arina",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.005599440000000001,"d":"$0.00560"}]
[null,null,"cebolla larga",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$17","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.004994,"d":"$0.00499"}]
[null,null,"cebolla paiteña ",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":3.3293333333333335E-3,"d":"$0.00333"}]
[null,null,"leche",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":0.012998700000000002,"d":"$0.01300"}]
[null,null,"magui",0.84,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$39","v":{"v":2.2275000000000005E-4,"d":"$0.00022"}},{"v":1.8711000000000004E-4,"d":"$0.00019"}]
[null,null,"mantequilla",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$42","v":{"v":1.2100000000000001E-3,"d":"$0.00121"}},{"v":2.7467000000000004E-3,"d":"$0.00275"}]
[null,null,"nuez moscada",0.01,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$47","v":0},0]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.00350"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G50:G55)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D51*F51","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F52*D52","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D51","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D54*F54","v":0}]
[null,null,"SERVICIO",{"$f":"D52","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D55*F55","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G57:G59)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D57*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D57","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D58*$F$29","v":0}]
[{"$nulls":6},{"$f":"D59*F59","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G36+G49+G56","v":{"v":0.15841008333333334,"d":"$0.16"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!C10","v":"Crema de esparragos"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G67:G77)","v":{"v":0.03456548333333334,"d":"$0.03"}}]
[null,null,"Esparragos",10.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$29","v":{"v":3.1705882352941182E-5,"d":"$0.00003"}},{"$f":"D67*F67","v":{"v":3.2340000000000005E-4,"d":"$0.00032"}}]
[null,null,"aceite",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D68*F68","v":{"v":6.6e-05,"d":"$0.00007"}}]
[null,null,"ajos",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":8.250000000000001E-4,"d":"$0.00083"}]
[null,null,"arina",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.005599440000000001,"d":"$0.00560"}]
[null,null,"cebolla larga",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$17","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.004994,"d":"$0.00499"}]
[null,null,"cebolla paiteña ",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":3.3293333333333335E-3,"d":"$0.00333"}]
[null,null,"leche",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":0.012998700000000002,"d":"$0.01300"}]
[null,null,"magui",0.84,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$39","v":{"v":2.2275000000000005E-4,"d":"$0.00022"}},{"v":1.8711000000000004E-4,"d":"$0.00019"}]
[null,null,"mantequilla",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$42","v":{"v":1.2100000000000001E-3,"d":"$0.00121"}},{"v":2.7467000000000004E-3,"d":"$0.00275"}]
[null,null,"nuez moscada",0.01,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$47","v":0},0]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"$f":"D77*F77","v":{"v":3.4958000000000003E-3,"d":"$0.00350"}}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G80:G85)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D81*F81","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F82*D82","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D81","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D84*F84","v":0}]
[null,null,"SERVICIO",{"$f":"D82","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D85*F85","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G87:G89)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D87*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D87","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D88*$F$29","v":0}]
[{"$nulls":6},{"$f":"D89*F89","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G66+G79+G86","v":{"v":0.03456548333333334,"d":"$0.03"}}]
[]
[]
[null,null,{"$f":"PLATOS!C11","v":"Crema de pollo"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G96:G106)","v":{"v":0.04634208333333333,"d":"$0.05"}}]
[null,null,"Pollo",5.5,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"$f":"D96*F96","v":{"v":0.012100000000000001,"d":"$0.01210"}}]
[null,null,"aceite",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D97*F97","v":{"v":6.6e-05,"d":"$0.00007"}}]
[null,null,"ajos",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"$f":"D98*F98","v":{"v":8.250000000000001E-4,"d":"$0.00083"}}]
[null,null,"arina",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.005599440000000001,"d":"$0.00560"}]
[null,null,"cebolla larga",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$17","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.004994,"d":"$0.00499"}]
[null,null,"cebolla paiteña ",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":3.3293333333333335E-3,"d":"$0.00333"}]
[null,null,"leche",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":0.012998700000000002,"d":"$0.01300"}]
[null,null,"magui",0.84,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$39","v":{"v":2.2275000000000005E-4,"d":"$0.00022"}},{"v":1.8711000000000004E-4,"d":"$0.00019"}]
[null,null,"mantequilla",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$42","v":{"v":1.2100000000000001E-3,"d":"$0.00121"}},{"v":2.7467000000000004E-3,"d":"$0.00275"}]
[null,null,"nuez moscada",0.01,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$47","v":0},0]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"$f":"D106*F106","v":{"v":3.4958000000000003E-3,"d":"$0.00350"}}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G109:G114)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D110*F110","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F111*D111","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D110","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D113*F113","v":0}]
[null,null,"SERVICIO",{"$f":"D111","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D114*F114","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G116:G118)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D116*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D116","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D117*$F$29","v":0}]
[{"$nulls":6},{"$f":"D118*F118","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G95+G108+G115","v":{"v":0.04634208333333333,"d":"$0.05"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!C12","v":"Locro de cuero"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G126:G134)","v":{"v":0.34616193333333334,"d":"$0.35"}}]
[null,null,"Cuero",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$28","v":{"v":0.003960000000000001,"d":"$0.00396"}},{"$f":"D126*F126","v":{"v":0.18002160000000003,"d":"$0.18002"}}]
[null,null,"ajos",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"$f":"D127*F127","v":{"v":8.250000000000001E-4,"d":"$0.00083"}}]
[null,null,"cebolla larga",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$17","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.004994,"d":"$0.00499"}]
[null,null,"cebolla paiteña ",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":3.3293333333333335E-3,"d":"$0.00333"}]
[null,null,"leche",13.64,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":0.019505200000000004,"d":"$0.01951"}]
[null,null,"mani",5,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$40","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":0.0165,"d":"$0.01650"}]
[null,null,"manteca de puerco",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$41","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":0.007491000000000001,"d":"$0.00749"}]
[null,null,"papas",250,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$50","v":{"v":4.4000000000000007E-4,"d":"$0.00044"}},{"$f":"D133*F133","v":{"v":0.11000000000000001,"d":"$0.11000"}}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"$f":"D134*F134","v":{"v":3.4958000000000003E-3,"d":"$0.00350"}}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G137:G142)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D138*F138","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F139*D139","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D138","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D141*F141","v":0}]
[null,null,"SERVICIO",{"$f":"D139","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D142*F142","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G144:G146)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D144*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D144","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D145*$F$29","v":0}]
[{"$nulls":6},{"$f":"D146*F146","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G125+G136+G143","v":{"v":0.34616193333333334,"d":"$0.35"}}]
[]
[]
[null,null,{"$f":"PLATOS!C13","v":"Locro de queso"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G153:G161)","v":{"v":0.39947366666666667,"d":"$0.40"}}]
[null,null,"Queso",0.08333333333333333,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$56","v":{"v":2.8,"d":"$2.80000"}},{"$f":"D153*F153","v":{"v":0.2333333333333333,"d":"$0.23333"}}]
[null,null,"ajos",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"$f":"D154*F154","v":{"v":8.250000000000001E-4,"d":"$0.00083"}}]
[null,null,"cebolla larga",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$17","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.004994,"d":"$0.00499"}]
[null,null,"cebolla paiteña ",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":3.3293333333333335E-3,"d":"$0.00333"}]
[null,null,"leche",13.64,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":0.019505200000000004,"d":"$0.01951"}]
[null,null,"mani",5,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$40","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":0.0165,"d":"$0.01650"}]
[null,null,"manteca de puerco",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$41","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":0.007491000000000001,"d":"$0.00749"}]
[null,null,"papas",250,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$50","v":{"v":4.4000000000000007E-4,"d":"$0.00044"}},{"v":0.11000000000000001,"d":"$0.11000"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.00350"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G164:G169)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D165*F165","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F166*D166","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D165","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D168*F168","v":0}]
[null,null,"SERVICIO",{"$f":"D166","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D169*F169","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G171:G173)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D171*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D171","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D172*$F$29","v":0}]
[{"$nulls":6},{"$f":"D173*F173","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G152+G163+G170","v":{"v":0.39947366666666667,"d":"$0.40"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!C14","v":"Sopa de albóndigas"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G181:G200)","v":{"v":0.39420135000000006,"d":"$0.39"}}]
[null,null,"carne molida",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$16","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"$f":"D181*F181","v":{"v":0.16001920000000003,"d":"$0.16002"}}]
[null,null,"aceite ",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D182*F182","v":{"v":9.9e-05,"d":"$0.00010"}}]
[null,null,"ajo",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":8.250000000000001E-4,"d":"$0.00083"}]
[null,null,"apanadura",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$10","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.019998000000000002,"d":"$0.02000"}]
[null,null,"apio",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$11","v":{"v":0.0011,"d":"$0.00110"}},{"v":1.1000000000000002E-4,"d":"$0.00011"}]
[null,null,"arina",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":2.8028000000000003E-3,"d":"$0.00280"}]
[null,null,"arroz",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$13","v":{"v":7.2600000000000008E-4,"d":"$0.00073"}},{"v":0.00659934,"d":"$0.00660"}]
[null,null,"arvejas",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$14","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.019998000000000002,"d":"$0.02000"}]
[null,null,"cebolla larga ",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$17","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.01001,"d":"$0.01001"}]
[null,null,"cebolla paiteña",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":3.3293333333333335E-3,"d":"$0.00333"}]
[null,null,"cilantro",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$23","v":{"v":0.0011,"d":"$0.00110"}},{"v":0.002497,"d":"$0.00250"}]
[null,null,"color",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$25","v":{"v":0.003960000000000001,"d":"$0.00396"}},{"v":3.9600000000000008E-4,"d":"$0.00040"}]
[null,null,"huevos",1,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$31","v":{"v":0.10666666666666667,"d":"$0.10667"}},{"v":0.10666666666666667,"d":"$0.10667"}]
[null,null,"leche",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":6.506500000000001E-3,"d":"$0.00651"}]
[null,null,"magui",0.84,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$39","v":{"v":2.2275000000000005E-4,"d":"$0.00022"}},{"v":1.8711000000000004E-4,"d":"$0.00019"}]
[null,null,"manteca de chancho ",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$41","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":3.3000000000000005E-4,"d":"$0.00033"}]
[null,null,"oregano",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$48","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":3.3000000000000005E-4,"d":"$0.00033"}]
[null,null,"papas",113.64,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$50","v":{"v":4.4000000000000007E-4,"d":"$0.00044"}},{"v":0.05000160000000001,"d":"$0.05000"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.00350"}]
[null,null,"zanahoria",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$67","v":0},{"$f":"D200*F200","v":0}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G203:G208)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D204*F204","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F205*D205","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D204","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D207*F207","v":0}]
[null,null,"SERVICIO",{"$f":"D205","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D208*F208","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G210:G212)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D210*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D210","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D211*$F$29","v":0}]
[{"$nulls":6},{"$f":"D212*F212","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G180+G202+G209","v":{"v":0.39420135000000006,"d":"$0.39"}}]
[]
[]
[null,null,{"$f":"PLATOS!C15","v":"Sopa de pollo"}]
[{"$nulls":3},"cantidad","unidad","C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G219:G234)","v":{"v":0.4048393433333334,"d":"$0.40"}}]
[null,null,"pollo",136.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"$f":"D219*F219","v":{"v":0.300014,"d":"$0.30001"}}]
[null,null,"aceite",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"v":6.6e-05,"d":"$0.00007"}]
[null,null,"achote",0.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$5","v":{"v":0.003960000000000001,"d":"$0.00396"}},{"v":7.9200000000000017E-4,"d":"$0.00079"}]
[null,null,"ajos",0.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.0011,"d":"$0.00110"}]
[null,null,"apio",0.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$11","v":{"v":0.0011,"d":"$0.00110"}},{"v":2.2000000000000003E-4,"d":"$0.00022"}]
[null,null,"arvejas",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$14","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.019998000000000002,"d":"$0.02000"}]
[null,null,"cebolla larga ",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$17","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.01001,"d":"$0.01001"}]
[null,null,"cebolla paiteña",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":3.3293333333333335E-3,"d":"$0.00333"}]
[null,null,"cilantro",0.01,"litro",{"$f":"'LISTA DE PRODUCTOS'!$G$23","v":{"v":0.0011,"d":"$0.00110"}},{"v":1.1000000000000001E-5,"d":"$0.00001"}]
[null,null,"leche",1.13,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":1.6159000000000002E-3,"d":"$0.00162"}]
[null,null,"maggui",0.84,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$39","v":{"v":2.2275000000000005E-4,"d":"$0.00022"}},{"v":1.8711000000000004E-4,"d":"$0.00019"}]
[null,null,"papas",113.64,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$50","v":{"v":4.4000000000000007E-4,"d":"$0.00044"}},{"v":0.05000160000000001,"d":"$0.05000"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.00350"}]
[null,null,"salsa inglesa",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$62","v":0},0]
[null,null,"tallarin",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$64","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":0.013998600000000002,"d":"$0.01400"}]
[null,null,"zanahoria",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$67","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G237:G242)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D238*F238","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F239*D239","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D238","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D241*F241","v":0}]
[null,null,"SERVICIO",{"$f":"D239","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D242*F242","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G244:G246)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D244*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D244","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D245*$F$29","v":0}]
[{"$nulls":6},{"$f":"D246*F246","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G218+G236+G243","v":{"v":0.4048393433333334,"d":"$0.40"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!C16","v":"Yahuarlocro"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G254:G270)","v":{"v":0.5120390433333335,"d":"$0.51"}}]
[null,null,"menudo",68.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$45","v":{"v":0.003960000000000001,"d":"$0.00396"}},{"$f":"D254*F254","v":{"v":0.2699928000000001,"d":"$0.26999"}}]
[null,null,"aguacate",0.2,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$6","v":{"v":0.25,"d":"$0.25000"}},{"$f":"D255*F255","v":{"v":0.05,"d":"$0.05000"}}]
[null,null,"ajos",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":8.250000000000001E-4,"d":"$0.00083"}]
[null,null,"cebolla larga",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$17","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.004994,"d":"$0.00499"}]
[null,null,"cebolla paiteña ",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":3.3293333333333335E-3,"d":"$0.00333"}]
[null,null,"cilantro",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$23","v":{"v":0.0011,"d":"$0.00110"}},{"v":1.1000000000000002E-4,"d":"$0.00011"}]
[null,null,"color",0.08,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$25","v":{"v":0.003960000000000001,"d":"$0.00396"}},{"v":3.1680000000000006E-4,"d":"$0.00032"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.00035"}]
[null,null,"hierba buena",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$30","v":{"v":0.0011,"d":"$0.00110"}},{"v":1.1000000000000002E-4,"d":"$0.00011"}]
[null,null,"leche",13.64,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":0.019505200000000004,"d":"$0.01951"}]
[null,null,"maggui",0.84,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$39","v":{"v":2.2275000000000005E-4,"d":"$0.00022"}},{"v":1.8711000000000004E-4,"d":"$0.00019"}]
[null,null,"mani",5,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$40","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":0.0165,"d":"$0.01650"}]
[null,null,"manteca de chanco",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$41","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":0.007491000000000001,"d":"$0.00749"}]
[null,null,"oregano",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$48","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":3.3000000000000005E-4,"d":"$0.00033"}]
[null,null,"papas",300,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$50","v":{"v":4.4000000000000007E-4,"d":"$0.00044"}},{"v":0.13200000000000003,"d":"$0.13200"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.00350"}]
[null,null,"tomate riñon",0.05,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$65","v":{"v":0.05,"d":"$0.05000"}},{"v":2.5000000000000005E-3,"d":"$0.00250"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G273:G278)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D274*F274","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F275*D275","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D274","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D277*F277","v":0}]
[null,null,"SERVICIO",{"$f":"D275","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D278*F278","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G280:G282)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D280*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D280","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D281*$F$29","v":0}]
[{"$nulls":6},{"$f":"D282*F282","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G253+G272+G279","v":{"v":0.5120390433333335,"d":"$0.51"}}]
[]
[]
[null,null,{"$f":"PLATOS!C17","v":"COSTO-SOPAS'!C198"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G289:G295)","v":0}]
[{"$nulls":6},{"$f":"D289*F289","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G297:G302)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D298*F298","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F299*D299","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D298","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D301*F301","v":0}]
[null,null,"SERVICIO",{"$f":"D299","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D302*F302","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G304:G306)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D304*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D304","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D305*$F$29","v":0}]
[{"$nulls":6},{"$f":"D306*F306","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G288+G296+G303","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!C18","v":"COSTO-SOPAS'!C220"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G314:G320)","v":0}]
[{"$nulls":6},{"$f":"D314*F314","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G322:G327)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D323*F323","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F324*D324","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D323","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D326*F326","v":0}]
[null,null,"SERVICIO",{"$f":"D324","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D327*F327","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G329:G331)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D329*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D329","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D330*$F$29","v":0}]
[{"$nulls":6},{"$f":"D331*F331","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G313+G321+G328","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!C19","v":"COSTO-SOPAS'!C241"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G338:G344)","v":0}]
[{"$nulls":6},{"$f":"D338*F338","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G346:G351)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D347*F347","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F348*D348","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D347","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D350*F350","v":0}]
[null,null,"SERVICIO",{"$f":"D348","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D351*F351","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G353:G355)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D353*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D353","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D354*$F$29","v":0}]
[{"$nulls":6},{"$f":"D355*F355","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G337+G345+G352","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!C20","v":"COSTO-SOPAS'!C263"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G363:G369)","v":0}]
[{"$nulls":6},{"$f":"D363*F363","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G371:G376)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$6/'TIEMPO P.P.'!$H$3","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D372*F372","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$17/'TIEMPO P.P.'!$H$3","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F373*D373","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D372","v":{"v":0.06533333333333333,"d":"0.065"}},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D375*F375","v":0}]
[null,null,"SERVICIO",{"$f":"D373","v":{"v":0.06222222222222222,"d":"0.062"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D376*F376","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G378:G380)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$6+'TIEMPO P.P.'!$E$17)/2","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D378*$F$28","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D378","v":{"v":0.23916666666666667,"d":"23.92%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D379*$F$29","v":0}]
[{"$nulls":6},{"$f":"D380*F380","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G362+G370+G377","v":0}]

{"sheet":"COSTO-FUERTES","index":11,"n_rows":475,"n_cols":7,"rows_kept":475,"hidden":true,"merged":[[0,2,0,7],[2,2,2,7],[4,2,4,6],[20,2,20,6],[22,2,22,6],[24,2,24,5],[47,3,47,5],[50,2,50,6],[52,2,52,5],[78,3,78,5],[82,2,82,6],[84,2,84,5],[115,3,115,5],[118,2,118,6],[120,2,120,5],[154,3,154,5],[158,2,158,6],[160,2,160,5],[194,3,194,5],[197,2,197,6],[199,2,199,5],[236,3,236,5],[240,2,240,6],[242,2,242,5],[276,3,276,5],[279,2,279,6],[281,2,281,5],[318,3,318,5],[322,2,322,6],[324,2,324,5],[355,3,355,5],[358,2,358,6],[360,2,360,5],[391,3,391,5],[395,2,395,6],[397,2,397,5],[424,3,424,5],[427,2,427,6],[429,2,429,5],[449,3,449,5],[453,2,453,6],[455,2,455,5],[474,3,474,5]]}
[null,null,"COSTO DE LOS PLATOS - caminos de herradura"]
[]
[null,null,"F   U   E   R   T   E   "]
[]
[null,null,"ACOMPAÑAMIENTO PARA TODOS LOS PLATOS "]
[null,null,"INGREDIENTES","CANTIDAD",null,"COSTO","TOTAL"]
[null,null,"aceite",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"F7*D7","v":{"v":0.0014982,"d":"$0.0015"}}]
[null,null,"arroz",54.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$13","v":{"v":7.2600000000000008E-4,"d":"$0.00073"}},{"v":0.0396033,"d":"$0.0396"}]
[null,null,"arveja",36.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$14","v":{"v":0.0022,"d":"$0.00220"}},{"$f":"F9*D9","v":{"v":0.080014,"d":"$0.0800"}}]
[null,null,"choclo",36.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$21","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.080014,"d":"$0.0800"}]
[null,null,"jamonada",4.56,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$32","v":{"v":0.00946,"d":"$0.00946"}},{"v":0.0431376,"d":"$0.0431"}]
[null,null,"magui",0.42,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$39","v":{"v":2.2275000000000005E-4,"d":"$0.00022"}},{"v":9.3555000000000022E-5,"d":"$0.0001"}]
[null,null,"mayonesa",4,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$43","v":{"v":1.639e-05,"d":"$0.00002"}},{"v":6.556e-05,"d":"$0.0001"}]
[null,null,"papas",140,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$50","v":{"v":4.4000000000000007E-4,"d":"$0.00044"}},{"$f":"F14*D14","v":{"v":0.06160000000000001,"d":"$0.0616"}}]
[null,null,"perejil",0.25,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$51","v":{"v":0.0011,"d":"$0.00110"}},{"v":0.000275,"d":"$0.0003"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[null,null,"zanahoria",36.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$67","v":0},0]
[{"$nulls":6},{"$f":"F18*D18","v":0}]
[{"$nulls":6},0]
[{"$nulls":5},"TOTAL",{"$f":"SUM(G7:G19)","v":{"v":0.309797015,"d":"$0.31"}}]
[]
[]
[null,null,{"$f":"PLATOS!D8","v":"Filete migñon"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G26:G35)+G20","v":{"v":2.812233935,"d":"$2.81"}}]
[null,null,"lomo",204.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$38","v":{"v":0.0044,"d":"$0.00440"}},{"$f":"D26*F26","v":{"v":0.9000200000000002,"d":"$0.9000"}}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D27*F27","v":{"v":7.040000000000002E-4,"d":"$0.0007"}}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"champiñones",22,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$19","v":{"v":0.006208400000000001,"d":"$0.00621"}},{"v":0.13658480000000003,"d":"$0.1366"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"palillos",2,"unidades",{"$f":"'LISTA DE PRODUCTOS'!$G$49","v":{"v":0.25,"d":"$0.25000"}},{"v":0.5,"d":"$0.5000"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[null,null,"crema maggui",2.8,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$63","v":{"v":2.7971428571428573E-5,"d":"$0.00003"}},{"v":7.832e-05,"d":"$0.0001"}]
[null,null,"tosino",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$66","v":{"v":0.026400000000000003,"d":"$0.02640"}},{"v":0.9599040000000001,"d":"$0.9599"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G38:G43)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D39*F39","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F40*D40","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D39","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D42*F42","v":0}]
[null,null,"SERVICIO",{"$f":"D40","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D43*F43","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G45:G47)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D45*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D45","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D46*$F$46","v":0}]
[{"$nulls":6},{"$f":"D47*F47","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G25+G37+G44","v":{"v":2.812233935,"d":"$2.81"}}]
[]
[]
[null,null,{"$f":"PLATOS!D9","v":"Gordon blue"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G54:G66)+G20","v":{"v":1.885247761666667,"d":"$1.89"}}]
[null,null,"lomo",181.82,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$38","v":{"v":0.0044,"d":"$0.00440"}},{"$f":"D54*F54","v":{"v":0.800008,"d":"$0.8000"}}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D55*F55","v":{"v":7.040000000000002E-4,"d":"$0.0007"}}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"apanadura",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$10","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.07999200000000001,"d":"$0.0800"}]
[null,null,"arina",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.011198880000000001,"d":"$0.0112"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"huevos",1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$31","v":{"v":0.10666666666666667,"d":"$0.10667"}},{"v":0.10666666666666667,"d":"$0.1067"}]
[null,null,"jamonada",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$32","v":{"v":0.00946,"d":"$0.00946"}},{"v":0.1719828,"d":"$0.1720"}]
[null,null,"leche",6.82,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":0.009752600000000002,"d":"$0.0098"}]
[null,null,"palillos",1,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$49","v":{"v":0.25,"d":"$0.25000"}},{"v":0.25,"d":"$0.2500"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"queso",0.05,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$56","v":{"v":2.8,"d":"$2.80000"}},{"v":0.13999999999999999,"d":"$0.1400"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G69:G74)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D70*F70","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F71*D71","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D70","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D73*F73","v":0}]
[null,null,"SERVICIO",{"$f":"D71","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D74*F74","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G76:G78)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D76*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D76","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D77*$F$46","v":0}]
[{"$nulls":6},{"$f":"D78*F78","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G53+G68+G75","v":{"v":1.885247761666667,"d":"$1.89"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!D10","v":"Lomo a la plancha y pollo en \nsalsa de champiñones"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G86:G103)+G20","v":{"v":1.7842070950000002,"d":"$1.78"}}]
[null,null,"Lomo",160,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$38","v":{"v":0.0044,"d":"$0.00440"}},{"$f":"D86*F86","v":{"v":0.7040000000000001,"d":"$0.7040"}}]
[null,null,"aceite",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D87*F87","v":{"v":3.003E-3,"d":"$0.0030"}}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[{"$nulls":6},0]
[null,null,"Pollo",286.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.6300140000000001,"d":"$0.6300"}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"champiñones",20,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$19","v":{"v":0.006208400000000001,"d":"$0.00621"}},{"v":0.12416800000000003,"d":"$0.1242"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D101*F101","v":{"v":7.040000000000002E-4,"d":"$0.0007"}}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"$f":"D102*F102","v":{"v":3.4958000000000003E-3,"d":"$0.0035"}}]
[null,null,"crema maggui",4.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$63","v":{"v":2.7971428571428573E-5,"d":"$0.00003"}},{"$f":"D103*F103","v":{"v":1.1748000000000001E-4,"d":"$0.0001"}}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G106:G111)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D107*F107","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F108*D108","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D107","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D110*F110","v":0}]
[null,null,"SERVICIO",{"$f":"D108","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D111*F111","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G113:G115)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D113*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D113","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D114*$F$46","v":0}]
[{"$nulls":6},{"$f":"D115*F115","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G85+G105+G112","v":{"v":1.7842070950000002,"d":"$1.78"}}]
[]
[]
[null,null,{"$f":"PLATOS!D11","v":"Lomo apanado y pollo en \nsalsa de champiñones"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G122:G142)+G20","v":{"v":1.985568141666667,"d":"$1.99"}}]
[null,null,"Lomo",160,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$38","v":{"v":0.0044,"d":"$0.00440"}},{"$f":"D122*F122","v":{"v":0.7040000000000001,"d":"$0.7040"}}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D123*F123","v":{"v":7.040000000000002E-4,"d":"$0.0007"}}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"apanadura",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$10","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.07999200000000001,"d":"$0.0800"}]
[null,null,"arina ",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.011198880000000001,"d":"$0.0112"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"huevos",1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$31","v":{"v":0.10666666666666667,"d":"$0.10667"}},{"v":0.10666666666666667,"d":"$0.1067"}]
[null,null,"leche ",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":6.506500000000001E-3,"d":"$0.0065"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[]
[null,null,"Pollo",286.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.6300140000000001,"d":"$0.6300"}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"champiñones",20,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$19","v":{"v":0.006208400000000001,"d":"$0.00621"}},{"v":0.12416800000000003,"d":"$0.1242"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"$f":"D138*F138","v":{"v":3.520000000000001E-4,"d":"$0.0004"}}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"$f":"D139*F139","v":{"v":7.4800000000000008E-4,"d":"$0.0007"}}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D140*F140","v":{"v":7.040000000000002E-4,"d":"$0.0007"}}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"$f":"D141*F141","v":{"v":3.4958000000000003E-3,"d":"$0.0035"}}]
[null,null,"crema maggui",4.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$63","v":{"v":2.7971428571428573E-5,"d":"$0.00003"}},{"$f":"D142*F142","v":{"v":1.1748000000000001E-4,"d":"$0.0001"}}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G145:G150)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D146*F146","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F147*D147","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D146","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D149*F149","v":0}]
[null,null,"SERVICIO",{"$f":"D147","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D150*F150","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G152:G154)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D152*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D152","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D153*$F$46","v":0}]
[{"$nulls":6},{"$f":"D154*F154","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G121+G144+G151","v":{"v":1.985568141666667,"d":"$1.99"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!D12","v":"Lomo con champiñones y \npollo apanado"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G162:G182)+G20","v":{"v":1.9815641416666672,"d":"$1.98"}}]
[null,null,"Lomo",159.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$38","v":{"v":0.0044,"d":"$0.00440"}},{"$f":"D162*F162","v":{"v":0.6999960000000001,"d":"$0.7000"}}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D163*F163","v":{"v":7.040000000000002E-4,"d":"$0.0007"}}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"champiñones",20,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$19","v":{"v":0.006208400000000001,"d":"$0.00621"}},{"v":0.12416800000000003,"d":"$0.1242"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[null,null,"crema maggui",4.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$63","v":{"v":2.7971428571428573E-5,"d":"$0.00003"}},{"v":1.1748000000000001E-4,"d":"$0.0001"}]
[]
[null,null,"Pollo",286.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.6300140000000001,"d":"$0.6300"}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"apanadura",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$10","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.07999200000000001,"d":"$0.0800"}]
[null,null,"arina ",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.011198880000000001,"d":"$0.0112"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"huevos",1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$31","v":{"v":0.10666666666666667,"d":"$0.10667"}},{"$f":"D178*F178","v":{"v":0.10666666666666667,"d":"$0.1067"}}]
[null,null,"leche ",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"$f":"D179*F179","v":{"v":6.506500000000001E-3,"d":"$0.0065"}}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"$f":"D180*F180","v":{"v":7.4800000000000008E-4,"d":"$0.0007"}}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D181*F181","v":{"v":7.040000000000002E-4,"d":"$0.0007"}}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"$f":"D182*F182","v":{"v":3.4958000000000003E-3,"d":"$0.0035"}}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G185:G190)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D186*F186","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F187*D187","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D186","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D189*F189","v":0}]
[null,null,"SERVICIO",{"$f":"D187","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D190*F190","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G192:G194)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D192*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D192","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D193*$F$46","v":0}]
[{"$nulls":6},{"$f":"D194*F194","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G161+G184+G191","v":{"v":1.9815641416666672,"d":"$1.98"}}]
[]
[]
[null,null,{"$f":"PLATOS!D13","v":"Lomo napolitano y pollo en \nsalsa de champiñones"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G201:G224)+G20","v":{"v":1.5698964016666668,"d":"$1.57"}}]
[null,null,"carne molida",90.91,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$16","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"$f":"D201*F201","v":{"v":0.32000320000000004,"d":"$0.3200"}}]
[null,null,"aceite",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"$f":"D202*F202","v":{"v":9.9e-05,"d":"$0.0001"}}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"apanadura",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$10","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.039996000000000004,"d":"$0.0400"}]
[null,null,"arina",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.005599440000000001,"d":"$0.0056"}]
[null,null,"arveja ",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$14","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.019998000000000002,"d":"$0.0200"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"huevos",1,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$31","v":{"v":0.10666666666666667,"d":"$0.10667"}},{"v":0.10666666666666667,"d":"$0.1067"}]
[null,null,"oregano",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$48","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":3.3000000000000005E-4,"d":"$0.0003"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[null,null,"zahahoria",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$67","v":0},0]
[]
[null,null,"Pollo",286.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.6300140000000001,"d":"$0.6300"}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"champiñones",20,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$19","v":{"v":0.006208400000000001,"d":"$0.00621"}},{"v":0.12416800000000003,"d":"$0.1242"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[null,null,"crema maggui",4.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$63","v":{"v":2.7971428571428573E-5,"d":"$0.00003"}},{"v":1.1748000000000001E-4,"d":"$0.0001"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G227:G232)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D228*F228","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F229*D229","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D228","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D231*F231","v":0}]
[null,null,"SERVICIO",{"$f":"D229","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D232*F232","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G234:G236)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D234*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D234","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D235*$F$46","v":0}]
[{"$nulls":6},{"$f":"D236*F236","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G200+G226+G233","v":{"v":1.5698964016666668,"d":"$1.57"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!D14","v":"Lengua en salsa de champiñones \ny pollo apanado"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G244:G264)+G20","v":{"v":193.28156814166664,"d":"$193.28"}}]
[null,null,"Lengua",120,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G34","v":{"v":1.6,"d":"$1.60000"}},{"$f":"D244*F244","v":{"v":192,"d":"$192.0000"}}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D245*F245","v":{"v":7.040000000000002E-4,"d":"$0.0007"}}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"champiñones",20,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$19","v":{"v":0.006208400000000001,"d":"$0.00621"}},{"v":0.12416800000000003,"d":"$0.1242"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[null,null,"crema maggui",4.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$63","v":{"v":2.7971428571428573E-5,"d":"$0.00003"}},{"v":1.1748000000000001E-4,"d":"$0.0001"}]
[]
[null,null,"Pollo",286.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.6300140000000001,"d":"$0.6300"}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"apanadura",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$10","v":{"v":0.0022,"d":"$0.00220"}},{"v":0.07999200000000001,"d":"$0.0800"}]
[null,null,"arina ",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$12","v":{"v":6.1600000000000012E-4,"d":"$0.00062"}},{"v":0.011198880000000001,"d":"$0.0112"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"huevos",1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$31","v":{"v":0.10666666666666667,"d":"$0.10667"}},{"v":0.10666666666666667,"d":"$0.1067"}]
[null,null,"leche ",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$33","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},{"v":6.506500000000001E-3,"d":"$0.0065"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"$f":"D264*F264","v":{"v":3.4958000000000003E-3,"d":"$0.0035"}}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G267:G272)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D268*F268","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F269*D269","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D268","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D271*F271","v":0}]
[null,null,"SERVICIO",{"$f":"D269","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D272*F272","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G274:G276)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D274*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D274","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D275*$F$46","v":0}]
[{"$nulls":6},{"$f":"D276*F276","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G243+G266+G273","v":{"v":193.28156814166664,"d":"$193.28"}}]
[]
[]
[null,null,{"$f":"PLATOS!D15","v":"Pollo asado y lomo en salsa\nde champiñones"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G283:G306)+G20","v":{"v":1.8248177383333333,"d":"$1.82"}}]
[null,null,"pollo",286.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"$f":"D283*F283","v":{"v":0.6300140000000001,"d":"$0.6300"}}]
[null,null,"ajinomoto",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D284*F284","v":{"v":0.001056,"d":"$0.0011"}}]
[null,null,"ajo pepa",2.28,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.01254,"d":"$0.0125"}]
[null,null,"apio",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$11","v":{"v":0.0011,"d":"$0.00110"}},{"v":1.65E-4,"d":"$0.0002"}]
[null,null,"cebolla paiteña",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":0.006673333333333333,"d":"$0.0067"}]
[null,null,"cilantro",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$23","v":{"v":0.0011,"d":"$0.00110"}},{"v":1.65E-4,"d":"$0.0002"}]
[null,null,"comino",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":0.000528,"d":"$0.0005"}]
[null,null,"maggui",0.84,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$39","v":{"v":2.2275000000000005E-4,"d":"$0.00022"}},{"v":1.8711000000000004E-4,"d":"$0.0002"}]
[null,null,"oregano",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$48","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":4.95E-4,"d":"$0.0005"}]
[null,null,"pimienta",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":1.122E-3,"d":"$0.0011"}]
[null,null,"pimiento",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$54","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.025025000000000002,"d":"$0.0250"}]
[null,null,"sabora",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":0.001056,"d":"$0.0011"}]
[null,null,"sal",0.75,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":1.1550000000000002E-3,"d":"$0.0012"}]
[null,null,"salsa inglesa",null,null,{"$f":"'LISTA DE PRODUCTOS'!$G$62","v":0},0]
[]
[null,null,"Lomo",160,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$38","v":{"v":0.0044,"d":"$0.00440"}},{"v":0.7040000000000001,"d":"$0.7040"}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"champiñones",20,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$19","v":{"v":0.006208400000000001,"d":"$0.00621"}},{"v":0.12416800000000003,"d":"$0.1242"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[null,null,"crema maggui",4.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$63","v":{"v":2.7971428571428573E-5,"d":"$0.00003"}},{"v":1.1748000000000001E-4,"d":"$0.0001"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G309:G314)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D310*F310","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F311*D311","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D310","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D313*F313","v":0}]
[null,null,"SERVICIO",{"$f":"D311","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D314*F314","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G316:G318)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D316*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D316","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D317*$F$46","v":0}]
[{"$nulls":6},{"$f":"D318*F318","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G282+G308+G315","v":{"v":1.8248177383333333,"d":"$1.82"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!D16","v":"Pollo con champiñones y \nchuleta a la Plancha"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G326:G343)+G20","v":{"v":1.0802070950000005,"d":"$1.08"}}]
[null,null,"pollo",286.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"$f":"D326*F326","v":{"v":0.6300140000000001,"d":"$0.6300"}}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"champiñones",20,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$19","v":{"v":0.006208400000000001,"d":"$0.00621"}},{"v":0.12416800000000003,"d":"$0.1242"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[null,null,"crema maggui",4.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$63","v":{"v":2.7971428571428573E-5,"d":"$0.00003"}},{"v":1.1748000000000001E-4,"d":"$0.0001"}]
[{"$nulls":6},0]
[null,null,"chuleta"]
[null,null,"aceite",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"v":3.003E-3,"d":"$0.0030"}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"v":3.4958000000000003E-3,"d":"$0.0035"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G346:G351)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D347*F347","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F348*D348","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D347","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D350*F350","v":0}]
[null,null,"SERVICIO",{"$f":"D348","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D351*F351","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G353:G355)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D353*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D353","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D354*$F$46","v":0}]
[{"$nulls":6},{"$f":"D355*F355","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G325+G345+G352","v":{"v":1.0802070950000005,"d":"$1.08"}}]
[]
[]
[null,null,{"$f":"PLATOS!D17","v":"Lomo con champiñones y \npollo  a la plancha"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G362:G379)+G20","v":{"v":1.5941930950000005,"d":"$1.59"}}]
[null,null,"Lomo",160,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$38","v":{"v":0.0044,"d":"$0.00440"}},{"$f":"D362*F362","v":{"v":0.7040000000000001,"d":"$0.7040"}}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"champiñones",20,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$19","v":{"v":0.006208400000000001,"d":"$0.00621"}},{"v":0.12416800000000003,"d":"$0.1242"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":3.520000000000001E-4,"d":"$0.0004"}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"$f":"D369*F369","v":{"v":3.4958000000000003E-3,"d":"$0.0035"}}]
[null,null,"crema maggui",4.2,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$63","v":{"v":2.7971428571428573E-5,"d":"$0.00003"}},{"$f":"D370*F370","v":{"v":1.1748000000000001E-4,"d":"$0.0001"}}]
[]
[null,null,"Pollo",200,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"$f":"D372*F372","v":{"v":0.44,"d":"$0.4400"}}]
[null,null,"aceite",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.00066"}},{"v":3.003E-3,"d":"$0.0030"}]
[null,null,"ajinomoto",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"v":7.040000000000002E-4,"d":"$0.0007"}]
[null,null,"ajo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.00055,"d":"$0.0006"}]
[null,null,"comino",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"$f":"D376*F376","v":{"v":3.520000000000001E-4,"d":"$0.0004"}}]
[null,null,"pimienta",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":7.4800000000000008E-4,"d":"$0.0007"}]
[null,null,"sabora",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D378*F378","v":{"v":7.040000000000002E-4,"d":"$0.0007"}}]
[null,null,"sal",2.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"$f":"D379*F379","v":{"v":3.4958000000000003E-3,"d":"$0.0035"}}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G382:G387)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D383*F383","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F384*D384","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D383","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D386*F386","v":0}]
[null,null,"SERVICIO",{"$f":"D384","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D387*F387","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G389:G391)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D389*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D389","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D390*$F$46","v":0}]
[{"$nulls":6},{"$f":"D391*F391","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G361+G381+G388","v":{"v":1.5941930950000005,"d":"$1.59"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!D18","v":"Papi Pollo"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G399:G412)+G20","v":{"v":0.9899784583333332,"d":"$0.99"}}]
[null,null,"pollo",286.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$55","v":{"v":0.0022,"d":"$0.00220"}},{"$f":"D399*F399","v":{"v":0.6300140000000001,"d":"$0.6300"}}]
[null,null,"ajinomoto",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$7","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D400*F400","v":{"v":0.001056,"d":"$0.0011"}}]
[null,null,"ajo pepa",2.28,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$8","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.01254,"d":"$0.0125"}]
[null,null,"apio",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$11","v":{"v":0.0011,"d":"$0.00110"}},{"v":1.65E-4,"d":"$0.0002"}]
[null,null,"cebolla paiteña",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$18","v":{"v":1.4666666666666667E-3,"d":"$0.00147"}},{"v":0.006673333333333333,"d":"$0.0067"}]
[null,null,"cilantro",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$23","v":{"v":0.0011,"d":"$0.00110"}},{"v":1.65E-4,"d":"$0.0002"}]
[null,null,"comino",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$26","v":{"v":3.5200000000000006E-3,"d":"$0.00352"}},{"v":0.000528,"d":"$0.0005"}]
[null,null,"maggui",0.84,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$39","v":{"v":2.2275000000000005E-4,"d":"$0.00022"}},{"v":1.8711000000000004E-4,"d":"$0.0002"}]
[null,null,"oregano",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$48","v":{"v":3.3000000000000004E-3,"d":"$0.00330"}},{"v":4.95E-4,"d":"$0.0005"}]
[null,null,"pimienta",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$53","v":{"v":7.4800000000000005E-3,"d":"$0.00748"}},{"v":1.122E-3,"d":"$0.0011"}]
[null,null,"pimiento",4.55,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$54","v":{"v":5.5000000000000005E-3,"d":"$0.00550"}},{"v":0.025025000000000002,"d":"$0.0250"}]
[null,null,"sabora",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$58","v":{"v":0.007040000000000001,"d":"$0.00704"}},{"$f":"D410*F410","v":{"v":0.001056,"d":"$0.0011"}}]
[null,null,"sal",0.75,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.00154"}},{"$f":"D411*F411","v":{"v":1.1550000000000002E-3,"d":"$0.0012"}}]
[null,null,"salsa inglesa",null,null,{"$f":"'LISTA DE PRODUCTOS'!$G$62","v":0},{"$f":"D412*F412","v":0}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G415:G420)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D416*F416","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F417*D417","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D416","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D419*F419","v":0}]
[null,null,"SERVICIO",{"$f":"D417","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D420*F420","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G422:G424)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D422*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D422","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D423*$F$46","v":0}]
[{"$nulls":6},{"$f":"D424*F424","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G398+G414+G421","v":{"v":0.9899784583333332,"d":"$0.99"}}]
[]
[]
[null,null,{"$f":"PLATOS!D19","v":"COSTO-FUERTES'!C241"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G431:G437)+G20","v":{"v":0.309797015,"d":"$0.3098"}}]
[{"$nulls":6},{"$f":"D431*F431","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G440:G445)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D441*F441","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F442*D442","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D441","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D444*F444","v":0}]
[null,null,"SERVICIO",{"$f":"D442","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D445*F445","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G447:G449)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D447*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D447","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D448*$F$46","v":0}]
[{"$nulls":6},{"$f":"D449*F449","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G430+G439+G446","v":{"v":0.309797015,"d":"$0.3098"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!D20","v":"COSTO-FUERTES'!C263"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G457:G463)+G20","v":{"v":0.309797015,"d":"$0.3098"}}]
[{"$nulls":6},{"$f":"D457*F457","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G465:G470)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$7/'TIEMPO P.P.'!$H$3","v":0.096},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D466*F466","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$18/'TIEMPO P.P.'!$H$3","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F467*D467","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D466","v":0.096},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D469*F469","v":0}]
[null,null,"SERVICIO",{"$f":"D467","v":{"v":0.07555555555555556,"d":"0.076"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D470*F470","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G472:G474)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$7+'TIEMPO P.P.'!$E$18)/2","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D472*$F$45","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D472","v":{"v":0.32166666666666666,"d":"32.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D473*$F$46","v":0}]
[{"$nulls":6},{"$f":"D474*F474","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G456+G464+G471","v":{"v":0.309797015,"d":"$0.3098"}}]

{"sheet":"COSTO-BEBIDAS","index":12,"n_rows":289,"n_cols":7,"rows_kept":289,"hidden":true,"merged":[[0,2,0,7],[2,2,2,7],[4,2,4,6],[6,2,6,5],[28,3,28,5],[31,2,31,6],[33,2,33,5],[47,3,47,5],[51,2,51,6],[53,2,53,5],[68,3,68,5],[71,2,71,6],[73,2,73,5],[88,3,88,5],[92,2,92,6],[94,2,94,5],[109,3,109,5],[112,2,112,6],[114,2,114,5],[129,3,129,5],[133,2,133,6],[135,2,135,5],[150,3,150,5],[153,2,153,6],[155,2,155,5],[170,3,170,5],[174,2,174,6],[176,2,176,5],[190,3,190,5],[193,2,193,6],[195,2,195,5],[214,3,214,5],[218,2,218,6],[220,2,220,5],[239,3,239,5],[242,2,242,6],[244,2,244,5],[263,3,263,5],[267,2,267,6],[269,2,269,5],[288,3,288,5]]}
[null,null,"COSTO DE LOS PLATOS - caminos de herradura"]
[]
[null,null,"B   E   B   I   D   A   "]
[]
[null,null,{"$f":"PLATOS!E8","v":"Chicha de Arroz"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G8:G16)","v":{"v":0.000264,"d":"$0.0003"}}]
[null,null,"arrocillo",22.73,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$71","v":0},{"$f":"D8*F8","v":0}]
[null,null,"piñas",27.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$90","v":0},0]
[null,null,"naranjilla",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$87","v":0},0]
[null,null,"hierba luisa",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$82","v":0},0]
[null,null,"cedron",0.15,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$75","v":0},{"$f":"D12*F12","v":0}]
[null,null,"ispingo",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$83","v":0},0]
[null,null,"clavo de olor",0.05,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$76","v":0},0]
[null,null,"pimienta de dulce ",0.05,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$52","v":{"v":5.28E-3,"d":"$0.0053"}},{"v":0.000264,"d":"$0.0003"}]
[null,null,"azucar",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G19:G24)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D20*F20","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F21*D21","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D20","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D23*F23","v":0}]
[null,null,"SERVICIO",{"$f":"D21","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D24*F24","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G26:G28)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D26*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D26","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D27*$F$27","v":0}]
[{"$nulls":6},0]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G7+G18+G25","v":{"v":0.000264,"d":"$0.0003"}}]
[]
[]
[null,null,{"$f":"PLATOS!E9","v":"Colas"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G35:G35)","v":{"v":0.17000793333333336,"d":"$0.1700"}}]
[null,null,"Cola",136.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$24","v":{"v":1.2466666666666668E-3,"d":"$0.0012"}},{"$f":"D35*F35","v":{"v":0.17000793333333336,"d":"$0.1700"}}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G38:G43)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D39*F39","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F40*D40","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D39","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D42*F42","v":0}]
[null,null,"SERVICIO",{"$f":"D40","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D43*F43","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G45:G47)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D45*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D45","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D46*$F$27","v":0}]
[{"$nulls":6},{"$f":"D47*F47","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G34+G37+G44","v":{"v":0.17000793333333336,"d":"$0.1700"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!E10","v":"Colas y Minerales"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G55:G56)","v":{"v":0.17000793333333336,"d":"$0.1700"}}]
[null,null,"Cola",136.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$24","v":{"v":1.2466666666666668E-3,"d":"$0.0012"}},{"$f":"D55*F55","v":{"v":0.17000793333333336,"d":"$0.1700"}}]
[null,null,"Agua Mineral",136.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$70","v":0},{"$f":"D56*F56","v":0}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G59:G64)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D60*F60","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F61*D61","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D60","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D63*F63","v":0}]
[null,null,"SERVICIO",{"$f":"D61","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D64*F64","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G66:G68)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D66*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D66","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D67*$F$27","v":0}]
[{"$nulls":6},{"$f":"D68*F68","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G54+G58+G65","v":{"v":0.17000793333333336,"d":"$0.1700"}}]
[]
[]
[null,null,{"$f":"PLATOS!E11","v":"Jugo de Guayaba"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G75:G76)","v":0}]
[null,null,"Guayaba",68.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$81","v":0},{"$f":"D75*F75","v":0}]
[null,null,"Azucar",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},{"$f":"D76*F76","v":0}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G79:G84)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D80*F80","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F81*D81","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D80","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D83*F83","v":0}]
[null,null,"SERVICIO",{"$f":"D81","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D84*F84","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G86:G88)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D86*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D86","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D87*$F$27","v":0}]
[{"$nulls":6},{"$f":"D88*F88","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G74+G78+G85","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!E12","v":"Jugo de Mora"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G96:G97)","v":0}]
[null,null,"Mora",68.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$85","v":0},{"$f":"D96*F96","v":0}]
[null,null,"Azucar",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G100:G105)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D101*F101","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F102*D102","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D101","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D104*F104","v":0}]
[null,null,"SERVICIO",{"$f":"D102","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D105*F105","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G107:G109)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D107*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D107","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D108*$F$27","v":0}]
[{"$nulls":6},{"$f":"D109*F109","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G95+G99+G106","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!E13","v":"Jugo de papaya"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G116:G117)","v":0}]
[null,null,"Papaya",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G89","v":0},{"$f":"D116*F116","v":0}]
[null,null,"Azucar",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G120:G125)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D121*F121","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F122*D122","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D121","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D124*F124","v":0}]
[null,null,"SERVICIO",{"$f":"D122","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D125*F125","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G127:G129)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D127*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D127","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D128*$F$27","v":0}]
[{"$nulls":6},{"$f":"D129*F129","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G115+G119+G126","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!E14","v":"Jugo de piña"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G137:G138)","v":0}]
[null,null,"piña",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$90","v":0},{"$f":"D137*F137","v":0}]
[null,null,"Azucar",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G141:G146)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D142*F142","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F143*D143","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D142","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D145*F145","v":0}]
[null,null,"SERVICIO",{"$f":"D143","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D146*F146","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G148:G150)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D148*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D148","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D149*$F$27","v":0}]
[{"$nulls":6},{"$f":"D150*F150","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G136+G140+G147","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!E15","v":"Jugo de Tomate"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G157:G158)","v":0}]
[null,null,"Tomate",113.64,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$93","v":0},{"$f":"D157*F157","v":0}]
[null,null,"Azucar",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G161:G166)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D162*F162","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F163*D163","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D162","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D165*F165","v":0}]
[null,null,"SERVICIO",{"$f":"D163","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D166*F166","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G168:G170)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D168*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D168","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D169*$F$27","v":0}]
[{"$nulls":6},{"$f":"D170*F170","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G156+G160+G167","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!E16","v":"Minerales"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G178:G178)","v":0}]
[null,null,"Minerales",136.37,"g",{"$f":"'LISTA DE PRODUCTOS'!$G$70","v":0},{"$f":"D178*F178","v":0}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G181:G186)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D182*F182","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F183*D183","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D182","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D185*F185","v":0}]
[null,null,"SERVICIO",{"$f":"D183","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D186*F186","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G188:G190)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D188*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D188","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D189*$F$27","v":0}]
[{"$nulls":6},{"$f":"D190*F190","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G177+G180+G187","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!E17","v":"COSTO-BEBIDAS'!C198"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G197:G203)","v":0}]
[{"$nulls":6},{"$f":"D197*F197","v":0}]
[{"$nulls":6},{"$f":"D198*F198","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G205:G210)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D206*F206","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F207*D207","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D206","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D209*F209","v":0}]
[null,null,"SERVICIO",{"$f":"D207","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D210*F210","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G212:G214)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D212*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D212","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D213*$F$27","v":0}]
[{"$nulls":6},{"$f":"D214*F214","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G196+G204+G211","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!E18","v":"COSTO-BEBIDAS'!C220"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G222:G228)","v":0}]
[{"$nulls":6},{"$f":"D222*F222","v":0}]
[{"$nulls":6},{"$f":"D223*F223","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G230:G235)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D231*F231","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F232*D232","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D231","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D234*F234","v":0}]
[null,null,"SERVICIO",{"$f":"D232","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D235*F235","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G237:G239)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D237*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D237","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D238*$F$27","v":0}]
[{"$nulls":6},{"$f":"D239*F239","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G221+G229+G236","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!E19","v":"COSTO-BEBIDAS'!C241"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G246:G252)","v":0}]
[{"$nulls":6},{"$f":"D246*F246","v":0}]
[{"$nulls":6},{"$f":"D247*F247","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G254:G259)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D255*F255","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F256*D256","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D255","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D258*F258","v":0}]
[null,null,"SERVICIO",{"$f":"D256","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D259*F259","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G261:G263)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D261*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D261","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D262*$F$27","v":0}]
[{"$nulls":6},{"$f":"D263*F263","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G245+G253+G260","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!E20","v":"COSTO-BEBIDAS'!C263"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G271:G277)","v":0}]
[{"$nulls":6},{"$f":"D271*F271","v":0}]
[{"$nulls":6},{"$f":"D272*F272","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G279:G284)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$8/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D280*F280","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$19/'TIEMPO P.P.'!$H$3","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F281*D281","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D280","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D283*F283","v":0}]
[null,null,"SERVICIO",{"$f":"D281","v":{"v":0.03022222222222222,"d":"0.030"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D284*F284","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G286:G288)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$8+'TIEMPO P.P.'!$E$19)/2","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D286*$F$26","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D286","v":{"v":0.08666666666666667,"d":"8.67%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D287*$F$27","v":0}]
[{"$nulls":6},{"$f":"D288*F288","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G270+G278+G285","v":0}]

{"sheet":"COSTO-POSTRE","index":13,"n_rows":313,"n_cols":7,"rows_kept":313,"hidden":true,"merged":[[0,2,0,7],[2,2,2,7],[4,2,4,6],[6,2,6,5],[22,3,22,5],[25,2,25,6],[27,2,27,5],[41,3,41,5],[45,2,45,6],[47,2,47,5],[73,3,73,5],[76,2,76,6],[78,2,78,5],[94,3,94,5],[98,2,98,6],[100,2,100,5],[117,3,117,5],[120,2,120,6],[122,2,122,5],[142,3,142,5],[146,2,146,6],[148,2,148,5],[165,3,165,5],[168,2,168,6],[170,2,170,5],[189,3,189,5],[193,2,193,6],[195,2,195,5],[214,3,214,5],[217,2,217,6],[219,2,219,5],[238,3,238,5],[242,2,242,6],[244,2,244,5],[263,3,263,5],[266,2,266,6],[268,2,268,5],[287,3,287,5],[291,2,291,6],[293,2,293,5],[312,3,312,5]]}
[null,null,"COSTO DE LOS PLATOS - caminos de herradura"]
[]
[null,null,"P   O   S   T   R   E   "]
[]
[null,null,{"$f":"PLATOS!F8","v":"Duraznos con creas"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G8:G10)","v":{"v":0.24,"d":"$0.24"}}]
[null,null,"Durazno",0.04,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$78","v":{"v":6,"d":"$6.00"}},{"$f":"D8*F8","v":{"v":0.24,"d":"$0.24"}}]
[null,null,"crema de leche",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$77","v":0},0]
[null,null,"azucar",27.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G13:G18)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D14*F14","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F15*D15","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D14","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D17*F17","v":0}]
[null,null,"SERVICIO",{"$f":"D15","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D18*F18","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G20:G22)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D20*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D20","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D21*$F$21","v":0}]
[{"$nulls":6},0]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G7+G12+G19","v":{"v":0.24,"d":"$0.24"}}]
[]
[]
[null,null,{"$f":"PLATOS!F9","v":"Duraznos en almibar"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G29:G29)","v":{"v":0.24,"d":"$0.24"}}]
[null,null,"Durazno",0.04,"unidad",{"$f":"'LISTA DE PRODUCTOS'!$G$78","v":{"v":6,"d":"$6.00"}},{"$f":"D29*F29","v":{"v":0.24,"d":"$0.24"}}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G32:G37)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D33*F33","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F34*D34","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D33","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D36*F36","v":0}]
[null,null,"SERVICIO",{"$f":"D34","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D37*F37","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G39:G41)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D39*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D39","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D40*$F$21","v":0}]
[{"$nulls":6},{"$f":"D41*F41","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G28+G31+G38","v":{"v":0.24,"d":"$0.24"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!F10","v":"Ensalada de frutas"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G49:G61)","v":{"v":0.13999999999999999,"d":"$0.14"}}]
[null,null,"platano",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$91","v":0}]
[null,null,"piña",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$90","v":0}]
[null,null,"manzana",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$84","v":0}]
[null,null,"uvas",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$95","v":0}]
[null,null,"frutilla",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$79","v":0}]
[null,null,"sandia",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G92","v":0}]
[null,null,"papaya",36.36,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G89","v":0}]
[null,null,"naranja",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G46","v":0}]
[null,null,"cola fanta",27.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G24","v":{"v":1.2466666666666668E-3,"d":"$0.00"}}]
[null,null,"vainilla",0.5,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G96","v":0}]
[null,null,"crema de leche",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$77","v":0},{"$f":"D59*F59","v":0}]
[null,null,"queso",0.05,"unidad",{"$f":"'LISTA DE PRODUCTOS'!G56","v":{"v":2.8,"d":"$2.80"}},{"v":0.13999999999999999,"d":"$0.14"}]
[null,null,"azucar",27.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G64:G69)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D65*F65","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F66*D66","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D65","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D68*F68","v":0}]
[null,null,"SERVICIO",{"$f":"D66","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D69*F69","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G71:G73)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D71*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D71","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D72*$F$21","v":0}]
[{"$nulls":6},{"$f":"D73*F73","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G48+G63+G70","v":{"v":0.13999999999999999,"d":"$0.14"}}]
[]
[]
[null,null,{"$f":"PLATOS!F11","v":"Frutillas con crema"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G80:G82)","v":0}]
[null,null,"Frutilla",136.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G79","v":0},{"$f":"D80*F80","v":0}]
[null,null,"crema de leche",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G77","v":0},0]
[null,null,"azucar",27.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G85:G90)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D86*F86","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F87*D87","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D86","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D89*F89","v":0}]
[null,null,"SERVICIO",{"$f":"D87","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D90*F90","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G92:G94)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D92*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D92","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D93*$F$21","v":0}]
[{"$nulls":6},{"$f":"D94*F94","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G79+G84+G91","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!F12","v":"Frutillas en almibar"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G102:G105)","v":0}]
[null,null,"Frutilla",136.37,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G79","v":0},{"$f":"D102*F102","v":0}]
[null,null,"azucar",27.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},0]
[null,null,"canela",0.1,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G73","v":0},0]
[null,null,"clavo de olor",0.05,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G76","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G108:G113)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D109*F109","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F110*D110","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D109","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D112*F112","v":0}]
[null,null,"SERVICIO",{"$f":"D110","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D113*F113","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G115:G117)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D115*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D115","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D116*$F$21","v":0}]
[{"$nulls":6},{"$f":"D117*F117","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G101+G107+G114","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!F13","v":"Gelatina"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G124:G130)","v":{"v":54.54,"d":"$54.54"}}]
[null,null,"gelatina",22.73,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G80","v":0}]
[null,null,"azucar",27.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},{"$f":"D125*F125","v":0}]
[null,null,"manzanas",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G84","v":0},0]
[null,null,"durazno",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G78","v":{"v":6,"d":"$6.00"}},{"v":54.54,"d":"$54.54"}]
[null,null,"uvas",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G95","v":0},0]
[null,null,"frutilla",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G79","v":0},0]
[null,null,"crema de leche",9.09,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G77","v":0}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G133:G138)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D134*F134","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F135*D135","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D134","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D137*F137","v":0}]
[null,null,"SERVICIO",{"$f":"D135","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D138*F138","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G140:G142)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D140*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D140","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D141*$F$21","v":0}]
[{"$nulls":6},{"$f":"D142*F142","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G123+G132+G139","v":{"v":54.54,"d":"$54.54"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!F14","v":"Helados con torta"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G150:G153)","v":{"v":0.23333333333333334,"d":"$0.23"}}]
[null,null,"torta",0.06666666666666667,"unidad",{"$f":"'LISTA DE PRODUCTOS'!G94","v":{"v":3.5,"d":"$3.50"}},{"$f":"D150*F150","v":{"v":0.23333333333333334,"d":"$0.233"}}]
[null,null,"mora",45.46,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G86","v":0},0]
[null,null,"azucar",27.27,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$72","v":0},0]
[null,null,"crema de leche",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G77","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G156:G161)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D157*F157","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F158*D158","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D157","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D160*F160","v":0}]
[null,null,"SERVICIO",{"$f":"D158","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D161*F161","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G163:G165)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D163*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D163","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D164*$F$21","v":0}]
[{"$nulls":6},{"$f":"D165*F165","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G149+G155+G162","v":{"v":0.23333333333333334,"d":"$0.23"}}]
[]
[]
[null,null,{"$f":"PLATOS!F15","v":"COSTO-POSTRE'!C155"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G172:G178)","v":0}]
[{"$nulls":6},{"$f":"D172*F172","v":0}]
[{"$nulls":6},{"$f":"D173*F173","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G180:G185)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D181*F181","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F182*D182","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D181","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D184*F184","v":0}]
[null,null,"SERVICIO",{"$f":"D182","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D185*F185","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G187:G189)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D187*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D187","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D188*$F$21","v":0}]
[{"$nulls":6},{"$f":"D189*F189","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G171+G179+G186","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!F16","v":"COSTO-POSTRE'!C177"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G197:G203)","v":0}]
[{"$nulls":6},{"$f":"D197*F197","v":0}]
[{"$nulls":6},{"$f":"D198*F198","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G205:G210)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D206*F206","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F207*D207","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D206","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D209*F209","v":0}]
[null,null,"SERVICIO",{"$f":"D207","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D210*F210","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G212:G214)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D212*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D212","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D213*$F$21","v":0}]
[{"$nulls":6},{"$f":"D214*F214","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G196+G204+G211","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!F17","v":"COSTO-POSTRE'!C198"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G221:G227)","v":0}]
[{"$nulls":6},{"$f":"D221*F221","v":0}]
[{"$nulls":6},{"$f":"D222*F222","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G229:G234)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D230*F230","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F231*D231","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D230","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D233*F233","v":0}]
[null,null,"SERVICIO",{"$f":"D231","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D234*F234","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G236:G238)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D236*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D236","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D237*$F$21","v":0}]
[{"$nulls":6},{"$f":"D238*F238","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G220+G228+G235","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!F18","v":"COSTO-POSTRE'!C220"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G246:G252)","v":0}]
[{"$nulls":6},{"$f":"D246*F246","v":0}]
[{"$nulls":6},{"$f":"D247*F247","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G254:G259)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D255*F255","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F256*D256","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D255","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D258*F258","v":0}]
[null,null,"SERVICIO",{"$f":"D256","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D259*F259","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G261:G263)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D261*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D261","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D262*$F$21","v":0}]
[{"$nulls":6},{"$f":"D263*F263","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G245+G253+G260","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!F19","v":"COSTO-POSTRE'!C241"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G270:G276)","v":0}]
[{"$nulls":6},{"$f":"D270*F270","v":0}]
[{"$nulls":6},{"$f":"D271*F271","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G278:G283)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D279*F279","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F280*D280","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D279","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D282*F282","v":0}]
[null,null,"SERVICIO",{"$f":"D280","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D283*F283","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G285:G287)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D285*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D285","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D286*$F$21","v":0}]
[{"$nulls":6},{"$f":"D287*F287","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G269+G277+G284","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!F20","v":"COSTO-POSTRE'!C263"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G295:G301)","v":0}]
[{"$nulls":6},{"$f":"D295*F295","v":0}]
[{"$nulls":6},{"$f":"D296*F296","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G303:G308)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$9/'TIEMPO P.P.'!$H$3","v":0.016},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D304*F304","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$20/'TIEMPO P.P.'!$H$3","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F305*D305","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D304","v":0.016},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D307*F307","v":0}]
[null,null,"SERVICIO",{"$f":"D305","v":{"v":0.032888888888888884,"d":"0.033"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D308*F308","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G310:G312)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$9+'TIEMPO P.P.'!$E$20)/2","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D310*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D310","v":{"v":0.09166666666666666,"d":"9.17%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D311*$F$21","v":0}]
[{"$nulls":6},{"$f":"D312*F312","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G294+G302+G309","v":0}]

{"sheet":"COSTO-ACOMPAÑAMIENTO","index":14,"n_rows":311,"n_cols":7,"rows_kept":311,"hidden":true,"merged":[[0,2,0,7],[2,2,2,7],[4,2,4,6],[6,2,6,5],[22,3,22,5],[25,2,25,6],[27,2,27,5],[44,3,44,5],[48,2,48,6],[50,2,50,5],[65,3,65,5],[68,2,68,6],[70,2,70,5],[89,3,89,5],[93,2,93,6],[95,2,95,5],[114,3,114,5],[117,2,117,6],[119,2,119,5],[138,3,138,5],[142,2,142,6],[144,2,144,5],[163,3,163,5],[166,2,166,6],[168,2,168,5],[187,3,187,5],[191,2,191,6],[193,2,193,5],[212,3,212,5],[215,2,215,6],[217,2,217,5],[236,3,236,5],[240,2,240,6],[242,2,242,5],[261,3,261,5],[264,2,264,6],[266,2,266,5],[285,3,285,5],[289,2,289,6],[291,2,291,5],[310,3,310,5]]}
[null,null,"COSTO DE LOS PLATOS - caminos de herradura"]
[]
[null,null,"A C O M P A Ñ A M I E N T O"]
[]
[null,null,{"$f":"PLATOS!G8","v":"Canguil"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G8:G10)","v":{"v":3.0734E-3,"d":"$0.0031"}}]
[null,null,"canguil ",22.73,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$74","v":0},{"$f":"D8*F8","v":0}]
[null,null,"aceite",4.54,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.0007"}},{"$f":"D9*F9","v":{"v":0.0029964,"d":"$0.0030"}}]
[null,null,"sal",0.05,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.0015"}},{"v":7.7000000000000015E-5,"d":"$0.0001"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G13:G18)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D14*F14","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F15*D15","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D14","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D17*F17","v":0}]
[null,null,"SERVICIO",{"$f":"D15","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D18*F18","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G20:G22)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D20*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D20","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D21*$F$21","v":0}]
[{"$nulls":6},0]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G7+G12+G19","v":{"v":3.0734E-3,"d":"$0.0031"}}]
[]
[]
[null,null,{"$f":"PLATOS!G9","v":"Canguil con Chifles"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G29:G32)","v":{"v":3.0734E-3,"d":"$0.0031"}}]
[null,null,"canguil ",22.73,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$74","v":0},{"$f":"D29*F29","v":0}]
[null,null,"aceite",4.54,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$3","v":{"v":6.6E-4,"d":"$0.0007"}},{"$f":"D30*F30","v":{"v":0.0029964,"d":"$0.0030"}}]
[null,null,"sal",0.05,"gramos",{"$f":"'LISTA DE PRODUCTOS'!$G$59","v":{"v":1.5400000000000001E-3,"d":"$0.0015"}},{"v":7.7000000000000015E-5,"d":"$0.0001"}]
[null,null,"Verde",18.18,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G97","v":0},0]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G35:G40)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D36*F36","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F37*D37","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D36","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D39*F39","v":0}]
[null,null,"SERVICIO",{"$f":"D37","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D40*F40","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G42:G44)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D42*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D42","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D43*$F$21","v":0}]
[{"$nulls":6},{"$f":"D44*F44","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G28+G34+G41","v":{"v":3.0734E-3,"d":"$0.0031"}}]
[]
[]
[]
[null,null,{"$f":"PLATOS!G10","v":"Rodajas de pan con \nmantequilla"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G52:G53)","v":{"v":0.0721,"d":"$0.0721"}}]
[null,null,"Pan",0.5,"unidad",{"$f":"'LISTA DE PRODUCTOS'!G88","v":{"v":0.12,"d":"$0.1200"}},{"$f":"D52*F52","v":{"v":0.06,"d":"$0.0600"}}]
[null,null,"Mantequilla",10,"gramos",{"$f":"'LISTA DE PRODUCTOS'!G42","v":{"v":1.2100000000000001E-3,"d":"$0.0012"}},{"v":0.012100000000000001,"d":"$0.0121"}]
[]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G56:G61)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D57*F57","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F58*D58","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D57","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D60*F60","v":0}]
[null,null,"SERVICIO",{"$f":"D58","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D61*F61","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G63:G65)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D63*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D63","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D64*$F$21","v":0}]
[{"$nulls":6},{"$f":"D65*F65","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G51+G55+G62","v":{"v":0.0721,"d":"$0.0721"}}]
[]
[]
[null,null,{"$f":"PLATOS!G11","v":"COSTO-ACOMPAÑAMIENTO'!C69"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G72:G78)","v":0}]
[{"$nulls":6},{"$f":"D72*F72","v":0}]
[{"$nulls":6},{"$f":"D73*F73","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G80:G85)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D81*F81","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F82*D82","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D81","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D84*F84","v":0}]
[null,null,"SERVICIO",{"$f":"D82","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D85*F85","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G87:G89)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D87*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D87","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D88*$F$21","v":0}]
[{"$nulls":6},{"$f":"D89*F89","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G71+G79+G86","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!G12","v":"COSTO-ACOMPAÑAMIENTO'!C91"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G97:G103)","v":0}]
[{"$nulls":6},{"$f":"D97*F97","v":0}]
[{"$nulls":6},{"$f":"D98*F98","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G105:G110)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D106*F106","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F107*D107","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D106","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D109*F109","v":0}]
[null,null,"SERVICIO",{"$f":"D107","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D110*F110","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G112:G114)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D112*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D112","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D113*$F$21","v":0}]
[{"$nulls":6},{"$f":"D114*F114","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G96+G104+G111","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!G13","v":"COSTO-ACOMPAÑAMIENTO'!C112"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G121:G127)","v":0}]
[{"$nulls":6},{"$f":"D121*F121","v":0}]
[{"$nulls":6},{"$f":"D122*F122","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G129:G134)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D130*F130","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F131*D131","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D130","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D133*F133","v":0}]
[null,null,"SERVICIO",{"$f":"D131","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D134*F134","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G136:G138)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D136*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D136","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D137*$F$21","v":0}]
[{"$nulls":6},{"$f":"D138*F138","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G120+G128+G135","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!G14","v":"COSTO-ACOMPAÑAMIENTO'!C134"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G146:G152)","v":0}]
[{"$nulls":6},{"$f":"D146*F146","v":0}]
[{"$nulls":6},{"$f":"D147*F147","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G154:G159)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D155*F155","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F156*D156","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D155","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D158*F158","v":0}]
[null,null,"SERVICIO",{"$f":"D156","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D159*F159","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G161:G163)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D161*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D161","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D162*$F$21","v":0}]
[{"$nulls":6},{"$f":"D163*F163","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G145+G153+G160","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!G15","v":"COSTO-ACOMPAÑAMIENTO'!C155"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G170:G176)","v":0}]
[{"$nulls":6},{"$f":"D170*F170","v":0}]
[{"$nulls":6},{"$f":"D171*F171","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G178:G183)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D179*F179","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F180*D180","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D179","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D182*F182","v":0}]
[null,null,"SERVICIO",{"$f":"D180","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D183*F183","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G185:G187)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D185*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D185","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D186*$F$21","v":0}]
[{"$nulls":6},{"$f":"D187*F187","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G169+G177+G184","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!G16","v":"COSTO-ACOMPAÑAMIENTO'!C177"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G195:G201)","v":0}]
[{"$nulls":6},{"$f":"D195*F195","v":0}]
[{"$nulls":6},{"$f":"D196*F196","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G203:G208)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D204*F204","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F205*D205","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D204","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D207*F207","v":0}]
[null,null,"SERVICIO",{"$f":"D205","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D208*F208","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G210:G212)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D210*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D210","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D211*$F$21","v":0}]
[{"$nulls":6},{"$f":"D212*F212","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G194+G202+G209","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!G17","v":"COSTO-ACOMPAÑAMIENTO'!C198"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G219:G225)","v":0}]
[{"$nulls":6},{"$f":"D219*F219","v":0}]
[{"$nulls":6},{"$f":"D220*F220","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G227:G232)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D228*F228","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F229*D229","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D228","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D231*F231","v":0}]
[null,null,"SERVICIO",{"$f":"D229","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D232*F232","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G234:G236)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D234*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D234","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D235*$F$21","v":0}]
[{"$nulls":6},{"$f":"D236*F236","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G218+G226+G233","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!G18","v":"COSTO-ACOMPAÑAMIENTO'!C220"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G244:G250)","v":0}]
[{"$nulls":6},{"$f":"D244*F244","v":0}]
[{"$nulls":6},{"$f":"D245*F245","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G252:G257)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D253*F253","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F254*D254","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D253","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D256*F256","v":0}]
[null,null,"SERVICIO",{"$f":"D254","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D257*F257","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G259:G261)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D259*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D259","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D260*$F$21","v":0}]
[{"$nulls":6},{"$f":"D261*F261","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G243+G251+G258","v":0}]
[]
[]
[null,null,{"$f":"PLATOS!G19","v":"COSTO-ACOMPAÑAMIENTO'!C241"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G268:G274)","v":0}]
[{"$nulls":6},{"$f":"D268*F268","v":0}]
[{"$nulls":6},{"$f":"D269*F269","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G276:G281)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D277*F277","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F278*D278","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D277","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D280*F280","v":0}]
[null,null,"SERVICIO",{"$f":"D278","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D281*F281","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G283:G285)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D283*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D283","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D284*$F$21","v":0}]
[{"$nulls":6},{"$f":"D285*F285","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G267+G275+G282","v":0}]
[]
[]
[]
[null,null,{"$f":"PLATOS!G20","v":"COSTO-ACOMPAÑAMIENTO'!C263"}]
[{"$nulls":3},"Q- gramos",null,"C. gramos","Costo Total"]
[null,null,"INGREDIENTES",{"$nulls":3},{"$f":"SUM(G293:G299)","v":0}]
[{"$nulls":6},{"$f":"D293*F293","v":0}]
[{"$nulls":6},{"$f":"D294*F294","v":0}]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[{"$nulls":6},0]
[null,null,"MANO DE OBRA","H",null,"C/H",{"$f":"SUM(G301:G306)","v":0}]
[null,null,"PERSONAL PLANTA"]
[null,null,"COCINA",{"$f":"'TIEMPO P.P.'!$F$5/'TIEMPO P.P.'!$H$3","v":0.004},null,{"$f":"IF(DATOS!$I$11>0,(DATOS!$C$4*'TIEMPO P.P.'!$I$3)/240,0)","v":0},{"$f":"D302*F302","v":0}]
[null,null,"SERVICIO",{"$f":"'TIEMPO P.P.'!$F$16/'TIEMPO P.P.'!$H$3","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$11>0,DATOS!$C$5*'TIEMPO P.P.'!$I$14/240,0)","v":0},{"$f":"F303*D303","v":0}]
[null,null,"PERSONAL EXTRA"]
[null,null,"COCINA",{"$f":"D302","v":0.004},null,{"$f":"IF(DATOS!$I$16>0,DATOS!$C$7*'TIEMPO P.P.'!$I$3/8,0)","v":0},{"$f":"D305*F305","v":0}]
[null,null,"SERVICIO",{"$f":"D303","v":{"v":0.024888888888888887,"d":"0.025"}},null,{"$f":"IF(DATOS!$J$16>0,DATOS!$C$8*'TIEMPO P.P.'!$I$14/8,0)","v":0},{"$f":"D306*F306","v":0}]
[null,null,"CIF","%",null,"TP",{"$f":"SUM(G308:G310)","v":0}]
[null,null,"MENSUAL PRES. ó REAL",{"$f":"('TIEMPO P.P.'!$E$5+'TIEMPO P.P.'!$E$16)/2","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"IF(DATOS!$F$75=0,DATOS!$F$22,DATOS!$F$75)","v":0},{"$f":"D308*$F$20","v":0}]
[null,null,"REAL O. PRODUCCIÓN",{"$f":"D308","v":{"v":0.05416666666666666,"d":"5.42%"}},null,{"$f":"DATOS!$F$89/ANALISIS!$D$18","v":0},{"$f":"D309*$F$21","v":0}]
[{"$nulls":6},{"$f":"D310*F310","v":0}]
[{"$nulls":3},"COSTO UNIT.",null,null,{"$f":"G292+G300+G307","v":0}]

{"sheet":"LISTA DE PRODUCTOS","index":15,"n_rows":97,"n_cols":12,"rows_kept":97,"hidden":true}
[{"$nulls":8},"KILOS","GRAMOS","LIBRAS"]
["VALOR QQ.","PESO",null,"Costo por lbs. o ltrs.","Materia Prima","Cantidad","Costo",null,1,1000,2.2]
[{"v":30,"d":"$30.00"},100,"litro",{"$f":"A3/B3","v":{"v":0.3,"d":"$0.30"}},"aceite","litros",{"$f":"D3/$L$4","v":{"v":6.6E-4,"d":"$0.00066"}},{"$nulls":4},"GRAMOS"]
[{"$nulls":4},"Acelga","gramo",{"$f":"D4/$L$4","v":0},{"$nulls":3},"1 LIBRA",{"$f":"J2/K2","v":{"v":454.5454545454545,"d":"454.55"}}]
[{"$nulls":3},{"v":1.8,"d":"$1.80"},"achote","gramo",{"$f":"D5/$L$4","v":{"v":0.003960000000000001,"d":"$0.00396"}}]
[{"$nulls":3},{"v":0.25,"d":"$0.25"},"aguacate","unidad",{"$f":"D6","v":{"v":0.25,"d":"$0.25000"}}]
[{"$nulls":3},{"v":3.2,"d":"$3.20"},"ajinomoto","gramo",{"$f":"D7/$L$4","v":{"v":0.007040000000000001,"d":"$0.00704"}}]
[{"$f":"[1]M2!$K$10","v":{"v":2.5,"d":"$2.50"}},1,"libra",{"$f":"A8/B8","v":{"v":2.5,"d":"$2.50"}},"ajo","gramo",{"v":5.5000000000000005E-3,"d":"$0.00550"}]
[{"v":2.5,"d":"$2.50"},1,"libra",{"$f":"A9/B9","v":{"v":2.5,"d":"$2.50"}},"ajo pepa","gramo",{"v":5.5000000000000005E-3,"d":"$0.00550"},null,"aceite"]
[{"$nulls":3},{"v":1,"d":"$1.00"},"apanadura","gramo",{"v":0.0022,"d":"$0.00220"},null,"ajo"]
[{"v":0.5,"d":"$0.50"},1,"libra",{"$f":"A11/B11","v":{"v":0.5,"d":"$0.50"}},"apio","gramo",{"v":0.0011,"d":"$0.00110"},null,"ajo pepa"]
[{"$nulls":3},{"v":0.28,"d":"$0.28"},"arina","gramo",{"v":6.1600000000000012E-4,"d":"$0.00062"},null,"apio"]
[{"v":33,"d":"$33.00"},100,"libra",{"$f":"A13/B13","v":{"v":0.33,"d":"$0.33"}},"arroz","gramo",{"v":7.2600000000000008E-4,"d":"$0.00073"},null,"arroz"]
[{"$nulls":3},{"v":1,"d":"$1.00"},"arveja","gramo",{"v":0.0022,"d":"$0.00220"},null,"cebolla larga "]
[{"$nulls":3},{"v":3.5,"d":"$3.50"},"Camaron","gramo",{"v":0.007700000000000001,"d":"$0.00770"},null,"cebolla paiteña"]
[{"$nulls":3},{"v":1.6,"d":"$1.60"},"carne m olida","gramo",{"v":3.5200000000000006E-3,"d":"$0.00352"},null,"Champiñones"]
[{"v":1,"d":"$1.00"},1,"libra",{"$f":"A17/B17","v":{"v":1,"d":"$1.00"}},"cebolla larga ","gramo",{"v":0.0022,"d":"$0.00220"},null,"cilantro"]
[{"v":20,"d":"$20.00"},30,"libra",{"$f":"A18/B18","v":{"v":0.6666666666666666,"d":"$0.67"}},"cebolla paiteña","gramo",{"v":1.4666666666666667E-3,"d":"$0.00147"},null,"cola fanta"]
[{"v":14.11,"d":"$14.11"},5,"libra",{"$f":"A19/B19","v":{"v":2.822,"d":"$2.82"}},"Champiñones","gramo",{"v":0.006208400000000001,"d":"$0.00621"},null,"comino"]
[{"$nulls":3},{"v":1,"d":"$1.00"},"chochos","gramo",{"v":0.0022,"d":"$0.00220"},null,"hierba buena"]
[{"$nulls":3},{"v":1,"d":"$1.00"},"choclo","gramo",{"v":0.0022,"d":"$0.00220"},null,"huevo"]
[{"$nulls":4},"chuleta","unidad",0,null,"limon grande"]
[{"v":0.5,"d":"$0.50"},1,"libra",{"$f":"A23/B23","v":{"v":0.5,"d":"$0.50"}},"cilantro","gramo",{"v":0.0011,"d":"$0.00110"},null,"limon pequeño"]
[{"v":1.7,"d":"$1.70"},3,"litro",{"$f":"A24/B24","v":{"v":0.5666666666666667,"d":"$0.57"}},"cola fanta","litros",{"v":1.2466666666666668E-3,"d":"$0.00125"},null,"maggui"]
[{"$nulls":3},{"v":1.8,"d":"$1.80"},"color","gramo",{"v":0.003960000000000001,"d":"$0.00396"},null,"oregano"]
[{"v":1.6,"d":"$1.60"},1,"libra",{"$f":"A26/B26","v":{"v":1.6,"d":"$1.60"}},"comino","gramo",{"v":3.5200000000000006E-3,"d":"$0.00352"},null,"palillos"]
[{"$nulls":4},"Concha","unidad",null,null,"papas"]
[{"$nulls":3},{"v":1.8,"d":"$1.80"},"Cuero","gramo",{"v":0.003960000000000001,"d":"$0.00396"},null,"perejil"]
[{"v":0.98,"d":"$0.98"},68,"gramos",{"$f":"A29/B29","v":{"v":0.014411764705882353,"d":"$0.01"}},"Esparragos","gramo",{"v":3.1705882352941182E-5,"d":"$0.00003"},null,"pimienta dulce"]
[{"v":0.5,"d":"$0.50"},1,"libra",{"$f":"A30/B30","v":{"v":0.5,"d":"$0.50"}},"hierba buena","gramo",{"v":0.0011,"d":"$0.00110"},null,"pimienta"]
[{"v":3.2,"d":"$3.20"},30,"unidad",{"$f":"A31/B31","v":{"v":0.10666666666666667,"d":"$0.11"}},"huevo","unidad",{"$f":"D31","v":{"v":0.10666666666666667,"d":"$0.10667"}},null,"Pollo"]
[{"$nulls":3},{"v":4.3,"d":"$4.30"},"jamonada","gramo",{"$f":"D32/$L$4","v":{"v":0.00946,"d":"$0.00946"}},null,"sabora"]
[{"$nulls":3},{"v":0.65,"d":"$0.65"},"leche","litros",{"$f":"D33/$L$4","v":{"v":1.4300000000000003E-3,"d":"$0.00143"}},null,"sal"]
[{"$nulls":3},{"v":1.6,"d":"$1.60"},"Lengua","unidad",{"$f":"D34","v":{"v":1.6,"d":"$1.60000"}}]
[{"$nulls":3},{"v":1,"d":"$1.00"},"lechuga","gramo",{"$f":"D35/$L$4","v":{"v":0.0022,"d":"$0.00220"}}]
[{"v":6,"d":"$6.00"},100,"unidad",{"$f":"A36/B36","v":{"v":0.06,"d":"$0.06"}},"limon grande","unidad",{"$f":"D36","v":{"v":0.06,"d":"$0.06000"}}]
[{"v":6.65,"d":"$6.65"},100,"unidad",{"$f":"A37/B37","v":{"v":0.0665,"d":"$0.07"}},"limon pequeño","unidad",{"$f":"D37","v":{"v":0.0665,"d":"$0.06650"}}]
[{"$nulls":3},{"v":2,"d":"$2.00"},"Lomo","gramo",{"$f":"D38/$L$4","v":{"v":0.0044,"d":"$0.00440"}}]
[{"v":0.81,"d":"$0.81"},8,"unidad",{"$f":"A39/B39","v":{"v":0.10125,"d":"$0.10"}},"maggui  84g 8 cubitos","gramo",{"v":2.2275000000000005E-4,"d":"$0.00022"}]
[{"$nulls":3},{"v":1.5,"d":"$1.50"},"mani","gramo",{"v":3.3000000000000004E-3,"d":"$0.00330"}]
[{"$nulls":3},{"v":1.5,"d":"$1.50"},"manteca de chancho ","gramo",{"v":3.3000000000000004E-3,"d":"$0.00330"}]
[{"$nulls":3},{"v":0.55,"d":"$0.55"},"mantequilla","gramo",{"v":1.2100000000000001E-3,"d":"$0.00121"}]
[{"v":1.49,"d":"$1.49"},200,"gramos",{"$f":"A43/B43","v":{"v":7.45E-3,"d":"$0.01"}},"mayonesa ","gramo",{"v":1.639e-05,"d":"$0.00002"}]
[{"v":1.05,"d":"$1.05"},200,"gramos",{"v":0.00525,"d":"$0.01"},"mostaza","gramo",{"v":1.1550000000000001E-5,"d":"$0.00001"}]
[{"$nulls":3},{"v":1.8,"d":"$1.80"},"menudo","gramo",{"v":0.003960000000000001,"d":"$0.00396"}]
[{"$nulls":4},"naranja","gramo",0]
[{"$nulls":4},"nuez moscada","gramo",0]
[{"v":1.5,"d":"$1.50"},1,"libra",{"$f":"A48/B48","v":{"v":1.5,"d":"$1.50"}},"oregano","gramo",{"v":3.3000000000000004E-3,"d":"$0.00330"}]
[{"$nulls":3},{"v":0.25,"d":"$0.2500"},"palillos","unidad",{"$f":"D49","v":{"v":0.25,"d":"$0.25000"}}]
[{"v":20,"d":"$20.00"},100,"libra",{"$f":"A50/B50","v":{"v":0.2,"d":"$0.2000"}},"papas","gramo",{"v":4.4000000000000007E-4,"d":"$0.00044"}]
[{"v":0.5,"d":"$0.50"},1,"libra",{"$f":"A51/B51","v":{"v":0.5,"d":"$0.50"}},"perejil","gramo",{"v":0.0011,"d":"$0.00110"}]
[{"v":2.4,"d":"$2.40"},1,"libra",{"$f":"A52/B52","v":{"v":2.4,"d":"$2.40"}},"pimienta dulce","gramo",{"v":5.28E-3,"d":"$0.00528"}]
[{"v":3.4,"d":"$3.40"},1,"libra",{"v":3.4,"d":"$3.40"},"pimienta","gramo",{"v":7.4800000000000005E-3,"d":"$0.00748"}]
[{"$nulls":3},{"v":2.5,"d":"$2.50"},"pimientos ","gramo",{"v":5.5000000000000005E-3,"d":"$0.00550"}]
[{"v":1,"d":"$1.00"},1,"libra",{"$f":"A55/B55","v":{"v":1,"d":"$1.0000"}},"Pollo","gramo",{"v":0.0022,"d":"$0.00220"}]
[{"$nulls":3},{"v":2.8,"d":"$2.80"},"queso","unidad",{"$f":"D56","v":{"v":2.8,"d":"$2.80000"}}]
[{"$nulls":3},{"v":1,"d":"$1.00"},"rabanos","gramo",{"v":0.0022,"d":"$0.00220"}]
[{"v":3.2,"d":"$3.20"},1,"libra",{"$f":"A58/B58","v":{"v":3.2,"d":"$3.2000"}},"sabora","gramo",{"v":0.007040000000000001,"d":"$0.00704"}]
[{"v":0.7,"d":"$0.70"},1,"libra",{"$f":"A59/B59","v":{"v":0.7,"d":"$0.7000"}},"sal","gramo",{"v":1.5400000000000001E-3,"d":"$0.00154"}]
[{"$nulls":3},{"v":1.8,"d":"$1.80"},"salchicha","gramo",{"v":0.003960000000000001,"d":"$0.00396"}]
[{"v":1.35,"d":"$1.35"},395,"gramos",{"$f":"A61/B61","v":{"v":0.003417721518987342,"d":"$0.0034"}},"salsa de tomate","gramo",{"v":7.5189873417721536E-6,"d":"$0.00001"}]
[{"$nulls":4},"salsa inglesa","gramo",0]
[{"v":0.89,"d":"$0.89"},70,"gramos",{"$f":"A63/B63","v":{"v":0.012714285714285714,"d":"$0.0127"}},"Sobres de crema magui","gramo",{"v":2.7971428571428573E-5,"d":"$0.00003"}]
[{"$nulls":3},{"v":0.7,"d":"$0.70"},"tallarin","gramo",{"v":1.5400000000000001E-3,"d":"$0.00154"}]
[{"$nulls":3},{"v":0.05,"d":"$0.05"},"tomate riñon","unidad",{"$f":"D65","v":{"v":0.05,"d":"$0.05000"}}]
[{"$nulls":3},{"v":12,"d":"$12.00"},"tosino","gramo",{"v":0.026400000000000003,"d":"$0.02640"}]
[{"$nulls":4},"zahahoria","gramo",{"$f":"D67/$L$4","v":0}]
[]
[]
[{"$nulls":4},"agua mineral","litro"]
[{"$nulls":4},"arrocillo","gramo"]
[{"$nulls":4},"azucar","gramo"]
[{"$nulls":4},"canela","gramo"]
[{"$nulls":4},"canguil ","gramo"]
[{"$nulls":4},"cedron","gramo"]
[{"$nulls":4},"clavo de olor","gramo"]
[{"$nulls":4},"crema de leche","litro"]
[{"$nulls":3},{"v":6,"d":"$6.00"},"durazno ","unidad",{"$f":"D78","v":{"v":6,"d":"$6.00000"}}]
[{"$nulls":4},"frutilla","gramo"]
[{"$nulls":4},"gelatina","gramo"]
[{"$nulls":4},"guayaba ","gramo"]
[{"$nulls":4},"hierba luisa","gramo"]
[{"$nulls":4},"ispingo","gramo"]
[{"$nulls":4},"manzana","unidad"]
[{"$nulls":4},"mora ","gramo"]
[{"$nulls":4},"naranja","gramo"]
[{"$nulls":4},"naranjilla","gramo"]
[{"$nulls":3},{"v":0.12,"d":"$0.12"},"pan","unidad",{"$f":"D88","v":{"v":0.12,"d":"$0.12000"}}]
[{"$nulls":4},"papaya","gramo"]
[{"$nulls":4},"piña","gramo"]
[{"$nulls":4},"platano","gramo"]
[{"$nulls":4},"sandia","gramo"]
[{"$nulls":4},"tomate de árbol","gramo"]
[{"$nulls":3},{"v":3.5,"d":"$3.50"},"Torta","unidad",{"$f":"D94","v":{"v":3.5,"d":"$3.50000"}}]
[{"$nulls":4},"uvas","gramo"]
[{"$nulls":4},"vainilla","gramo"]
[{"$nulls":4},"verde","gramo"]