Formulas Excel Presupuesto Ml

450
Melamina blanca 9mm M2 2,650 Melamina blanca 15mm M2 3,655 Melamina blanca 18mm M2 4,575 Melamina UNICOLOR 9mm M2 3,600 Melamina UNICOLOR 15mm M2 4,550 Melamina UNICOLOR 18mm M2 4,935 Melamina madera 9mm M2 3,890 Melamina madera 15mm M2 4,915 Melamina madera 18mm M2 5,420 MDF melamina madera 15mm M2 4,680 MDF melamina madera 18mm M2 5,610 MDF enchapada encina 15mm M2 9,005 MDF enchapada encina 18mm M2 9,955 MDF enchapada eucalipto 15mm M2 6,445 MDF enchapada eucalipto 18mm M2 7,035 Masisa enchapada cedro 15mm M2 16,350 Masisa enchapada cedro 18mm M2 16,820 MDF enchapada cedro 15mm M2 17,310 MDF enchapada cedro 18mm M2 17,925 MDF enchapada cedro 30mm M2 20,715 MDF 03 mm 2 cara enchapado cedro y trascM2 11,255 Melamil 1 cara 18mm M2 4,585 Melamil 1 cara 25mm M2 6,486 MDF 3MM M2 1,255 MDF 15 M2 3,310 MDF 18 M2 3,925 MDF 25 M2 5,542 MDF 30 M2 6,715 Masisa HR 15 M2 2,350 Masisa HR 18 M2 2,820 Madera cedro 18mm M2 50,100 Durolac unicolor 03 mm M2 1,500 Durolac madera 03 mm M2 1,650 LAMINADO DISEÑO M2 4,965 LAMINADO UNICOLOR M2 3,685 LAMINADO METALICO M2 21,565 ACERO ZÓCALO MTL 10,000 Termolaminado blanco M2 29,900 Termolaminado madera M2 32,800 Termolaminado VIDRIADO M2 40,560 PVC termolaminado madera M2 7,000 top form mate M2 28,000 top form brillo M2 35,000 LACADO M2 13,000 PVC 0,45/22 MTL 150 PVC 2/22mm MTL 380 PVC 35/2mm MTL 520 CANTO chapa cedro MTL 500 COLA GRANULADA KG 2,400 Soporte Movil Repisa CU 12 Tapa soberbios CU 5 Tarugos fisher 6mm CU 9

Transcript of Formulas Excel Presupuesto Ml

Page 1: Formulas Excel Presupuesto Ml

Melamina blanca 9mm M2 2,650Melamina blanca 15mm M2 3,655 4020.5Melamina blanca 18mm M2 4,575 5032.5Melamina UNICOLOR 9mm M2 3,600 3960Melamina UNICOLOR 15mm M2 4,550 5005Melamina UNICOLOR 18mm M2 4,935 5428.5Melamina madera 9mm M2 3,890 4279Melamina madera 15mm M2 4,915 5406.5Melamina madera 18mm M2 5,420 5962MDF melamina madera 15mm M2 4,680 5148MDF melamina madera 18mm M2 5,610MDF enchapada encina 15mm M2 9,005MDF enchapada encina 18mm M2 9,955MDF enchapada eucalipto 15mm M2 6,445MDF enchapada eucalipto 18mm M2 7,035Masisa enchapada cedro 15mm M2 16,350Masisa enchapada cedro 18mm M2 16,820MDF enchapada cedro 15mm M2 17,310MDF enchapada cedro 18mm M2 17,925MDF enchapada cedro 30mm M2 20,715MDF 03 mm 2 cara enchapado cedro y trascara M2 11,255Melamil 1 cara 18mm M2 4,585 5,044 Melamil 1 cara 25mm M2 6,486 7,134 MDF 3MM M2 1,255MDF 15 M2 3,310 3641MDF 18 M2 3,925 4317.5MDF 25 M2 5,542 6096.2MDF 30 M2 6,715Masisa HR 15 M2 2,350Masisa HR 18 M2 2,820Madera cedro 18mm M2 50,100Durolac unicolor 03 mm M2 1,500Durolac madera 03 mm M2 1,650LAMINADO DISEÑO M2 4,965LAMINADO UNICOLOR M2 3,685LAMINADO METALICO M2 21,565ACERO ZÓCALO MTL 10,000Termolaminado blanco M2 29,900Termolaminado madera M2 32,800Termolaminado VIDRIADO M2 40,560PVC termolaminado madera M2 7,000top form mate M2 28,000top form brillo M2 35,000LACADO M2 13,000PVC 0,45/22 MTL 150PVC 2/22mm MTL 380PVC 35/2mm MTL 520CANTO chapa cedro MTL 500COLA GRANULADA KG 2,400Soporte Movil Repisa CU 12Tapa soberbios CU 5Tarugos fisher 6mm CU 9

Page 2: Formulas Excel Presupuesto Ml

Soberbios 7X50 CU 22TORNILLO 2X10 CU 12AGOREX LT 2,200TOPE DE GOMA CU 7BURLETE PLASTICO MTL 330LISTON MADERA PINO 2X2 MTL 150SILICONA CU 2,000SPAX 4.5x3 (1x8) CU 5SPAX 3.5 X 15 CU 4Spax 4.5 x 35 CU 6SPAX 4.5x4 (1.5x8) CU 6TARUGOS MADERA 6MM CU 10escuadra plastica CU 12Bisagras clip top recta Blum CU 745 290(SKO)Bisagras 155º 0 entradas Blum CU 2,916CANTONERA DE ALUM 1850ESQUINEROS 1280riel de cajon standard par 500 prof 650riel de cajon telescópico par 500 prof 2400riel de cajon metabox altura M par 500 prof 3000riel de cajon metabox altura D 2 barras par 500 prof 6000riel de cajon gris TBX altura m par 500 prof 26748riel de cajon gris TBX altura D 1 barras par 500 prof 23175riel de cajon gris TBX-I altura m par 500 prof 26167riel de cajon gris TBX-I altura D 1 barras par 500 prof 38194

DESPERDICIO SIN VETA Sin Color 12DESPERDICIO CON VETA Sin Color 20CORTE M2 1050ARMADO MODULO MTL 2100ARMADO CAJÓN CU 800PERFORACIONES CU 75ENCHAPE CANTO MTL 55DESFONDADO PUERTAS CU 650ARMADO PTA ATABLERADA CU 1300FABRICACION CUB POSTF MTL 2000

MTL 2500

M2 6750

M3 8500ARMADO ZÓCALO MTL 450MANO DE OBRA ENCHAPE MTL 450MANO DE OBRA POSTF PTAS MTL 450

canoa acrílica 7000

 FAB. CUBIERTA DE MADERA

 PROCESO CHAPA MADERA (INCLUYE DESPERDIDIO, BARNIZ, TINTE Y LIJADO)

PROCESO MADERA (INCLUYE DESPERDIDIO, BARNIZ, TINTE Y LIJADO)

Page 3: Formulas Excel Presupuesto Ml

VALORES DE INSTALACIÓN POR MÓDULOS

Muebles base de 15cm a 55cm $ 2,000 Muebles base de 60cm a 90cm $ 2,500 Mueble base esquinero "L" $ 3,600 Murales de 20 a 55cm $ 3,600 Murales de 60 a 100cm $ 4,000 Mural esquinero en "L" $ 4,800 Despensa de 30 a 65cm $ 4,800 Despensa de 70 a 100cm $ 5,200 Banqueta registrable $ 1,500 Cubierta PostFormada $ 3,600 MLCubierta madera $ 1,000 M2Cornisa o Cenefa $ 1,500 MLCostado o repisa $ 1,500 M2Zocalo $ 1,500 ML

Page 4: Formulas Excel Presupuesto Ml

ROJO Y NEGRO COSTO

LISTA DE PRECIOS

MELAMINA

Codigo Modulo Alto Ancho Fondo INSTALACION

B3050 Base 730 300 500 10,535 2,000 3,432 3,583

B3550 Base 730 350 500 11,126 2,000 3,631 3,808

B4050 Base 730 400 500 11,717 2,000 3,830 4,032

B4550 Base 730 450 500 12,307 2,000 4,029 4,257

B5050 Base 730 500 500 12,898 2,000 4,228 4,482

B5550 Base 730 550 500 13,489 2,000 4,427 4,706

B6050 Base 730 600 500 14,080 2,500 6,864 7,166

B6550 Base 730 650 500 14,670 2,500 7,063 7,391

B7050 Base 730 700 500 15,261 2,500 7,262 7,616

B7550 Base 730 750 500 15,852 2,500 7,461 7,840

B8050 Base 730 800 500 16,442 2,500 7,660 8,064

B8550 Base 730 850 500 17,033 2,500 7,859 8,289

B9050 Base 730 900 500 17,624 2,500 8,058 8,514

B9550 Base 730 950 500 18,315 2,800 8,257 8,739

B10050 Base 730 1000 500 18,906 2,800 8,456 8,964

B-909050 Base 90º 730 900 500 28,967 3,600 7,262 7,616

B-959550 Base 90º 730 950 500 30,903 3,600 7,262 7,616

B-10010050 Base 90º 730 1000 500 32,700 3,600 7,262 7,616

B3055 Base 730 300 550 11,195 2,000 3,432 3,583

B3555 Base 730 350 550 11,817 2,000 3,631 3,808

B4055 Base 730 400 550 12,438 2,000 3,830 4,032

B4555 Base 730 450 550 13,060 2,000 4,029 4,257

B5055 Base 730 500 550 13,681 2,000 4,228 4,482

B5555 Base 730 550 550 14,303 2,000 4,427 4,706

B6055 Base 730 600 550 14,924 2,500 6,864 7,166

B6555 Base 730 650 550 15,546 2,500 7,063 7,391

B7055 Base 730 700 550 16,167 2,500 7,262 7,616

Modulo MEL. BLANCA

18MMRecta Blanco c/PVC 0.45

Recta Unicolor c/PVC 0.45

Page 5: Formulas Excel Presupuesto Ml

B7555 Base 730 750 550 16,789 2,500 7,461 7,840

B8055 Base 730 800 550 17,410 2,500 7,660 8,064

B8555 Base 730 850 550 18,032 2,500 7,859 8,289

B9055 Base 730 900 550 18,654 2,500 8,058 8,514

B9555 Base 730 950 550 19,376 2,800 8,257 8,739

B10055 Base 730 1000 550 19,998 2,800 8,456 8,964

B-909055 Base 90º 730 900 550 29,404 3,600 7,262 7,616

B-959555 Base 90º 730 950 550 31,341 3,600 7,262 7,616

B-10010055 Base 90º 730 1000 550 33,137 3,600 7,262 7,616

B3060 Base 730 300 600 11,855 2,000 3,432 3,583

B3560 Base 730 350 600 12,507 2,000 3,631 3,808

B4060 Base 730 400 600 13,159 2,000 3,830 4,032

B4560 Base 730 450 600 13,812 2,000 4,029 4,257

B5060 Base 730 500 600 14,464 2,000 4,228 4,482

B5560 Base 730 550 600 15,117 2,000 4,427 4,706

B6060 Base 730 600 600 15,769 2,500 6,864 7,166

B6560 Base 730 650 600 16,422 2,500 7,063 7,391

B7060 Base 730 700 600 17,074 2,500 7,262 7,616

B7560 Base 730 750 600 17,726 2,500 7,461 7,840

B8060 Base 730 800 600 18,379 2,500 7,660 8,064

B8560 Base 730 850 600 19,031 2,500 7,859 8,289

B9060 Base 730 900 600 19,684 2,500 8,058 8,514

B9560 Base 730 950 600 20,437 2,800 8,257 8,739

B10060 Base 730 1000 600 21,089 2,800 8,456 8,964

B-909060 Base 90º 730 900 600 29,842 3,600 7,262 7,616

B-959560 Base 90º 730 950 600 31,778 3,600 7,262 7,616

B-10010060 Base 90º 730 1000 600 33,575 3,600 7,262 7,616

B3065 Base 730 300 650 12,514 2,000 3,432 3,583

B3565 Base 730 350 650 13,197 2,000 3,631 3,808

B4065 Base 730 400 650 13,881 2,000 3,830 4,032

B4565 Base 730 450 650 14,564 2,000 4,029 4,257

B5065 Base 730 500 650 15,247 2,000 4,228 4,482

B5565 Base 730 550 650 15,931 2,000 4,427 4,706

B6065 Base 730 600 650 16,614 2,500 6,864 7,166

B6565 Base 730 650 650 17,297 2,500 7,063 7,391

B7065 Base 730 700 650 17,980 2,500 7,262 7,616

B7565 Base 730 750 650 18,664 2,500 7,461 7,840

B8065 Base 730 800 650 19,347 2,500 7,660 8,064

B8565 Base 730 850 650 20,030 2,500 7,859 8,289

Page 6: Formulas Excel Presupuesto Ml

B9065 Base 730 900 650 20,714 2,500 8,058 8,514

B9565 Base 730 950 650 21,498 2,800 8,257 8,739

B10065 Base 730 1000 650 22,181 2,800 8,456 8,964

B-959565 Base 90º 730 900 650 30,279 3,600 7,262 7,616

B-959565 Base 90º 730 950 650 32,216 3,600 7,262 7,616

B-10010065 Base 90º 730 1000 650 34,012 3,600 7,262 7,616

BH6065 Base Horno 730 600 650 12,010 2,500 553 596

BH9065 Base Horno 730 900 650 14,325 2,500 553 596

BH6065-RM Base Horno-RM 730 600 650 12,228 2,500 553 596

BH9065-RM Base Horno -RM 730 900 650 14,509 2,500 553 596

BH6065-RT Base Horno -RT 730 600 650 34,891 2,500 553 596

BH9065-RT Base Horno -RT 730 900 650 38,163 2,500 553 596

BH6065-RTI Base Horno -RTI 730 600 650 46,020 2,500 553 596

BH9065-RTI Base Horno -RTI 730 900 650 49,292 2,500 553 596

BEX7050Base 5 Repisas Extraíbles Manteles riel standard730 700 500 38,740 2,500 7,660 8,064

BEX7550Base 5 Repisas Extraíbles Manteles riel standard730 750 500 39,988 2,500 7,660 8,064

BEX8050Base 5 Repisas Extraíbles Manteles riel standard730 800 500 41,236 2,500 7,660 8,064

BEX8550Base 5 Repisas Extraíbles Manteles riel standard730 850 500 42,484 2,500 7,660 8,064

BEX9050Base 5 Repisas Extraíbles Manteles riel standard730 900 500 43,732 2,500 8,058 8,514

BEX7055Base 5 Repisas Extraíbles Manteles riel standard730 700 550 40,404 2,500 7,660 8,064

BEX7555Base 5 Repisas Extraíbles Manteles riel standard730 750 550 41,744 2,500 7,660 8,064

BEX8055Base 5 Repisas Extraíbles Manteles riel standard730 800 550 43,085 2,500 7,660 8,064

BEX8555Base 5 Repisas Extraíbles Manteles riel standard730 850 550 44,425 2,500 7,660 8,064

BEX9055Base 5 Repisas Extraíbles Manteles riel standard730 900 550 45,766 2,500 8,058 8,514

BEX7060Base 5 Repisas Extraíbles Manteles riel standard730 700 600 42,067 2,500 7,660 8,064

BEX7560Base 5 Repisas Extraíbles Manteles riel standard730 750 600 43,500 2,500 7,660 8,064

BEX8060Base 5 Repisas Extraíbles Manteles riel standard730 800 600 44,934 2,500 7,660 8,064

BEX8560Base 5 Repisas Extraíbles Manteles riel standard730 850 600 46,367 2,500 7,660 8,064

BEX9060Base 5 Repisas Extraíbles Manteles riel standard730 900 600 47,800 2,500 8,058 8,514

BBA1550 Base Bandejero 730 150 500 8,377 2,000 2,835 2,909

BBA2050 Base Bandejero 730 200 500 8,940 2,000 3,034 3,134

BBA2550 Base Bandejero 730 250 500 11,462 2,000 3,233 3,359

BBA3050 Base Bandejero 730 300 500 12,025 2,000 3,432 3,583

Page 7: Formulas Excel Presupuesto Ml

BBA3550 Base Bandejero 730 350 500 12,588 2,000 3,631 3,808

BBA4050 Base Bandejero 730 400 500 13,151 2,000 3,830 4,032

BBA1555 Base Bandejero 730 150 550 8,921 2,000 2,835 2,909

BBA2055 Base Bandejero 730 200 550 9,515 2,000 3,034 3,134

BBA2555 Base Bandejero 730 250 550 12,283 2,000 3,233 3,359

BBA3055 Base Bandejero 730 300 550 12,876 2,000 3,432 3,583

BBA3555 Base Bandejero 730 350 550 13,470 2,000 3,631 3,808

BBA4055 Base Bandejero 730 400 550 14,064 2,000 3,830 4,032

BBA1560 Base Bandejero 730 150 600 9,465 2,000 2,835 2,909

BBA2060 Base Bandejero 730 200 600 10,090 2,000 3,034 3,134

BBA2560 Base Bandejero 730 250 600 13,103 2,000 3,233 3,359

BBA3060 Base Bandejero 730 300 600 13,727 2,000 3,432 3,583

BBA3560 Base Bandejero 730 350 600 14,352 2,000 3,631 3,808

BBA4060 Base Bandejero 730 400 600 14,977 2,000 3,830 4,032

BBA1565 Base Bandejero 730 150 650 10,009 2,000 2,835 2,909

BBA2065 Base Bandejero 730 200 650 10,665 2,000 3,034 3,134

BBA2565 Base Bandejero 730 250 650 13,923 2,000 3,233 3,359

BBA3065 Base Bandejero 730 300 650 14,578 2,000 3,432 3,583

BBA3565 Base Bandejero 730 350 650 15,234 2,000 3,631 3,808

BBA4065 Base Bandejero 730 400 650 15,889 2,000 3,830 4,032

BBAM1550 Base Bandejero de CHAPA Madera 730 150 500 25,822 2,000

BBAM2050 Base Bandejero de CHAPA Madera 730 200 500 27,969 2,000

BBAM2550 Base Bandejero de CHAPA Madera 730 250 500 37,719 2,000

BBAM3050 Base Bandejero de CHAPA Madera 730 300 500 39,866 2,000

BBAM3550 Base Bandejero de CHAPA Madera 730 350 500 42,013 2,000

BBAM4050 Base Bandejero de CHAPA Madera 730 400 500 44,159 2,000

BBAM1555 Base Bandejero de CHAPA Madera 730 150 550 27,962 2,000

BBAM2055 Base Bandejero de CHAPA Madera 730 200 550 30,232 2,000

BBAM2555 Base Bandejero de CHAPA Madera 730 250 550 40,959 2,000

BBAM3055 Base Bandejero de CHAPA Madera 730 300 550 43,229 2,000

BBAM3555 Base Bandejero de CHAPA Madera 730 350 550 45,499 2,000

BBAM4055 Base Bandejero de CHAPA Madera 730 400 550 47,768 2,000

BBAM1560 Base Bandejero de CHAPA Madera 730 150 600 30,101 2,000

BBAM2060 Base Bandejero de CHAPA Madera 730 200 600 32,494 2,000

BBAM2560 Base Bandejero de CHAPA Madera 730 250 600 44,199 2,000

Page 8: Formulas Excel Presupuesto Ml

BBAM3060 Base Bandejero de CHAPA Madera 730 300 600 46,592 2,000

BBAM3560 Base Bandejero de CHAPA Madera 730 350 600 48,985 2,000

BBAM4060 Base Bandejero de CHAPA Madera 730 400 600 51,378 2,000

BBAM1565 Base Bandejero de CHAPA Madera 730 150 650 32,241 2,000

BBAM2065 Base Bandejero de CHAPA Madera 730 200 650 34,757 2,000

BBAM2565 Base Bandejero de CHAPA Madera 730 250 650 47,439 2,000

BBAM3065 Base Bandejero de CHAPA Madera 730 300 650 49,955 2,000

BBAM3565 Base Bandejero de CHAPA Madera 730 350 650 52,471 2,000

BBAM4065 Base Bandejero de CHAPA Madera 730 400 650 54,987 2,000

BBO732550 Base Botellero 730 250 500 15,965 2,000

BBO1952550 Base Botellero 1950 250 500 38,711 4,800

BBO2152550 Base Botellero 2150 250 500 42,021 4,800

BBO2252550 Base Botellero 2250 250 500 44,349 4,800

BBO732555 Base Botellero 730 250 550 16,439 2,000

BBO1952555 Base Botellero 1950 250 550 39,939 4,800

BBO2152555 Base Botellero 2150 250 550 43,372 4,800

BBO2252555 Base Botellero 2250 250 550 45,761 4,800

BBO732560 Base Botellero 730 250 600 16,913 2,000

BBO1952560 Base Botellero 1950 250 600 41,166 4,800

BBO2152560 Base Botellero 2150 250 600 44,722 4,800

BBO2252560 Base Botellero 2250 250 600 47,173 4,800

BBO732565 Base Botellero 730 250 650 17,387 2,000

BBO1952565 Base Botellero 1950 250 650 42,393 4,800

BBO2152565 Base Botellero 2150 250 650 46,073 4,800

BBO2252565 Base Botellero 2250 250 650 48,586 4,800

BBOM732550 Base Botellero de CHAPA Madera 730 250 500 51,693 2,000

BBOM1952550Base Botellero de CHAPA Madera 1950 250 500 128,631 4,800

BBOM2152550Base Botellero de CHAPA Madera 2150 250 500 139,410 4,800

BBOM2252550Base Botellero de CHAPA Madera 2250 250 500 146,234 4,800

BBOM732555 Base Botellero de CHAPA Madera 730 250 550 53,552 2,000

BBOM1952555Base Botellero de CHAPA Madera 1950 250 550 133,493 4,800

BBOM2152555Base Botellero de CHAPA Madera 2150 250 550 144,765 4,800

BBOM2252555Base Botellero de CHAPA Madera 2250 250 550 151,835 4,800

Page 9: Formulas Excel Presupuesto Ml

BBOM732560 Base Botellero de CHAPA Madera 730 250 600 55,411 2,000

BBOM1952560Base Botellero de CHAPA Madera 1950 250 600 138,356 4,800

BBOM2152560Base Botellero de CHAPA Madera 2150 250 600 150,120 4,800

BBOM2252560Base Botellero de CHAPA Madera 2250 250 600 157,436 4,800

BBOM732565 Base Botellero de CHAPA Madera 730 250 650 57,270 2,000

BBOM1952565Base Botellero de CHAPA Madera 1950 250 650 143,218 4,800

BBOM2152565Base Botellero de CHAPA Madera 2150 250 650 155,475 4,800

BBOM2252565Base Botellero de CHAPA Madera 2250 250 650 163,037 4,800

BT2050 Base Terminal 730 200 500 7,528 2,000

BT2550 Base Terminal 730 250 500 8,311 2,000

BT3050 Base Terminal 730 300 500 9,095 2,000

BT3550 Base Terminal 730 350 500 9,878 2,000

BT2055 Base Terminal 730 200 550 7,963 2,000

BT2555 Base Terminal 730 250 550 8,793 2,000

BT3055 Base Terminal 730 300 550 9,623 2,000

BT3555 Base Terminal 730 350 550 10,453 2,000

BT2060 Base Terminal 730 200 600 8,399 2,000

BT2560 Base Terminal 730 250 600 9,275 2,000

BT3060 Base Terminal 730 300 600 10,151 2,000

BT3560 Base Terminal 730 350 600 11,027 2,000

BT2065 Base Terminal 730 200 650 8,834 2,000

BT2565 Base Terminal 730 250 650 9,757 2,000

BT3065 Base Terminal 730 300 650 10,679 2,000

BT3565 Base Terminal 730 350 650 11,602 2,000

RIEL METABOX

BC4050-RM Base Puerta Cajón-RM 730 400 500 18,236 2,000 4,280 4,482

BC4550-RM Base Puerta Cajón-RM 730 450 500 18,921 2,000 4,496 4,724

BC5050-RM Base Puerta Cajón-RM 730 500 500 19,605 2,000 4,712 4,966

BC5550-RM Base Puerta Cajón-RM 730 550 500 20,290 2,000 4,928 5,208

BC6050-RM Base Puerta Cajón-RM 730 600 500 20,974 2,500 5,144 5,450

BC8050-RM Base Puerta Cajón-RM (2 C) 730 800 500 34,642 2,500 8,560 8,964

BC9050-RM Base Puerta Cajón-RM (2 C) 730 900 500 36,703 2,500 8,992 9,448

BC10050-RM Base Puerta Cajón-RM (2 C) 730 1000 500 38,864 2,500 8,992 9,448

BC4055-RM Base Puerta Cajón-RM 730 400 550 19,018 2,000 4,280 4,482

Page 10: Formulas Excel Presupuesto Ml

BC4555-RM Base Puerta Cajón-RM 730 450 550 19,740 2,000 4,496 4,724

BC5055-RM Base Puerta Cajón-RM 730 500 550 20,461 2,000 4,712 4,966

BC5555-RM Base Puerta Cajón-RM 730 550 550 21,183 2,000 4,928 5,208

BC6055-RM Base Puerta Cajón-RM 730 600 550 21,904 2,500 5,144 5,450

BC8055-RM Base Puerta Cajón-RM (2 C) 730 800 550 36,293 2,500 8,560 8,964

BC9055-RM Base Puerta Cajón-RM (2 C) 730 900 550 38,494 2,500 8,992 9,448

BC10055-RM Base Puerta Cajón-RM (2 C) 730 1000 550 40,796 2,500 8,992 9,448

BC4060-RM Base Puerta Cajón-RM 730 400 600 19,800 2,000 4,280 4,482

BC4560-RM Base Puerta Cajón-RM 730 450 600 20,558 2,000 4,496 4,724

BC5060-RM Base Puerta Cajón-RM 730 500 600 21,317 2,000 4,712 4,966

BC5560-RM Base Puerta Cajón-RM 730 550 600 22,075 2,000 4,928 5,208

BC6060-RM Base Puerta Cajón-RM 730 600 600 22,834 2,500 5,144 5,450

BC8060-RM Base Puerta Cajón-RM (2 C) 730 800 600 37,943 2,500 8,560 8,964

BC9060-RM Base Puerta Cajón-RM (2 C) 730 900 600 40,285 2,500 8,992 9,448

BC10060-RM Base Puerta Cajón-RM (2 C) 730 1000 600 42,728 2,500 8,992 9,448

BC4065-RM Base Puerta Cajón-RM 730 400 650 20,582 2,000 4,280 4,482

BC4565-RM Base Puerta Cajón-RM 730 450 650 21,377 2,000 4,496 4,724

BC5065-RM Base Puerta Cajón-RM 730 500 650 22,173 2,000 4,712 4,966

BC5565-RM Base Puerta Cajón-RM 730 550 650 22,968 2,000 4,928 5,208

BC6065-RM Base Puerta Cajón-RM 730 600 650 23,763 2,500 5,144 5,450

BC8065-RM Base Puerta Cajón-RM (2 C) 730 800 650 39,594 2,500 8,560 8,964

BC9065-RM Base Puerta Cajón-RM (2 C) 730 900 650 42,076 2,500 8,992 9,448

BC10065-RM Base Puerta Cajón-RM (2 C) 730 1000 650 44,660 2,500 8,992 9,448

RIEL TANDEMBOX GRIS

BC4055-RT Base Puerta Cajón-RT 730 400 550 35,201 2,000 4,280 4,482

BC4555-RT Base Puerta Cajón-RT 730 450 550 35,923 2,000 4,496 4,724

BC5055-RT Base Puerta Cajón-RT 730 500 550 36,644 2,000 4,712 4,966

BC5555-RT Base Puerta Cajón-RT 730 550 550 37,366 2,000 4,928 5,208

BC6055-RT Base Puerta Cajón-RT 730 600 550 38,087 2,500 5,144 5,450

BC8055-RT Base Puerta Cajón-RT (2 C) 730 800 550 68,835 2,500 8,560 8,964

BC9055-RT Base Puerta Cajón-RT (2 C) 730 900 550 71,036 2,500 8,992 9,448

BC10055-RT Base Puerta Cajón-RT (2 C) 730 1000 550 73,338 2,500 8,992 9,448

BC4060-RT Base Puerta Cajón-RT 730 400 600 35,977 2,000 4,280 4,482

BC4560-RT Base Puerta Cajón-RT 730 450 600 36,736 2,000 4,496 4,724

BC5060-RT Base Puerta Cajón-RT 730 500 600 37,494 2,000 4,712 4,966

BC5560-RT Base Puerta Cajón-RT 730 550 600 38,253 2,000 4,928 5,208

BC6060-RT Base Puerta Cajón-RT 730 600 600 39,011 2,500 5,144 5,450

Page 11: Formulas Excel Presupuesto Ml

BC8060-RT Base Puerta Cajón-RT (2 C) 730 800 600 70,485 2,500 8,560 8,964

BC9060-RT Base Puerta Cajón-RT (2 C) 730 900 600 72,827 2,500 8,992 9,448

BC10060-RT Base Puerta Cajón-RT (2 C) 730 1000 600 75,270 2,500 8,992 9,448

BC4065-RT Base Puerta Cajón-RT 730 400 650 36,753 2,000 4,280 4,482

BC4565-RT Base Puerta Cajón-RT 730 450 650 37,549 2,000 4,496 4,724

BC5065-RT Base Puerta Cajón-RT 730 500 650 38,344 2,000 4,712 4,966

BC5565-RT Base Puerta Cajón-RT 730 550 650 39,139 2,000 4,928 5,208

BC6065-RT Base Puerta Cajón-RT 730 600 650 39,935 2,500 5,144 5,450

BC8065-RT Base Puerta Cajón-RT (2 C) 730 800 650 72,136 2,500 8,560 8,964

BC9065-RT Base Puerta Cajón-RT (2 C) 730 900 650 74,618 2,500 8,992 9,448

BC10065-RT Base Puerta Cajón-RT (2 C) 730 1000 650 77,202 2,500 8,992 9,448

RIEL TANDEMBOX INTIVO-Blanco o negro

BC4055-RTI Base PueRTIa Cajón-RTI 730 400 550 35,201 2,000 4,280 4,482

BC4555-RTI Base PueRTIa Cajón-RTI 730 450 550 35,923 2,000 4,496 4,724

BC5055-RTI Base PueRTIa Cajón-RTI 730 500 550 36,644 2,000 4,712 4,966

BC5555-RTI Base PueRTIa Cajón-RTI 730 550 550 37,366 2,000 4,928 5,208

BC6055-RTI Base PueRTIa Cajón-RTI 730 600 550 38,087 2,500 5,144 5,450

BC8055-RTI Base PueRTIa Cajón-RTI (2 C) 730 800 550 68,835 2,500 8,560 8,964

BC9055-RTI Base PueRTIa Cajón-RTI (2 C) 730 900 550 71,036 2,500 8,992 9,448

BC10055-RTI Base PueRTIa Cajón-RTI (2 C) 730 1000 550 73,338 2,500 8,992 9,448

BC4060-RTI Base PueRTIa Cajón-RTI 730 400 600 35,977 2,000 4,280 4,482

BC4560-RTI Base PueRTIa Cajón-RTI 730 450 600 36,736 2,000 4,496 4,724

BC5060-RTI Base PueRTIa Cajón-RTI 730 500 600 37,494 2,000 4,712 4,966

BC5560-RTI Base PueRTIa Cajón-RTI 730 550 600 38,253 2,000 4,928 5,208

BC6060-RTI Base PueRTIa Cajón-RTI 730 600 600 39,011 2,500 5,144 5,450

BC8060-RTI Base PueRTIa Cajón-RTI (2 C) 730 800 600 70,485 2,500 8,560 8,964

BC9060-RTI Base PueRTIa Cajón-RTI (2 C) 730 900 600 72,827 2,500 8,992 9,448

BC10060-RTI Base PueRTIa Cajón-RTI (2 C) 730 1000 600 75,270 2,500 8,992 9,448

BC4065-RTI Base PueRTIa Cajón-RTI 730 400 650 36,753 2,000 4,280 4,482

BC4565-RTI Base PueRTIa Cajón-RTI 730 450 650 37,549 2,000 4,496 4,724

BC5065-RTI Base PueRTIa Cajón-RTI 730 500 650 38,344 2,000 4,712 4,966

BC5565-RTI Base PueRTIa Cajón-RTI 730 550 650 39,139 2,000 4,928 5,208

BC6065-RTI Base PueRTIa Cajón-RTI 730 600 650 39,935 2,500 5,144 5,450

BC8065-RTI Base PueRTIa Cajón-RTI (2 C) 730 800 650 72,136 2,500 8,560 8,964

BC9065-RTI Base PueRTIa Cajón-RTI (2 C) 730 900 650 74,618 2,500 8,992 9,448

BC10065-RTI Base PueRTIa Cajón-RTI (2 C) 730 1000 650 77,202 2,500 8,992 9,448

Page 12: Formulas Excel Presupuesto Ml

BMP15050Base Planchar (tolvas 90cm y 1 caj chico de 60cm) sin cub.730 1500 500 51,495 6,000 13,596 14,202

BMP15055Base Planchar (tolvas 90cm y 1 caj chico de 60cm) sin cub.730 1500 550 53,631 6,000 13,596 14,202

BMP15060Base Planchar (tolvas 90cm y 1 caj chico de 60cm) sin cub.730 1500 600 55,767 6,000 13,596 14,202

M3530 Mural 350 300 350 5,799 3,200 2,769 2,844

M3535 Mural 350 350 350 6,249 3,200 2,877 2,965

M3540 Mural 350 400 350 6,699 3,200 2,985 3,086

M3545 Mural 350 450 350 7,149 3,200 3,093 3,207

M3550 Mural 350 500 350 7,599 3,200 3,201 3,328

M3555 Mural 350 550 350 8,049 3,800 3,309 3,449

M3560 Mural 350 600 350 8,500 3,800 5,538 5,688

M3565 Mural 350 650 350 8,950 3,800 5,646 5,809

M3570 Mural 350 700 350 9,400 3,800 5,754 5,930

M3575 Mural 350 750 350 9,850 3,800 5,862 6,051

M3580 Mural 350 800 350 10,300 3,800 5,970 6,172

M3585 Mural 350 850 350 10,750 3,800 6,078 6,293

M3590 Mural 350 900 350 11,200 3,800 6,186 6,414

M3595 Mural 350 950 350 11,751 3,800 6,294 6,535

M35100 Mural 350 1000 350 12,201 3,800 6,402 6,656

M-356060 Mural 350 600 350 13,723 4,600 5,538 5,688

M4530 Mural 450 300 350 8,072 3,200 2,958 3,055

M4535 Mural 450 350 350 8,652 3,200 3,092 3,206

M4540 Mural 450 400 350 9,231 3,200 3,226 3,357

M4545 Mural 450 450 350 9,810 3,200 3,360 3,507

M4550 Mural 450 500 350 10,390 3,200 3,494 3,658

M4555 Mural 450 550 350 10,969 3,200 3,628 3,808

M4560 Mural 450 600 350 11,548 3,800 5,916 6,110

M4565 Mural 450 650 350 12,128 3,800 6,050 6,261

M4570 Mural 450 700 350 12,707 3,800 6,184 6,412

M4575 Mural 450 750 350 13,287 3,800 6,318 6,562

M4580 Mural 450 800 350 13,866 3,800 6,452 6,714

M4585 Mural 450 850 350 14,446 3,800 6,586 6,864

M4590 Mural 450 900 350 15,025 3,800 6,720 7,014

M4595 Mural 450 950 350 15,706 3,800 6,854 7,165

M45100 Mural 450 1000 350 16,285 3,800 6,988 7,316

M-456060 Mural 450 600 350 18,748 4,600 5,916 6,110

M5030 Mural 500 300 350 8,361 3,200 3,053 3,161

M5035 Mural 500 350 350 8,947 3,200 3,200 3,326

M5040 Mural 500 400 350 9,533 3,200 3,347 3,492

Page 13: Formulas Excel Presupuesto Ml

M5045 Mural 500 450 350 10,120 3,200 3,494 3,657

M5050 Mural 500 500 350 10,706 3,200 3,641 3,822

M5055 Mural 500 550 350 11,292 3,200 3,788 3,988

M5060 Mural 500 600 350 11,878 3,800 6,106 6,322

M5065 Mural 500 650 350 12,465 3,800 6,253 6,487

M5070 Mural 500 700 350 13,051 3,800 6,400 6,652

M5075 Mural 500 750 350 13,637 3,800 6,547 6,818

M5080 Mural 500 800 350 14,223 3,800 6,694 6,984

M5085 Mural 500 850 350 14,810 3,800 6,841 7,149

M5090 Mural 500 900 350 15,396 3,800 6,988 7,314

M5095 Mural 500 950 350 16,083 3,800 7,135 7,479

M50100 Mural 500 1000 350 16,669 3,800 7,282 7,644

M-506060 Mural 500 600 350 19,331 4,600 6,106 6,322

M7030 Mural 700 300 350 9,516 3,600 3,432 3,583

M7035 Mural 700 350 350 10,130 3,600 3,631 3,808

M7040 Mural 700 400 350 10,743 3,600 3,830 4,032

M7045 Mural 700 450 350 11,357 3,600 4,029 4,257

M7050 Mural 700 500 350 11,971 3,600 4,228 4,482

M7055 Mural 700 550 350 12,584 3,600 4,427 4,706

M7060 Mural 700 600 350 13,198 4,000 6,864 7,166

M7065 Mural 700 650 350 13,811 4,000 7,063 7,391

M7070 Mural 700 700 350 14,425 4,000 7,262 7,616

M7075 Mural 700 750 350 15,038 4,000 7,461 7,840

M7080 Mural 700 800 350 15,652 4,000 7,660 8,064

M7085 Mural 700 850 350 16,265 4,000 7,859 8,289

M7090 Mural 700 900 350 16,879 4,000 8,058 8,514

M7095 Mural 700 950 350 17,593 4,000 8,257 8,739

M70100 Mural 700 1000 350 18,207 4,000 8,456 8,964

M-706060 Mural 90º 700 600 350 21,662 4,800 6,864 7,166

M9030 Mural 900 300 350 12,367 3,600 3,810 4,005

M9035 Mural 900 350 350 13,123 3,600 4,061 4,289

M9040 Mural 900 400 350 13,880 3,600 4,312 4,573

M9045 Mural 900 450 350 14,637 3,600 4,563 4,857

M9050 Mural 900 500 350 15,393 3,600 4,814 5,141

M9055 Mural 900 550 350 16,150 3,600 5,065 5,425

M9060 Mural 900 600 350 16,906 4,000 7,620 8,010

M9065 Mural 900 650 350 17,663 4,000 7,871 8,294

M9070 Mural 900 700 350 18,419 4,000 8,122 8,578

M9075 Mural 900 750 350 19,176 4,000 8,373 8,862

Page 14: Formulas Excel Presupuesto Ml

M9080 Mural 900 800 350 19,933 4,000 8,624 9,146

M9085 Mural 900 850 350 20,689 4,000 8,875 9,430

M9090 Mural 900 900 350 21,446 4,000 9,126 9,714

M9095 Mural 900 950 350 22,303 4,000 9,377 9,998

M90100 Mural 900 1000 350 23,060 4,000 9,628 10,282

M-906060 Mural 90º 900 600 350 27,852 4,800 7,620 8,010

M10030 Mural 1000 300 350 12,945 3,600 4,845 5,062

M10035 Mural 1000 350 350 13,715 3,600 5,122 5,375

M10040 Mural 1000 400 350 14,485 3,600 5,399 5,688

M10045 Mural 1000 450 350 15,255 3,600 5,676 6,002

M10050 Mural 1000 500 350 16,025 3,600 5,953 6,315

M10055 Mural 1000 550 350 16,796 3,600 6,230 6,629

M10060 Mural 1000 600 350 17,566 4,000 9,690 10,124

M10065 Mural 1000 650 350 18,336 4,000 9,967 10,437

M10070 Mural 1000 700 350 19,106 4,000 10,244 10,750

M10075 Mural 1000 750 350 19,876 4,000 10,521 11,063

M10080 Mural 1000 800 350 20,647 4,000 10,798 11,376

M10085 Mural 1000 850 350 21,417 4,000 11,075 11,690

M10090 Mural 1000 900 350 22,187 4,000 11,352 12,004

M10095 Mural 1000 950 350 23,058 4,000 11,629 12,317

M100100 Mural 1000 1000 350 23,829 4,000 11,906 12,630

M-1006060 Mural 90º 1000 600 350 29,018 4,800 9,690 10,124

MQ1006040 Mural Máquina (no incluye persiana)1000 600 400 19,694 4,000

MQ1009040 Mural Máquina (no incluye persiana)1000 900 400 24,967 4,000

MQ1006045 Mural Máquina (no incluye persiana)1000 600 450 20,903 4,000

MQ1009045 Mural Máquina (no incluye persiana)1000 900 450 26,453 4,000

MQ1006050 Mural Máquina (no incluye persiana)1000 600 500 22,111 4,000

MQ1009050 Mural Máquina (no incluye persiana)1000 900 500 27,939 4,000

MQ1006055 Mural Máquina (no incluye persiana)1000 600 550 23,320 4,000

MQ1009055 Mural Máquina (no incluye persiana)1000 900 550 29,426 4,000

MQ1006060 Mural Máquina (no incluye persiana)1000 600 600 24,528 4,000

MQ1009060 Mural Máquina (no incluye persiana)1000 900 600 30,912 4,000

MBOR3760 Mural Bot. s/Refrigerador 3 corridas 370 600 350 19,637 3,800 ###

MBOR3765 Mural Bot. s/Refrigerador 3 corridas 370 650 350 20,237 3,800 ###

MBOR3770 Mural Bot. s/Refrigerador 3 corridas 370 700 350 22,635 3,800 ###

MBOR3775 Mural Bot. s/Refrigerador 3 corridas 370 750 350 23,234 3,800 ###

MBOR3780 Mural Bot. s/Refrigerador 3 corridas 370 800 350 25,632 3,800 ###

MBOR3785 Mural Bot. s/Refrigerador 3 corridas 370 850 350 26,232 3,800 ###

Page 15: Formulas Excel Presupuesto Ml

MBOR3790 Mural Bot. s/Refrigerador 3 corridas 370 900 350 26,831 3,800 ###

MBOR3795 Mural Bot. s/Refrigerador 3 corridas 370 950 350 29,330 3,800 ###

MBOR37100 Mural Bot. s/Refrigerador 3 corridas 370 1000 350 29,930 3,800 ###

MBORM3760Mural Bot. s/Ref. de CHAPA Madera 3 corridas370 600 350 52,300 3,800

MBORM3765Mural Bot. s/Ref. de CHAPA Madera 3 corridas370 650 350 54,614 3,800

MBORM3770Mural Bot. s/Ref. de CHAPA Madera 3 corridas370 700 350 60,638 3,800

MBORM3775Mural Bot. s/Ref. de CHAPA Madera 3 corridas370 750 350 62,952 3,800

MBORM3780Mural Bot. s/Ref. de CHAPA Madera 3 corridas370 800 350 68,976 3,800

MBORM3785Mural Bot. s/Ref. de CHAPA Madera 3 corridas370 850 350 71,290 3,800

MBORM3790Mural Bot. s/Ref. de CHAPA Madera 3 corridas370 900 350 73,604 3,800

MBORM3795Mural Bot. s/Ref. de CHAPA Madera 3 corridas370 950 350 79,730 3,800

MBORM37100Mural Bot. s/Ref. de CHAPA Madera 3 corridas370 1000 350 82,044 3,800

MBO7025 Mural Bot. 700 250 350 17,842 3,600

MBO9025 Mural Bot. 900 250 350 21,162 3,600

MBO10025 Mural Bot. 1000 250 350 23,872 3,600

MBOM7025 Mural Bot. CHAPA Madera 700 250 350 40,937 3,600

MBOM9025 Mural Bot. CHAPA Madera 900 250 350 49,402 3,600

MBOM10025 Mural Bot. CHAPA Madera 1000 250 350 55,235 3,600

MT7020 Mural Terminal 700 200 300 6,499 3,600

MT7025 Mural Terminal 700 250 300 7,195 3,600

MT7030 Mural Terminal 700 300 300 7,892 3,600

MT7035 Mural Terminal 700 350 300 8,588 3,600

MT9020 Mural Terminal 900 200 300 7,761 3,600

MT9025 Mural Terminal 900 250 300 8,635 3,600

MT9030 Mural Terminal 900 300 300 9,509 3,600

MT9035 Mural Terminal 900 350 300 10,383 3,600

MT10020 Mural Terminal 1000 200 300 8,168 3,600

MT10025 Mural Terminal 1000 250 300 9,077 3,600

MT10030 Mural Terminal 1000 300 300 9,986 3,600

MT10035 Mural Terminal 1000 350 300 10,895 3,600

MTM7020 Mural Terminal CHAPA madera 700 200 300 14,600 3,600

MTM7025 Mural Terminal CHAPA madera 700 250 300 16,571 3,600

MTM7030 Mural Terminal CHAPA madera 700 300 300 18,541 3,600

MTM7035 Mural Terminal CHAPA madera 700 350 300 20,512 3,600

Page 16: Formulas Excel Presupuesto Ml

MTM9020 Mural Terminal CHAPA madera 900 200 300 18,292 3,600

MTM9025 Mural Terminal CHAPA madera 900 250 300 20,838 3,600

MTM9030 Mural Terminal CHAPA madera 900 300 300 23,384 3,600

MTM9035 Mural Terminal CHAPA madera 900 350 300 25,930 3,600

MTM10020 Mural Terminal CHAPA madera 1000 200 300 19,507 3,600

MTM10025 Mural Terminal CHAPA madera 1000 250 300 22,171 3,600

MTM10030 Mural Terminal CHAPA madera 1000 300 300 24,835 3,600

MTM10035 Mural Terminal CHAPA madera 1000 350 300 27,499 3,600

MM7060 Mural Micro 700 600 320 14,393 4,000 5,538 5,688

MM7065 Mural Micro 700 650 320 15,091 4,000 5,646 5,809

MM9060 Mural Micro 900 600 320 15,621 4,000 6,106 6,322

MM9065 Mural Micro 900 650 320 16,346 4,000 6,253 6,487

MM10060 Mural Micro 1000 600 320 16,234 4,000 6,485 6,744

MM10065 Mural Micro 1000 650 320 16,973 4,000 6,658 6,939

HM2006065-PHornoMicro (Puerta sup 1 puerta inf)2000 600 650 43,923 4,800 12,022 12,432

HM2206065-PHornoMicro (Puerta sup 1 puerta inf)2200 600 650 46,294 4,800 12,780 13,276

HM2009065-PHornoMicro (Puerta sup 1 puerta inf)2000 900 650 56,087 5,200 13,708 14,328

HM2209065-PHornoMicro (Puerta sup 1 puerta inf)2200 900 650 58,622 5,200 14,778 15,528

RIEL METABOX

HM2006065-1RMHornoMicro (Puerta sup 1 cajon inf)-RM2000 600 650 56,454 4,800 8,590 9,043

HM2206065-1RMHornoMicro (Puerta sup 1 cajon inf)-RM2200 600 650 58,825 4,800 9,346 9,887

HM1956065-2RMHornoMicro (Puerta sup 2 cajon inf)-RM2000 600 650 66,913 4,800 8,990 9,442

HM2156065-2RMHornoMicro (Puerta sup 2 cajon inf)-RM2200 600 650 69,284 4,800 9,368 9,864

RIEL TANDEMBOX

HM1956065-1RTHornoMicro (Puerta sup 1 cajon inf)-RT2000 600 650 72,641 4,800 8,590 9,043

HM2156065-1RTHornoMicro (Puerta sup 1 cajon inf)-RT2200 600 650 75,012 4,800 9,346 9,887

HM1959065-1RTHornoMicro (Puerta sup 1 cajon inf)-RT2000 900 650 85,759 5,200 10,429 11,113

HM2159065-1RTHornoMicro (Puerta sup 1 cajon inf)-RT2200 900 650 88,293 5,200 11,497 12,313

HM1956065-2RTHornoMicro (Puerta sup 2 cajon inf)-RT2000 600 650 99,287 4,800 8,990 9,442

Page 17: Formulas Excel Presupuesto Ml

HM2156065-2RTHornoMicro (Puerta sup 2 cajon inf)-RT2200 600 650 101,658 4,800 9,368 9,864

HM1959065-2RTHornoMicro (Puerta sup 2 cajon inf)-RT2000 900 650 112,624 5,200 10,928 11,612

HM2159065-2RTHornoMicro (Puerta sup 2 cajon inf)-RT2200 900 650 115,159 5,200 11,328 12,062

D2003050 Despensa 2000 300 500 27,903 4,800 8,750 9,172

D2003550 Despensa 2000 350 500 29,381 4,800 9,291 9,785

D2004050 Despensa 2000 400 500 30,860 4,800 9,832 10,396

D2004550 Despensa 2000 450 500 32,339 4,800 10,373 11,009

D2005050 Despensa 2000 500 500 33,817 4,800 10,914 11,621

D2005550 Despensa 2000 550 500 35,296 4,800 11,455 12,233

D2006050 Despensa 2000 600 500 36,774 4,800 17,500 18,344

D2006550 Despensa 2000 650 500 38,253 4,800 18,041 18,957

D2007050 Despensa 2000 700 500 39,732 5,200 18,582 19,570

D2007550 Despensa 2000 750 500 41,210 5,200 19,123 20,181

D2008050 Despensa 2000 800 500 42,689 5,200 19,664 20,792

D2008550 Despensa 2000 850 500 44,167 5,200 20,205 21,405

D2009050 Despensa 2000 900 500 45,646 5,200 20,746 22,018

D2009550 Despensa 2000 950 500 47,124 5,200 21,287 22,630

D20010050 Despensa 2000 1000 500 48,603 5,200 21,828 23,242

D2003055 Despensa 2000 300 550 29,779 4,800 8,750 9,172

D2003555 Despensa 2000 350 550 31,364 4,800 9,291 9,785

D2004055 Despensa 2000 400 550 32,948 4,800 9,832 10,396

D2004555 Despensa 2000 450 550 34,532 4,800 10,373 11,009

D2005055 Despensa 2000 500 550 36,116 4,800 10,914 11,621

D2005555 Despensa 2000 550 550 37,700 4,800 11,455 12,233

D2006055 Despensa 2000 600 550 39,284 4,800 17,500 18,344

D2006555 Despensa 2000 650 550 40,868 4,800 18,041 18,957

D2007055 Despensa 2000 700 550 42,452 5,200 18,582 19,570

D2007555 Despensa 2000 750 550 44,036 5,200 19,123 20,181

D2008055 Despensa 2000 800 550 45,620 5,200 19,664 20,792

D2008555 Despensa 2000 850 550 47,204 5,200 20,205 21,405

D2009055 Despensa 2000 900 550 48,789 5,200 20,746 22,018

D2009555 Despensa 2000 950 550 50,373 5,200 21,287 22,630

D20010055 Despensa 2000 1000 550 51,957 5,200 21,828 23,242

D2003060 Despensa 2000 300 600 31,656 4,800 8,750 9,172

D2003560 Despensa 2000 350 600 33,346 4,800 9,291 9,785

D2004060 Despensa 2000 400 600 35,035 4,800 9,832 10,396

D2004560 Despensa 2000 450 600 36,725 4,800 10,373 11,009

Page 18: Formulas Excel Presupuesto Ml

D2005060 Despensa 2000 500 600 38,415 4,800 10,914 11,621

D2005560 Despensa 2000 550 600 40,104 4,800 11,455 12,233

D2006060 Despensa 2000 600 600 41,794 4,800 17,500 18,344

D2006560 Despensa 2000 650 600 43,483 4,800 18,041 18,957

D2007060 Despensa 2000 700 600 45,173 5,200 18,582 19,570

D2007560 Despensa 2000 750 600 46,862 5,200 19,123 20,181

D2008060 Despensa 2000 800 600 48,552 5,200 19,664 20,792

D2008560 Despensa 2000 850 600 50,242 5,200 20,205 21,405

D2009060 Despensa 2000 900 600 51,931 5,200 20,746 22,018

D2009560 Despensa 2000 950 600 53,621 5,200 21,287 22,630

D20010060 Despensa 2000 1000 600 55,310 5,200 21,828 23,242

D2003065 Despensa 2000 300 650 33,533 4,800 8,750 9,172

D2003565 Despensa 2000 350 650 35,328 4,800 9,291 9,785

D2004065 Despensa 2000 400 650 37,123 4,800 9,832 10,396

D2004565 Despensa 2000 450 650 38,918 4,800 10,373 11,009

D2005065 Despensa 2000 500 650 40,713 4,800 10,914 11,621

D2005565 Despensa 2000 550 650 42,508 4,800 11,455 12,233

D2006065 Despensa 2000 600 650 44,303 4,800 17,500 18,344

D2006565 Despensa 2000 650 650 46,098 4,800 18,041 18,957

D2007065 Despensa 2000 700 650 47,894 5,200 18,582 19,570

D2007565 Despensa 2000 750 650 49,689 5,200 19,123 20,181

D2008065 Despensa 2000 800 650 51,484 5,200 19,664 20,792

D2008565 Despensa 2000 850 650 53,279 5,200 20,205 21,405

D2009065 Despensa 2000 900 650 55,074 5,200 20,746 22,018

D2009565 Despensa 2000 950 650 56,869 5,200 21,287 22,630

D20010065 Despensa 2000 1000 650 58,664 5,200 21,828 23,242

D2203050 Despensa 2200 300 500 31,358 4,800 9,128 9,594

D2203550 Despensa 2200 350 500 32,913 4,800 9,721 10,266

D2204050 Despensa 2200 400 500 34,569 4,800 10,314 10,937

D2204550 Despensa 2200 450 500 36,225 4,800 10,907 11,609

D2205050 Despensa 2200 500 500 37,880 4,800 11,500 12,280

D2205550 Despensa 2200 550 500 39,536 4,800 12,093 12,952

D2206050 Despensa 2200 600 500 41,191 4,800 18,256 19,188

D2206550 Despensa 2200 650 500 42,847 4,800 18,849 19,860

D2207050 Despensa 2200 700 500 44,502 5,200 19,442 20,532

D2207550 Despensa 2200 750 500 46,158 5,200 20,035 21,203

D2208050 Despensa 2200 800 500 47,814 5,200 20,628 21,874

D2208550 Despensa 2200 850 500 49,469 5,200 21,221 22,546

D2209050 Despensa 2200 900 500 51,125 5,200 21,814 23,218

Page 19: Formulas Excel Presupuesto Ml

D2209550 Despensa 2200 950 500 52,780 5,200 22,407 23,889

D22010050 Despensa 2200 1000 500 54,436 5,200 23,000 24,560

D2203055 Despensa 2200 300 550 33,357 4,800 9,128 9,594

D2203555 Despensa 2200 350 550 35,134 4,800 9,721 10,266

D2204055 Despensa 2200 400 550 36,910 4,800 10,314 10,937

D2204555 Despensa 2200 450 550 38,686 4,800 10,907 11,609

D2205055 Despensa 2200 500 550 40,462 4,800 11,500 12,280

D2205555 Despensa 2200 550 550 42,238 4,800 12,093 12,952

D2206055 Despensa 2200 600 550 44,014 4,800 18,256 19,188

D2206555 Despensa 2200 650 550 45,790 4,800 18,849 19,860

D2207055 Despensa 2200 700 550 47,567 5,200 19,442 20,532

D2207555 Despensa 2200 750 550 49,343 5,200 20,035 21,203

D2208055 Despensa 2200 800 550 51,119 5,200 20,628 21,874

D2208555 Despensa 2200 850 550 52,895 5,200 21,221 22,546

D2209055 Despensa 2200 900 550 54,671 5,200 21,814 23,218

D2209555 Despensa 2200 950 550 56,447 5,200 22,407 23,889

D22010055 Despensa 2200 1000 550 58,224 5,200 23,000 24,560

D2203060 Despensa 2200 300 600 35,457 4,800 9,128 9,594

D2203560 Despensa 2200 350 600 37,354 4,800 9,721 10,266

D2204060 Despensa 2200 400 600 39,250 4,800 10,314 10,937

D2204560 Despensa 2200 450 600 41,147 4,800 10,907 11,609

D2205060 Despensa 2200 500 600 43,044 4,800 11,500 12,280

D2205560 Despensa 2200 550 600 44,941 4,800 12,093 12,952

D2206060 Despensa 2200 600 600 46,837 4,800 18,256 19,188

D2206560 Despensa 2200 650 600 48,734 4,800 18,849 19,860

D2207060 Despensa 2200 700 600 50,631 5,200 19,442 20,532

D2207560 Despensa 2200 750 600 52,528 5,200 20,035 21,203

D2208060 Despensa 2200 800 600 54,424 5,200 20,628 21,874

D2208560 Despensa 2200 850 600 56,321 5,200 21,221 22,546

D2209060 Despensa 2200 900 600 58,218 5,200 21,814 23,218

D2209560 Despensa 2200 950 600 60,114 5,200 22,407 23,889

D22010060 Despensa 2200 1000 600 62,011 5,200 23,000 24,560

D2203065 Despensa 2200 300 650 37,557 4,800 9,128 9,594

D2203565 Despensa 2200 350 650 39,574 4,800 9,721 10,266

D2204065 Despensa 2200 400 650 41,591 4,800 10,314 10,937

D2204565 Despensa 2200 450 650 43,609 4,800 10,907 11,609

Page 20: Formulas Excel Presupuesto Ml

D2205065 Despensa 2200 500 650 45,626 4,800 11,500 12,280

D2205565 Despensa 2200 550 650 47,643 4,800 12,093 12,952

D2206065 Despensa 2200 600 650 49,660 4,800 18,256 19,188

D2206565 Despensa 2200 650 650 51,678 4,800 18,849 19,860

D2207065 Despensa 2200 700 650 53,695 5,200 19,442 20,532

D2207565 Despensa 2200 750 650 55,712 5,200 20,035 21,203

D2208065 Despensa 2200 800 650 57,730 5,200 20,628 21,874

D2208565 Despensa 2200 850 650 59,747 5,200 21,221 22,546

D2209065 Despensa 2200 900 650 61,764 5,200 21,814 23,218

D2209565 Despensa 2200 950 650 63,781 5,200 22,407 23,889

D22010065 Despensa 2200 1000 650 65,799 5,200 23,000 24,560

U2003050 Utilero 2000 300 500 22,114 4,800 8,750 9,172

U2003550 Utilero 2000 350 500 23,144 4,800 9,291 9,785

U2004050 Utilero 2000 400 500 24,173 4,800 9,832 10,396

U2004550 Utilero 2000 450 500 25,203 4,800 10,373 11,009

U2005050 Utilero 2000 500 500 26,232 4,800 10,914 11,621

U2005550 Utilero 2000 550 500 27,262 4,800 11,455 12,233

U2006050 Utilero 2000 600 500 28,291 4,800 11,455 12,233

U2003055 Utilero 2000 300 550 23,684 4,800 8,750 9,172

U2003555 Utilero 2000 350 550 24,774 4,800 9,291 9,785

U2004055 Utilero 2000 400 550 25,864 4,800 9,832 10,396

U2004555 Utilero 2000 450 550 26,953 4,800 10,373 11,009

U2005055 Utilero 2000 500 550 28,043 4,800 10,914 11,621

U2005555 Utilero 2000 550 550 29,133 4,800 11,455 12,233

U2006055 Utilero 2000 600 550 30,223 4,800 11,455 12,233

U2003060 Utilero 2000 300 600 25,254 4,800 8,750 9,172

U2003560 Utilero 2000 350 600 26,404 4,800 9,291 9,785

U2004060 Utilero 2000 400 600 27,554 4,800 9,832 10,396

U2004560 Utilero 2000 450 600 28,704 4,800 10,373 11,009

U2005060 Utilero 2000 500 600 29,854 4,800 10,914 11,621

U2005560 Utilero 2000 550 600 31,004 4,800 11,455 12,233

U2006060 Utilero 2000 600 600 32,154 4,800 11,455 12,233

U2003065 Utilero 2000 300 650 26,823 4,800 8,750 9,172

U2003565 Utilero 2000 350 650 28,034 4,800 9,291 9,785

U2004065 Utilero 2000 400 650 29,244 4,800 9,832 10,396

Page 21: Formulas Excel Presupuesto Ml

U2004565 Utilero 2000 450 650 30,454 4,800 10,373 11,009

U2005065 Utilero 2000 500 650 31,665 4,800 10,914 11,621

U2005565 Utilero 2000 550 650 32,875 4,800 11,455 12,233

U2006065 Utilero 2000 600 650 34,085 4,800 11,455 12,233

U2203050 Utilero 2200 300 500 25,469 4,800 9,128 9,594

U2203550 Utilero 2200 350 500 26,676 4,800 9,721 10,266

U2204050 Utilero 2200 400 500 27,882 4,800 10,314 10,937

U2204550 Utilero 2200 450 500 29,089 4,800 10,907 11,609

U2205050 Utilero 2200 500 500 30,295 4,800 11,500 12,280

U2205550 Utilero 2200 550 500 31,502 4,800 12,093 12,952

U2206050 Utilero 2200 600 500 32,708 4,800 12,093 12,952

U2203055 Utilero 2200 300 550 27,262 4,800 9,128 9,594

U2203555 Utilero 2200 350 550 28,544 4,800 9,721 10,266

U2204055 Utilero 2200 400 550 29,826 4,800 10,314 10,937

U2204555 Utilero 2200 450 550 31,108 4,800 10,907 11,609

U2205055 Utilero 2200 500 550 32,389 4,800 11,500 12,280

U2205555 Utilero 2200 550 550 33,671 4,800 12,093 12,952

U2206055 Utilero 2200 600 550 34,953 4,800 12,093 12,952

U2203060 Utilero 2200 300 600 29,054 4,800 9,128 9,594

U2203560 Utilero 2200 350 600 30,412 4,800 9,721 10,266

U2204060 Utilero 2200 400 600 31,769 4,800 10,314 10,937

U2204560 Utilero 2200 450 600 33,126 4,800 10,907 11,609

U2205060 Utilero 2200 500 600 34,483 4,800 11,500 12,280

U2205560 Utilero 2200 550 600 35,841 4,800 12,093 12,952

U2206060 Utilero 2200 600 600 37,198 4,800 12,093 12,952

U2203065 Utilero 2200 300 650 30,847 4,800 9,128 9,594

U2203565 Utilero 2200 350 650 32,280 4,800 9,721 10,266

U2204065 Utilero 2200 400 650 33,712 4,800 10,314 10,937

U2204565 Utilero 2200 450 650 35,145 4,800 10,907 11,609

U2205065 Utilero 2200 500 650 36,577 4,800 11,500 12,280

U2205565 Utilero 2200 550 650 38,010 4,800 12,093 12,952

U2206065 Utilero 2200 600 650 39,442 4,800 12,093 12,952

CAJON RIEL STANDARD (Vanitorios)

C3050-4C Cajonera 4C 730 300 500 20,507 2,000 2,982 3,133

C3550-4C Cajonera 4C 730 350 500 21,436 2,000 3,231 3,407

C4050-4C Cajonera 4C 730 400 500 22,365 2,000 3,480 3,681

Page 22: Formulas Excel Presupuesto Ml

C4550-4C Cajonera 4C 730 450 500 23,294 2,000 3,729 3,956

C5050-4C Cajonera 4C 730 500 500 24,223 2,000 3,978 4,230

C5550-4C Cajonera 4C 730 550 500 25,152 2,000 4,227 4,504

C6050-4C Cajonera 4C 730 600 500 26,151 2,500 4,476 4,778

C3055-4C Cajonera 4C 730 300 550 21,421 2,000 2,982 3,133

C3555-4C Cajonera 4C 730 350 550 22,408 2,000 3,231 3,407

C4055-4C Cajonera 4C 730 400 550 23,395 2,000 3,480 3,681

C4555-4C Cajonera 4C 730 450 550 24,381 2,000 3,729 3,956

C5055-4C Cajonera 4C 730 500 550 25,368 2,000 3,978 4,230

C5555-4C Cajonera 4C 730 550 550 26,354 2,000 4,227 4,504

C6055-4C Cajonera 4C 730 600 550 27,402 2,500 4,476 4,778

C3060-4C Cajonera 4C 730 300 600 22,336 2,000 2,982 3,133

C3560-4C Cajonera 4C 730 350 600 23,380 2,000 3,231 3,407

C4060-4C Cajonera 4C 730 400 600 24,424 2,000 3,480 3,681

C4560-4C Cajonera 4C 730 450 600 25,469 2,000 3,729 3,956

C5060-4C Cajonera 4C 730 500 600 26,513 2,000 3,978 4,230

C5560-4C Cajonera 4C 730 550 600 27,557 2,000 4,227 4,504

C6060-4C Cajonera 4C 730 600 600 28,653 2,500 4,476 4,778

C3050-3C Cajonera 3C 630 300 500 20,507 2,000 2,982 3,133

C3550-3C Cajonera 3C 630 350 500 21,436 2,000 3,231 3,407

C4050-3C Cajonera 3C 630 400 500 22,365 2,000 3,480 3,681

C4550-3C Cajonera 3C 630 450 500 23,294 2,000 3,729 3,956

C5050-3C Cajonera 3C 630 500 500 24,223 2,000 3,978 4,230

C5550-3C Cajonera 3C 630 550 500 25,152 2,000 4,227 4,504

C6050-3C Cajonera 3C 630 600 500 26,151 2,500 4,476 4,778

C3055-3C Cajonera 3C 630 300 550 21,421 2,000 2,982 3,133

C3555-3C Cajonera 3C 630 350 550 22,408 2,000 3,231 3,407

C4055-3C Cajonera 3C 630 400 550 23,395 2,000 3,480 3,681

C4555-3C Cajonera 3C 630 450 550 24,381 2,000 3,729 3,956

C5055-3C Cajonera 3C 630 500 550 25,368 2,000 3,978 4,230

C5555-3C Cajonera 3C 630 550 550 26,354 2,000 4,227 4,504

C6055-3C Cajonera 3C 630 600 550 27,402 2,500 4,476 4,778

C3060-3C Cajonera 3C 630 300 550 22,336 2,000 2,982 3,133

C3560-3C Cajonera 3C 630 350 550 23,380 2,000 3,231 3,407

C4060-3C Cajonera 3C 630 400 600 24,424 2,000 3,480 3,681

C4560-3C Cajonera 3C 630 450 600 25,469 2,000 3,729 3,956

Page 23: Formulas Excel Presupuesto Ml

C5060-3C Cajonera 3C 630 500 600 26,513 2,000 3,978 4,230

C5560-3C Cajonera 3C 630 550 600 27,557 2,000 4,227 4,504

C6060-3C Cajonera 3C 630 600 600 28,653 2,500 4,476 4,778

C3050-2C Cajonera 2C 430 300 500 20,507 2,000 2,982 3,133

C3550-2C Cajonera 2C 430 350 500 21,436 2,000 3,231 3,407

C4050-2C Cajonera 2C 430 400 500 22,365 2,000 3,480 3,681

C4550-2C Cajonera 2C 430 450 500 23,294 2,000 3,729 3,956

C5050-2C Cajonera 2C 430 500 500 24,223 2,000 3,978 4,230

C5550-2C Cajonera 2C 430 550 500 25,152 2,000 4,227 4,504

C6050-2C Cajonera 2C 430 600 500 26,151 2,500 4,476 4,778

C3055-2C Cajonera 2C 430 300 550 21,421 2,000 2,982 3,133

C3555-2C Cajonera 2C 430 350 550 22,408 2,000 3,231 3,407

C4055-2C Cajonera 2C 430 400 550 23,395 2,000 3,480 3,681

C4555-2C Cajonera 2C 430 450 550 24,381 2,000 3,729 3,956

C5055-2C Cajonera 2C 430 500 550 25,368 2,000 3,978 4,230

C5555-2C Cajonera 2C 430 550 550 26,354 2,000 4,227 4,504

C6055-2C Cajonera 2C 430 600 550 27,402 2,500 4,476 4,778

C3060-2C Cajonera 2C 430 300 550 22,336 2,000 2,982 3,133

C3560-2C Cajonera 2C 430 350 550 23,380 2,000 3,231 3,407

C4060-2C Cajonera 2C 430 400 600 24,424 2,000 3,480 3,681

C4560-2C Cajonera 2C 430 450 600 25,469 2,000 3,729 3,956

C5060-2C Cajonera 2C 430 500 600 26,513 2,000 3,978 4,230

C5560-2C Cajonera 2C 430 550 600 27,557 2,000 4,227 4,504

C6060-2C Cajonera 2C 430 600 600 28,653 2,500 4,476 4,778

CAJONES METABOX

C3050-3RM Cajonera 3RM 730 400 500 27,146 2,000 3,480 3,681

C3550-3RM Cajonera 3RM 730 450 500 27,760 2,000 3,729 3,955

C4050-3RM Cajonera 3RM 730 400 500 27,146 2,000 3,480 3,681

C4550-3RM Cajonera 3RM 730 450 500 27,760 2,000 3,729 3,955

C5050-3RM Cajonera 3RM 730 500 500 28,373 2,000 3,978 4,230

C5550-3RM Cajonera 3RM 730 550 500 28,986 2,000 4,227 4,504

C6050-3RM Cajonera 3RM 730 600 500 29,600 2,500 4,476 4,778

C3055-3RM Cajonera 3RM 630 400 550 27,146 2,000 3,480 3,681

C3555-3RM Cajonera 3RM 630 450 550 27,760 2,000 3,729 3,955

C4055-3RM Cajonera 3RM 630 400 550 27,146 2,000 3,480 3,681

C4555-3RM Cajonera 3RM 630 450 550 27,760 2,000 3,729 3,955

Page 24: Formulas Excel Presupuesto Ml

C5055-3RM Cajonera 3RM 630 500 550 28,373 2,000 3,978 4,230

C5555-3RM Cajonera 3RM 630 550 550 28,986 2,000 4,227 4,504

C6055-3RM Cajonera 3RM 630 600 550 29,600 2,500 4,476 4,778

C3060-2RM Cajonera 2RM 430 400 600 27,146 2,000 3,480 3,681

C3560-2RM Cajonera 2RM 430 450 600 27,760 2,000 3,729 3,955

C4060-2RM Cajonera 2RM 430 400 600 27,146 2,000 3,480 3,681

C4560-2RM Cajonera 2RM 430 450 600 27,760 2,000 3,729 3,955

C5060-2RM Cajonera 2RM 430 500 600 28,373 2,000 3,978 4,230

C5560-2RM Cajonera 2RM 430 550 600 28,986 2,000 4,227 4,504

C6060-2RM Cajonera 2RM 430 600 600 29,600 2,500 4,476 4,778

C4050-4RM Cajonera 4RM 730 400 500 27,146 2,000 3,480 3,681

C4550-4RM Cajonera 4RM 730 450 500 27,760 2,000 3,729 3,955

C5050-4RM Cajonera 4RM 730 500 500 28,373 2,000 3,978 4,230

C5550-4RM Cajonera 4RM 730 550 500 28,986 2,000 4,227 4,504

C6050-4RM Cajonera 4RM 730 600 500 29,600 2,500 4,476 4,778

C6550-4RM Cajonera 4RM 730 650 500 30,214 2,500 4,725 5,052

C7050-4RM Cajonera 4RM 730 700 500 30,828 2,500 4,974 5,327

C7550-4RM Cajonera 4RM 730 750 500 31,442 2,500 5,223 5,601

C8050-4RM Cajonera 4RM 730 800 500 32,056 2,500 5,472 5,875

C8550-4RM Cajonera 4RM 730 850 500 32,670 2,500 5,721 6,149

C9050-4RM Cajonera 4RM 730 900 500 33,284 2,500 5,970 6,423

CMAN8050-RM Cajon Mantel (2sup, 2 inf) RM 730 800 500 42,547 2,500 6,356 6,758

CMAN9050-RM Cajon Mantel (2sup, 2 inf) RM 730 900 500 43,763 2,500 6,836 7,288

C4055-4RM Cajonera 4RM 730 400 550 27,778 2,000 3,480 3,681

C4555-4RM Cajonera 4RM 730 450 550 28,436 2,000 3,729 3,955

C5055-4RM Cajonera 4RM 730 500 550 29,094 2,000 3,978 4,230

C5555-4RM Cajonera 4RM 730 550 550 29,752 2,000 4,227 4,504

C6055-4RM Cajonera 4RM 730 600 550 30,410 2,500 4,476 4,778

C6555-4RM Cajonera 4RM 730 650 550 31,068 2,500 4,725 5,052

C7055-4RM Cajonera 4RM 730 700 550 31,726 2,500 4,974 5,327

C7555-4RM Cajonera 4RM 730 750 550 32,384 2,500 5,223 5,601

C8055-4RM Cajonera 4RM 730 800 550 33,042 2,500 5,472 5,875

C8555-4RM Cajonera 4RM 730 850 550 33,700 2,500 5,721 6,149

C9055-4RM Cajonera 4RM 730 900 550 34,358 2,500 5,970 6,423

CMAN8055-RM Cajon Mantel (2sup, 2 inf) RM 730 800 550 43,599 2,500 6,356 6,758

CMAN9055-RM Cajon Mantel (2sup, 2 inf) RM 730 900 550 44,904 2,500 6,836 7,288

C4060-4RM Cajonera 4RM 730 400 600 28,410 2,000 3,480 3,681

Page 25: Formulas Excel Presupuesto Ml

C4560-4RM Cajonera 4RM 730 450 600 29,113 2,000 3,729 3,955

C5060-4RM Cajonera 4RM 730 500 600 29,816 2,000 3,978 4,230

C5560-4RM Cajonera 4RM 730 550 600 30,518 2,000 4,227 4,504

C6060-4RM Cajonera 4RM 730 600 600 31,221 2,500 4,476 4,778

C6560-4RM Cajonera 4RM 730 650 600 31,924 2,500 4,725 5,052

C7060-4RM Cajonera 4RM 730 700 600 32,627 2,500 4,974 5,327

C7560-4RM Cajonera 4RM 730 750 600 33,330 2,500 5,223 5,601

C8060-4RM Cajonera 4RM 730 800 600 34,033 2,500 5,472 5,875

C8560-4RM Cajonera 4RM 730 850 600 34,736 2,500 5,721 6,149

C9060-4RM Cajonera 4RM 730 900 600 35,439 2,500 5,970 6,423

CMAN8060-RM Cajon Mantel (2sup, 2 inf) RM 730 800 600 44,651 2,500 6,356 6,758

CMAN9060-RM Cajon Mantel (2sup, 2 inf) RM 730 900 600 46,045 2,500 6,836 7,288

C4065-4RM Cajonera 4RM 730 400 650 29,042 2,000 3,480 3,681

C4565-4RM Cajonera 4RM 730 450 650 29,790 2,000 3,729 3,955

C5065-4RM Cajonera 4RM 730 500 650 30,537 2,000 3,978 4,230

C5565-4RM Cajonera 4RM 730 550 650 31,284 2,000 4,227 4,504

C6065-4RM Cajonera 4RM 730 600 650 32,031 2,500 4,476 4,778

C6565-4RM Cajonera 4RM 730 650 650 32,778 2,500 4,725 5,052

C7065-4RM Cajonera 4RM 730 700 650 33,525 2,500 4,974 5,327

C7565-4RM Cajonera 4RM 730 750 650 34,272 2,500 5,223 5,601

C8065-4RM Cajonera 4RM 730 800 650 35,019 2,500 5,472 5,875

C8565-4RM Cajonera 4RM 730 850 650 35,766 2,500 5,721 6,149

C9065-4RM Cajonera 4RM 730 900 650 36,513 2,500 5,970 6,423

CMAN8065-RM Cajon Mantel (2sup, 2 inf) RM 730 800 650 45,703 2,500 6,356 6,758

CMAN9065-RM Cajon Mantel (2sup, 2 inf) RM 730 900 650 47,186 2,500 6,836 7,288

CO6050-3RM Cajon Olla 3C (sup, chico) RM 730 600 500 31,808 2,500 3,954 4,256

CO6550-3RM Cajon Olla 3C (sup, chico) RM 730 650 500 32,382 2,500 4,186 4,513

CO7050-3RM Cajon Olla 3C (sup, chico) RM 730 700 500 32,956 2,500 4,418 4,771

CO6055-3RM Cajon Olla 3C (sup, chico) RM 730 600 550 32,527 2,500 3,954 4,256

CO6555-3RM Cajon Olla 3C (sup, chico) RM 730 650 550 33,138 2,500 4,186 4,513

CO7055-3RM Cajon Olla 3C (sup, chico) RM 730 700 550 33,748 2,500 4,418 4,771

CO6060-3RM Cajon Olla 3C (sup, chico) RM 730 600 600 33,247 2,500 3,954 4,256

CO6560-3RM Cajon Olla 3C (sup, chico) RM 730 650 600 33,894 2,500 4,186 4,513

CO7060-3RM Cajon Olla 3C (sup, chico) RM 730 700 600 34,540 2,500 4,418 4,771

CO6065-3RM Cajon Olla 3C (sup, chico) RM 730 600 650 33,967 2,500 3,954 4,256

CO6565-3RM Cajon Olla 3C (sup, chico) RM 730 650 650 34,650 2,500 4,186 4,513

Page 26: Formulas Excel Presupuesto Ml

CO7065-3RM Cajon Olla 3C (sup, chico) RM 730 700 650 35,333 2,500 4,418 4,771

CO6050-2RM Cajon Olla 2RM 730 600 500 26,185 2,500 3,452 3,754

CO6550-2RM Cajon Olla 2RM 730 650 500 26,668 2,500 3,667 3,995

CO7050-2RM Cajon Olla 2RM 730 700 500 27,152 2,500 3,882 4,236

CO6055-2RM Cajon Olla 2RM 730 600 550 26,814 2,500 3,452 3,754

CO6555-2RM Cajon Olla 2RM 730 650 550 27,325 2,500 3,667 3,995

CO7055-2RM Cajon Olla 2RM 730 700 550 27,836 2,500 3,882 4,236

CO6060-2RM Cajon Olla 2RM 730 600 600 27,443 2,500 3,452 3,754

CO6560-2RM Cajon Olla 2RM 730 650 600 27,982 2,500 3,667 3,995

CO7060-2RM Cajon Olla 2RM 730 700 600 28,521 2,500 3,882 4,236

CO6065-2RM Cajon Olla 2RM 730 600 650 28,072 2,500 3,452 3,754

CO6565-2RM Cajon Olla 2RM 730 650 650 28,639 2,500 3,667 3,995

CO7065-2RM Cajon Olla 2RM 730 700 650 29,206 2,500 3,882 4,236

CAJONES TANDEMBOX

C4050-4RT Cajonera 4RT 730 400 500 79,859 2,000 3,480 3,681

C4550-4RT Cajonera 4RT 730 450 500 80,472 2,000 3,729 3,955

C5050-4RT Cajonera 4RT 730 500 500 81,084 2,000 3,978 4,230

C5550-4RT Cajonera 4RT 730 550 500 81,696 2,000 4,227 4,504

C6050-4RT Cajonera 4RT 730 600 500 82,309 2,500 4,476 4,778

C6550-4RT Cajonera 4RT 730 600 500 82,922 2,500 4,725 5,052

C7050-4RT Cajonera 4RT 730 600 500 83,535 2,500 4,974 5,327

C7550-4RT Cajonera 4RT 730 600 500 84,148 2,500 5,223 5,601

C8050-4RT Cajonera 4RT 730 600 500 84,761 2,500 5,472 5,875

C8550-4RT Cajonera 4RT 730 600 500 85,374 2,500 5,721 6,149

C9050-4RT Cajonera 4RT 730 600 500 85,987 2,500 5,970 6,423

CMAN8050-RT Cajon Mantel (2sup, 2 inf) RT 730 800 500 122,167 2,500 6,356 6,758

CMAN9050-RT Cajon Mantel (2sup, 2 inf) RT 730 900 500 123,383 2,500 6,836 7,288

C4055-4RT Cajonera 4RT 730 400 550 80,462 2,000 3,480 3,681

C4555-4RT Cajonera 4RT 730 450 550 81,119 2,000 3,729 3,955

C5055-4RT Cajonera 4RT 730 500 550 81,776 2,000 3,978 4,230

C5555-4RT Cajonera 4RT 730 550 550 82,433 2,000 4,227 4,504

C6055-4RT Cajonera 4RT 730 600 550 83,090 2,500 4,476 4,778

C6555-4RT Cajonera 4RT 730 600 550 83,747 2,500 4,725 5,052

C7055-4RT Cajonera 4RT 730 600 550 84,404 2,500 4,974 5,327

C7555-4RT Cajonera 4RT 730 600 550 85,061 2,500 5,223 5,601

Page 27: Formulas Excel Presupuesto Ml

C8055-4RT Cajonera 4RT 730 600 550 85,718 2,500 5,472 5,875

C8555-4RT Cajonera 4RT 730 600 550 86,375 2,500 5,721 6,149

C9055-4RT Cajonera 4RT 730 600 550 87,032 2,500 5,970 6,423

CMAN8055-RT Cajon Mantel (2sup, 2 inf) RT 730 800 550 123,219 2,500 6,356 6,758

CMAN9055-RT Cajon Mantel (2sup, 2 inf) RT 730 900 550 124,524 2,500 6,836 7,288

C4060-4RT Cajonera 4RT 730 400 600 81,064 2,000 3,480 3,681

C4560-4RT Cajonera 4RT 730 450 600 81,766 2,000 3,729 3,955

C5060-4RT Cajonera 4RT 730 500 600 82,467 2,000 3,978 4,230

C5560-4RT Cajonera 4RT 730 550 600 83,169 2,000 4,227 4,504

C6060-4RT Cajonera 4RT 730 600 600 83,871 2,500 4,476 4,778

C6560-4RT Cajonera 4RT 730 600 600 84,573 2,500 4,725 5,052

C7060-4RT Cajonera 4RT 730 600 600 85,275 2,500 4,974 5,327

C7560-4RT Cajonera 4RT 730 600 600 85,977 2,500 5,223 5,601

C8060-4RT Cajonera 4RT 730 600 600 86,679 2,500 5,472 5,875

C8560-4RT Cajonera 4RT 730 600 600 87,381 2,500 5,721 6,149

C9060-4RT Cajonera 4RT 730 600 550 88,083 2,500 5,970 6,423

CMAN8060-RT Cajon Mantel (2sup, 2 inf) RT 730 800 600 124,271 2,500 6,356 6,758

CMAN9060-RT Cajon Mantel (2sup, 2 inf) RT 730 900 600 125,665 2,500 6,836 7,288

C4065-4RT Cajonera 4RT 730 400 650 81,667 2,000 3,480 3,681

C4565-4RT Cajonera 4RT 730 450 650 82,413 2,000 3,729 3,955

C5065-4RT Cajonera 4RT 730 500 650 83,159 2,000 3,978 4,230

C5565-4RT Cajonera 4RT 730 550 650 83,906 2,000 4,227 4,504

C6065-4RT Cajonera 4RT 730 600 650 84,652 2,500 4,476 4,778

C6565-4RT Cajonera 4RT 730 650 650 85,398 2,500 4,725 5,052

C7065-4RT Cajonera 4RT 730 650 650 86,144 2,500 4,974 5,327

C7565-4RT Cajonera 4RT 730 650 650 86,890 2,500 5,223 5,601

C8065-4RT Cajonera 4RT 730 650 650 87,636 2,500 5,472 5,875

C8565-4RT Cajonera 4RT 730 650 650 88,382 2,500 5,721 6,149

C9065-4RT Cajonera 4RT 730 650 650 89,128 2,500 5,970 6,423

CMAN8065-RT Cajon Mantel (2sup, 2 inf) RT 730 800 650 125,323 2,500 6,356 6,758

CMAN9065-RT Cajon Mantel (2sup, 2 inf) RT 730 900 650 126,806 2,500 6,836 7,288

CO6050-3RT Cajon Olla 3C (sup, chico) RT 730 600 500 75,179 2,500 3,954 4,256

CO6550-3RT Cajon Olla 3C (sup, chico) RT 730 650 500 75,752 2,500 4,186 4,513

CO7050-3RT Cajon Olla 3C (sup, chico) RT 730 700 500 76,325 2,500 4,418 4,771

CO7550-3RT Cajon Olla 3C (sup, chico) RT 730 750 500 76,897 2,500 4,650 5,028

CO8050-3RT Cajon Olla 3C (sup, chico) RT 730 800 500 77,470 2,500 4,883 5,286

CO8550-3RT Cajon Olla 3C (sup, chico) RT 730 850 500 78,042 2,500 5,115 5,543

CO9050-3RT Cajon Olla 3C (sup, chico) RT 730 900 500 78,615 2,500 5,347 5,801

Page 28: Formulas Excel Presupuesto Ml

CO6055-3RT Cajon Olla 3C (sup, chico) RT 730 600 550 75,877 2,500 3,954 4,256

CO6555-3RT Cajon Olla 3C (sup, chico) RT 730 650 550 76,486 2,500 4,186 4,513

CO7055-3RT Cajon Olla 3C (sup, chico) RT 730 700 550 77,095 2,500 4,418 4,771

CO7555-3RT Cajon Olla 3C (sup, chico) RT 730 750 550 77,703 2,500 4,650 5,028

CO8055-3RT Cajon Olla 3C (sup, chico) RT 730 800 550 78,312 2,500 4,883 5,286

CO8555-3RT Cajon Olla 3C (sup, chico) RT 730 850 550 78,921 2,500 5,115 5,543

CO9055-3RT Cajon Olla 3C (sup, chico) RT 730 900 550 79,530 2,500 5,347 5,801

CO6060-3RT Cajon Olla 3C (sup, chico) RT 730 600 600 76,574 2,500 3,954 4,256

CO6560-3RT Cajon Olla 3C (sup, chico) RT 730 650 600 77,220 2,500 4,186 4,513

CO7060-3RT Cajon Olla 3C (sup, chico) RT 730 700 600 77,865 2,500 4,418 4,771

CO7560-3RT Cajon Olla 3C (sup, chico) RT 730 750 600 78,510 2,500 4,650 5,028

CO8060-3RT Cajon Olla 3C (sup, chico) RT 730 800 600 79,155 2,500 4,883 5,286

CO8560-3RT Cajon Olla 3C (sup, chico) RT 730 850 600 79,800 2,500 5,115 5,543

CO9060-3RT Cajon Olla 3C (sup, chico) RT 730 900 600 80,445 2,500 5,347 5,801

CO6065-3RT Cajon Olla 3C (sup, chico) RT 730 600 650 77,271 2,500 3,954 4,256

CO6565-3RT Cajon Olla 3C (sup, chico) RT 730 650 650 77,954 2,500 4,186 4,513

CO7065-3RT Cajon Olla 3C (sup, chico) RT 730 700 650 78,635 2,500 4,418 4,771

CO7565-3RT Cajon Olla 3C (sup, chico) RT 730 750 650 79,317 2,500 4,650 5,028

CO8065-3RT Cajon Olla 3C (sup, chico) RT 730 800 650 79,998 2,500 4,883 5,286

CO8565-3RT Cajon Olla 3C (sup, chico) RT 730 850 650 80,679 2,500 5,115 5,543

CO9065-3RT Cajon Olla 3C (sup, chico) RT 730 900 650 81,360 2,500 5,347 5,801

CO6050-2RT Cajon Olla 2RT 730 600 500 56,383 2,500 3,452 3,754

CO6550-2RT Cajon Olla 2RT 730 650 500 56,865 2,500 3,667 3,995

CO7050-2RT Cajon Olla 2RT 730 700 500 57,347 2,500 3,882 4,236

CO7550-2RT Cajon Olla 2RT 730 750 500 57,829 2,500 4,097 4,476

CO8050-2RT Cajon Olla 2RT 730 800 500 58,311 2,500 4,312 4,717

CO8550-2RT Cajon Olla 2RT 730 850 500 58,794 2,500 4,527 4,958

CO9050-2RT Cajon Olla 2RT 730 900 500 59,276 2,500 4,742 5,198

CO6055-2RT Cajon Olla 2RT 730 600 550 56,997 2,500 3,452 3,754

CO6555-2RT Cajon Olla 2RT 730 650 550 57,507 2,500 3,667 3,995

CO7055-2RT Cajon Olla 2RT 730 700 550 58,017 2,500 3,882 4,236

CO7555-2RT Cajon Olla 2RT 730 750 550 58,527 2,500 4,097 4,476

CO8055-2RT Cajon Olla 2RT 730 800 550 59,037 2,500 4,312 4,717

CO8555-2RT Cajon Olla 2RT 730 850 550 59,547 2,500 4,527 4,958

CO9055-2RT Cajon Olla 2RT 730 900 550 60,057 2,500 4,742 5,198

Page 29: Formulas Excel Presupuesto Ml

CO6060-2RT Cajon Olla 2RT 730 600 600 57,611 2,500 3,452 3,754

CO6560-2RT Cajon Olla 2RT 730 650 600 58,149 2,500 3,667 3,995

CO7060-2RT Cajon Olla 2RT 730 700 600 58,687 2,500 3,882 4,236

CO7560-2RT Cajon Olla 2RT 730 750 600 59,225 2,500 4,097 4,476

CO8060-2RT Cajon Olla 2RT 730 800 600 59,763 2,500 4,312 4,717

CO8560-2RT Cajon Olla 2RT 730 850 600 60,300 2,500 4,527 4,958

CO9060-2RT Cajon Olla 2RT 730 900 600 60,838 2,500 4,742 5,198

CO6065-2RT Cajon Olla 2RT 730 600 650 58,225 2,500 3,452 3,754

CO6565-2RT Cajon Olla 2RT 730 650 650 58,791 2,500 3,667 3,995

CO7065-2RT Cajon Olla 2RT 730 700 650 59,357 2,500 3,882 4,236

CO7565-2RT Cajon Olla 2RT 730 750 650 59,923 2,500 4,097 4,476

CO8065-2RT Cajon Olla 2RT 730 800 650 60,489 2,500 4,312 4,717

CO8565-2RT Cajon Olla 2RT 730 850 650 61,053 2,500 4,527 4,958

CO9065-2RT Cajon Olla 2RT 730 900 650 61,619 2,500 4,742 5,198

CE-909060-3RT Cajonera rinconera 3 C RT 730 900 600 198,110 3,600 4,860 5,248

CE-10510560-3RT Cajonera rinconera 3 C RT 730 1050 600 205,660 3,600 6,393 6,947

CE-909060-2RTCajonera rinconera 2 Cajón olla RT 730 900 600 147,105 3,600 4,860 5,248

CE-10510560-2RTCajonera rinconera 2 Cajón olla RT 730 1050 600 153,175 3,600 6,393 6,947

CAJONES TANDEMBOX INTIVO

C4050-4RTI Cajonera 4RTI 730 400 500 79,859 2,000 3,480 3,681

C4550-4RTI Cajonera 4RTI 730 450 500 80,472 2,000 3,729 3,955

C5050-4RTI Cajonera 4RTI 730 500 500 81,084 2,000 3,978 4,230

C5550-4RTI Cajonera 4RTI 730 550 500 81,696 2,000 4,227 4,504

C6050-4RTI Cajonera 4RTI 730 600 500 82,309 2,500 4,476 4,778

C6550-4RTI Cajonera 4RTI 730 600 500 82,922 2,500 4,725 5,052

C7050-4RTI Cajonera 4RTI 730 600 500 83,535 2,500 4,974 5,327

C7550-4RTI Cajonera 4RTI 730 600 500 84,148 2,500 5,223 5,601

C8050-4RTI Cajonera 4RTI 730 600 500 84,761 2,500 5,472 5,875

C8550-4RTI Cajonera 4RTI 730 600 500 85,374 2,500 5,721 6,149

C9050-4RTI Cajonera 4RTI 730 600 500 85,987 2,500 5,970 6,423

CMAN8050-RTI Cajon Mantel (2sup, 2 inf) RTI 730 800 500 122,167 2,500 6,356 6,758

CMAN9050-RTI Cajon Mantel (2sup, 2 inf) RTI 730 900 500 123,383 2,500 6,836 7,288

C4055-4RTI Cajonera 4RTI 730 400 550 80,462 2,000 3,480 3,681

C4555-4RTI Cajonera 4RTI 730 450 550 81,119 2,000 3,729 3,955

C5055-4RTI Cajonera 4RTI 730 500 550 81,776 2,000 3,978 4,230

C5555-4RTI Cajonera 4RTI 730 550 550 82,433 2,000 4,227 4,504

Page 30: Formulas Excel Presupuesto Ml

C6055-4RTI Cajonera 4RTI 730 600 550 83,090 2,500 4,476 4,778

C6555-4RTI Cajonera 4RTI 730 600 550 83,747 2,500 4,725 5,052

C7055-4RTI Cajonera 4RTI 730 600 550 84,404 2,500 4,974 5,327

C7555-4RTI Cajonera 4RTI 730 600 550 85,061 2,500 5,223 5,601

C8055-4RTI Cajonera 4RTI 730 600 550 85,718 2,500 5,472 5,875

C8555-4RTI Cajonera 4RTI 730 600 550 86,375 2,500 5,721 6,149

C9055-4RTI Cajonera 4RTI 730 600 550 87,032 2,500 5,970 6,423

CMAN8055-RTI Cajon Mantel (2sup, 2 inf) RTI 730 800 550 123,219 2,500 6,356 6,758

CMAN9055-RTI Cajon Mantel (2sup, 2 inf) RTI 730 900 550 124,524 2,500 6,836 7,288

C4060-4RTI Cajonera 4RTI 730 400 600 81,064 2,000 3,480 3,681

C4560-4RTI Cajonera 4RTI 730 450 600 81,766 2,000 3,729 3,955

C5060-4RTI Cajonera 4RTI 730 500 600 82,467 2,000 3,978 4,230

C5560-4RTI Cajonera 4RTI 730 550 600 83,169 2,000 4,227 4,504

C6060-4RTI Cajonera 4RTI 730 600 600 83,871 2,500 4,476 4,778

C6560-4RTI Cajonera 4RTI 730 600 600 84,573 2,500 4,725 5,052

C7060-4RTI Cajonera 4RTI 730 600 600 85,275 2,500 4,974 5,327

C7560-4RTI Cajonera 4RTI 730 600 600 85,977 2,500 5,223 5,601

C8060-4RTI Cajonera 4RTI 730 600 600 86,679 2,500 5,472 5,875

C8560-4RTI Cajonera 4RTI 730 600 600 87,381 2,500 5,721 6,149

C9060-4RTI Cajonera 4RTI 730 600 550 88,083 2,500 5,970 6,423

CMAN8060-RTI Cajon Mantel (2sup, 2 inf) RTI 730 800 600 124,271 2,500 6,356 6,758

CMAN9060-RTI Cajon Mantel (2sup, 2 inf) RTI 730 900 600 125,665 2,500 6,836 7,288

C4065-4RTI Cajonera 4RTI 730 400 650 81,667 2,000 3,480 3,681

C4565-4RTI Cajonera 4RTI 730 450 650 82,413 2,000 3,729 3,955

C5065-4RTI Cajonera 4RTI 730 500 650 83,159 2,000 3,978 4,230

C5565-4RTI Cajonera 4RTI 730 550 650 83,906 2,000 4,227 4,504

C6065-4RTI Cajonera 4RTI 730 600 650 84,652 2,500 4,476 4,778

C6565-4RTI Cajonera 4RTI 730 650 650 85,398 2,500 4,725 5,052

C7065-4RTI Cajonera 4RTI 730 650 650 86,144 2,500 4,974 5,327

C7565-4RTI Cajonera 4RTI 730 650 650 86,890 2,500 5,223 5,601

C8065-4RTI Cajonera 4RTI 730 650 650 87,636 2,500 5,472 5,875

C8565-4RTI Cajonera 4RTI 730 650 650 88,382 2,500 5,721 6,149

C9065-4RTI Cajonera 4RTI 730 650 650 89,128 2,500 5,970 6,423

CMAN8065-RTI Cajon Mantel (2sup, 2 inf) RTI 730 800 650 125,323 2,500 6,356 6,758

CMAN9065-RTI Cajon Mantel (2sup, 2 inf) RTI 730 900 650 126,806 2,500 6,836 7,288

CO6050-3RTI Cajon Olla 3C (sup, chico) RTI 730 600 500 75,179 2,500 3,954 4,256

CO6550-3RTI Cajon Olla 3C (sup, chico) RTI 730 650 500 75,752 2,500 4,186 4,513

CO7050-3RTI Cajon Olla 3C (sup, chico) RTI 730 700 500 76,325 2,500 4,418 4,771

Page 31: Formulas Excel Presupuesto Ml

CO7550-3RTI Cajon Olla 3C (sup, chico) RTI 730 750 500 76,897 2,500 4,650 5,028

CO8050-3RTI Cajon Olla 3C (sup, chico) RTI 730 800 500 77,470 2,500 4,883 5,286

CO8550-3RTI Cajon Olla 3C (sup, chico) RTI 730 850 500 78,042 2,500 5,115 5,543

CO9050-3RTI Cajon Olla 3C (sup, chico) RTI 730 900 500 78,615 2,500 5,347 5,801

CO6055-3RTI Cajon Olla 3C (sup, chico) RTI 730 600 550 75,877 2,500 3,954 4,256

CO6555-3RTI Cajon Olla 3C (sup, chico) RTI 730 650 550 76,486 2,500 4,186 4,513

CO7055-3RTI Cajon Olla 3C (sup, chico) RTI 730 700 550 77,095 2,500 4,418 4,771

CO7555-3RTI Cajon Olla 3C (sup, chico) RTI 730 750 550 77,703 2,500 4,650 5,028

CO8055-3RTI Cajon Olla 3C (sup, chico) RTI 730 800 550 78,312 2,500 4,883 5,286

CO8555-3RTI Cajon Olla 3C (sup, chico) RTI 730 850 550 78,921 2,500 5,115 5,543

CO9055-3RTI Cajon Olla 3C (sup, chico) RTI 730 900 550 79,530 2,500 5,347 5,801

CO6060-3RTI Cajon Olla 3C (sup, chico) RTI 730 600 600 76,574 2,500 3,954 4,256

CO6560-3RTI Cajon Olla 3C (sup, chico) RTI 730 650 600 77,220 2,500 4,186 4,513

CO7060-3RTI Cajon Olla 3C (sup, chico) RTI 730 700 600 77,865 2,500 4,418 4,771

CO7560-3RTI Cajon Olla 3C (sup, chico) RTI 730 750 600 78,510 2,500 4,650 5,028

CO8060-3RTI Cajon Olla 3C (sup, chico) RTI 730 800 600 79,155 2,500 4,883 5,286

CO8560-3RTI Cajon Olla 3C (sup, chico) RTI 730 850 600 79,800 2,500 5,115 5,543

CO9060-3RTI Cajon Olla 3C (sup, chico) RTI 730 900 600 80,445 2,500 5,347 5,801

CO6065-3RTI Cajon Olla 3C (sup, chico) RTI 730 600 650 77,271 2,500 3,954 4,256

CO6565-3RTI Cajon Olla 3C (sup, chico) RTI 730 650 650 77,954 2,500 4,186 4,513

CO7065-3RTI Cajon Olla 3C (sup, chico) RTI 730 700 650 78,635 2,500 4,418 4,771

CO7565-3RTI Cajon Olla 3C (sup, chico) RTI 730 750 650 79,317 2,500 4,650 5,028

CO8065-3RTI Cajon Olla 3C (sup, chico) RTI 730 800 650 79,998 2,500 4,883 5,286

CO8565-3RTI Cajon Olla 3C (sup, chico) RTI 730 850 650 80,679 2,500 5,115 5,543

CO9065-3RTI Cajon Olla 3C (sup, chico) RTI 730 900 650 81,360 2,500 5,347 5,801

CO6050-2RTI Cajon Olla 2RTI 730 600 500 56,383 2,500 3,452 3,754

CO6550-2RTI Cajon Olla 2RTI 730 650 500 56,865 2,500 3,667 3,995

CO7050-2RTI Cajon Olla 2RTI 730 700 500 57,347 2,500 3,882 4,236

CO7550-2RTI Cajon Olla 2RTI 730 750 500 57,829 2,500 4,097 4,476

CO8050-2RTI Cajon Olla 2RTI 730 800 500 58,311 2,500 4,312 4,717

CO8550-2RTI Cajon Olla 2RTI 730 850 500 58,794 2,500 4,527 4,958

CO9050-2RTI Cajon Olla 2RTI 730 900 500 59,276 2,500 4,742 5,198

CO6055-2RTI Cajon Olla 2RTI 730 600 550 56,997 2,500 3,452 3,754

CO6555-2RTI Cajon Olla 2RTI 730 650 550 57,507 2,500 3,667 3,995

CO7055-2RTI Cajon Olla 2RTI 730 700 550 58,017 2,500 3,882 4,236

CO7555-2RTI Cajon Olla 2RTI 730 750 550 58,527 2,500 4,097 4,476

Page 32: Formulas Excel Presupuesto Ml

CO8055-2RTI Cajon Olla 2RTI 730 800 550 59,037 2,500 4,312 4,717

CO8555-2RTI Cajon Olla 2RTI 730 850 550 59,547 2,500 4,527 4,958

CO9055-2RTI Cajon Olla 2RTI 730 900 550 60,057 2,500 4,742 5,198

CO6060-2RTI Cajon Olla 2RTI 730 600 600 57,611 2,500 3,452 3,754

CO6560-2RTI Cajon Olla 2RTI 730 650 600 58,149 2,500 3,667 3,995

CO7060-2RTI Cajon Olla 2RTI 730 700 600 58,687 2,500 3,882 4,236

CO7560-2RTI Cajon Olla 2RTI 730 750 600 59,225 2,500 4,097 4,476

CO8060-2RTI Cajon Olla 2RTI 730 800 600 59,763 2,500 4,312 4,717

CO8560-2RTI Cajon Olla 2RTI 730 850 600 60,300 2,500 4,527 4,958

CO9060-2RTI Cajon Olla 2RTI 730 900 600 60,838 2,500 4,742 5,198

CO6065-2RTI Cajon Olla 2RTI 730 600 650 58,225 2,500 3,452 3,754

CO6565-2RTI Cajon Olla 2RTI 730 650 650 58,791 2,500 3,667 3,995

CO7065-2RTI Cajon Olla 2RTI 730 700 650 59,357 2,500 3,882 4,236

CO7565-2RTI Cajon Olla 2RTI 730 750 650 59,923 2,500 4,097 4,476

CO8065-2RTI Cajon Olla 2RTI 730 800 650 60,489 2,500 4,312 4,717

CO8565-2RTI Cajon Olla 2RTI 730 850 650 61,053 2,500 4,527 4,958

CO9065-2RTI Cajon Olla 2RTI 730 900 650 61,619 2,500 4,742 5,198

CE-909060-3RTI Cajonera rinconera 3 C RTI 730 900 600 198,110 3,600 4,860 5,248

CE-10510560-3RTCajonera rinconera 3 C RTI 730 1050 600 205,660 3,600 6,393 6,947

CE-909060-2RTICajonera rinconera 2 Cajón olla RTI 730 900 600 147,105 3,600 4,860 5,248

CE-10510560-2RTCajonera rinconera 2 Cajón olla RTI 730 1050 600 153,175 3,600 6,393 6,947

BR/SR100 Banqueta Registrable S/Respaldo 300 1000 450 16,708 1,500

BR/SR110 Banqueta Registrable S/Respaldo 300 1100 450 18,098 1,500

BR/SR120 Banqueta Registrable S/Respaldo 300 1200 450 19,509 1,500

BR/SR130 Banqueta Registrable S/Respaldo 300 1300 450 21,495 1,500

BR/SR140 Banqueta Registrable S/Respaldo 300 1400 450 22,906 1,500

BR/SR150 Banqueta Registrable S/Respaldo 300 1500 450 24,296 1,500

CT3050 Cajon Tolva Riel Telescópico 730 400 500 12,713 2,000 1,742 1,893

CT3550 Cajon Tolva Riel Telescópico 730 450 500 13,347 2,000 1,941 2,118

CT4050 Cajon Tolva Riel Telescópico 730 400 500 13,981 2,000 2,140 2,342

CT4550 Cajon Tolva Riel Telescópico 730 450 500 14,615 2,000 2,339 2,567

CT5050 Cajon Tolva Riel Telescópico 730 500 500 15,249 2,000 2,538 2,792

CT5550 Cajon Tolva Riel Telescópico 730 550 500 15,883 2,000 2,737 3,016

CT3055 Cajon Tolva Riel Telescópico 730 300 550 13,444 2,000 1,742 1,893

Page 33: Formulas Excel Presupuesto Ml

CT3555 Cajon Tolva Riel Telescópico 730 350 550 14,100 2,000 1,941 2,118

CT4055 Cajon Tolva Riel Telescópico 730 400 550 14,756 2,000 2,140 2,342

CT4555 Cajon Tolva Riel Telescópico 730 450 550 15,411 2,000 2,339 2,567

CT5055 Cajon Tolva Riel Telescópico 730 500 550 16,067 2,000 2,538 2,792

CT5555 Cajon Tolva Riel Telescópico 730 550 550 16,723 2,000 2,737 3,016

CT3060 Cajon Tolva Riel Telescópico 730 300 600 14,174 2,000 1,742 1,893

CT3560 Cajon Tolva Riel Telescópico 730 350 600 14,852 2,000 1,941 2,118

CT4060 Cajon Tolva Riel Telescópico 730 400 600 15,530 2,000 2,140 2,342

CT4560 Cajon Tolva Riel Telescópico 730 450 600 16,208 2,000 2,339 2,567

CT5060 Cajon Tolva Riel Telescópico 730 500 600 16,886 2,000 2,538 2,792

CT5560 Cajon Tolva Riel Telescópico 730 550 600 17,564 2,000 2,737 3,016

CUBP Cubierta PostFormada (no metálicos) ml 1000 12,350 3,600

CUBMECubierta Mesa 18mm Enchapada Cedro (con regrueso)m2 1000 1000 33,450 1,000

CUBMDCubierta Mesa Madera Cedro 18mm (con regrueso)m2 1000 1000 66,265 1,000

CCM Cornisa/Cenefa Melamina postf. ml 1000 1,570 1,500

CCF Cornisa/Cenefa Fórmica postf. ml 1000 1,720 1,500

CCT Cornisa/Cenefa Termolam postf. ml 1000 2,150 1,500

CCME Cornisa/cenefa Enchape Madera ml 1000 3,060 1,500

CEMD Cenefa Madera Cedro ml 1000 4,050 1,500

CORMD CORNISA Madera Cedro MOLDURA ml 1000 13,565 1,500

CVM Enchape Costado Vis. Melamina m2 1,000 0

CVF Enchape Costado Visible Formica (no metálicos)m2 5,600 0

CVT Enchape Costado Visible Termolaminadom2 9,220 0

CVL Enchape Costado Visible Lacado m2 13,000 0

CVMD Enchape Costado Visible Chapa Maderam2 16,000 0

COM Costado Melamina 18mm m2 6,963 1,500

COF Costados Formica 18mm 2 cara (2caras)m2 10,582 1,500

COT Costado Termolaminado 18 mm 2 cara (2 caras)m2 20,178 1,500

COL Costado Lacado 18mm 2 cara m2 28,100 1,500

COME Costado Masisa Enchapada Cedro 18mm 2 carasm2 23,700 1,500

COMD Costado Madera Cedro 18 mm m2 54,500 1,500

ZMDF Zocalo MDF Desnudo ml 1,600 1,500

ZM Zocalo Melamina ml 2,400 1,500

ZF Zocalo Formica Simple ml 2,850 1,500

ZFM Zocalo Formica Metálicos ml 6,570 1,500

ZT Zocalo Termolaminado ml 3,600 1,500

ZE Zocalo Enchapado Cedro ml 5,800 1,500

ZA Zocalo Acero ml 12,700 1,500

ADICIONALES

Page 34: Formulas Excel Presupuesto Ml

Rectificación cu 20,000

Interior de módulos melamina almendra (excepto blanco) 8% adicional al costo de los muebles

Interior de módulos melamina unicolor (excepto blanco y almendra) 12% adicional al costo de los muebles

Interior de módulos melamina Madera 16% adicional al costo de los muebles

Si el canto de PVC es MAGIC poner un 5% adicional en el valor de la puerta

Si quieren las puertas con formica por dentro y por fuera poner un 20% adicional al valor de la puerta

Si LAS PUERTAS TERMOLAMINADAS son vidriadas poner un 15% adicional al valor de la puerta, además del vidrio

Page 35: Formulas Excel Presupuesto Ml

MELAMINA FORMICA-excepto metálicos

3,655 3,886 4,035 4,106 4,035 4,106 4,360 4,644 4,930

3,892 4,108 4,283 4,366 4,283 4,366 4,704 5,028 5,286

4,129 4,331 4,530 4,626 4,530 4,626 5,048 5,413 5,643

4,366 4,553 4,778 4,886 4,778 4,886 5,391 5,797 5,999

4,603 4,775 5,025 5,146 5,025 5,146 5,735 6,182 6,355

4,840 4,997 5,273 5,406 5,273 5,406 6,079 6,566 6,711

7,310 7,772 8,070 8,212 8,070 8,212 8,720 9,288 9,860

7,547 7,994 8,318 8,472 8,318 8,472 9,064 9,672 10,216

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

8,021 8,439 8,813 8,992 8,813 8,992 9,752 10,441 10,929

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,495 8,884 9,308 9,512 9,308 9,512 10,439 11,210 11,642

8,732 9,106 9,556 9,772 9,556 9,772 10,782 11,594 11,998

8,969 9,328 9,803 10,032 9,803 10,032 11,126 11,979 12,354

9,206 9,550 10,050 10,292 10,050 10,292 11,470 12,364 12,710

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

3,655 3,886 4,035 4,106 4,035 4,106 4,360 4,644 4,930

3,892 4,108 4,283 4,366 4,283 4,366 4,704 5,028 5,286

4,129 4,331 4,530 4,626 4,530 4,626 5,048 5,413 5,643

4,366 4,553 4,778 4,886 4,778 4,886 5,391 5,797 5,999

4,603 4,775 5,025 5,146 5,025 5,146 5,735 6,182 6,355

4,840 4,997 5,273 5,406 5,273 5,406 6,079 6,566 6,711

7,310 7,772 8,070 8,212 8,070 8,212 8,720 9,288 9,860

7,547 7,994 8,318 8,472 8,318 8,472 9,064 9,672 10,216

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

Recta madera c/PVC 0.45

Recta Blanco canto PVC 2 mm

Recta unicolor canto PVC 2 mm

Recta c/PVC 2mm madera

Recta unicolor canto PVC 2 mm

MAGIC

Recta c/PVC 2mm madera

MAGIC

Recta c/PVC 2mm. Melamil 1 cara unicolor

Recta c/PVC 2mm. Melamil 1 cara diseño

Recta Melamil 1 cara unicolor c/PVC 2mm MAGIC

si el cliente quiere ambas caras enformalitadas sumar un 20% al valor de la puerta

Page 36: Formulas Excel Presupuesto Ml

8,021 8,439 8,813 8,992 8,813 8,992 9,752 10,441 10,929

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,495 8,884 9,308 9,512 9,308 9,512 10,439 11,210 11,642

8,732 9,106 9,556 9,772 9,556 9,772 10,782 11,594 11,998

8,969 9,328 9,803 10,032 9,803 10,032 11,126 11,979 12,354

9,206 9,550 10,050 10,292 10,050 10,292 11,470 12,364 12,710

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

3,655 3,886 4,035 4,106 4,035 4,106 4,360 4,644 4,930

3,892 4,108 4,283 4,366 4,283 4,366 4,704 5,028 5,286

4,129 4,331 4,530 4,626 4,530 4,626 5,048 5,413 5,643

4,366 4,553 4,778 4,886 4,778 4,886 5,391 5,797 5,999

4,603 4,775 5,025 5,146 5,025 5,146 5,735 6,182 6,355

4,840 4,997 5,273 5,406 5,273 5,406 6,079 6,566 6,711

7,310 7,772 8,070 8,212 8,070 8,212 8,720 9,288 9,860

7,547 7,994 8,318 8,472 8,318 8,472 9,064 9,672 10,216

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

8,021 8,439 8,813 8,992 8,813 8,992 9,752 10,441 10,929

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,495 8,884 9,308 9,512 9,308 9,512 10,439 11,210 11,642

8,732 9,106 9,556 9,772 9,556 9,772 10,782 11,594 11,998

8,969 9,328 9,803 10,032 9,803 10,032 11,126 11,979 12,354

9,206 9,550 10,050 10,292 10,050 10,292 11,470 12,364 12,710

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

3,655 3,886 4,035 4,106 4,035 4,106 4,360 4,644 4,930

3,892 4,108 4,283 4,366 4,283 4,366 4,704 5,028 5,286

4,129 4,331 4,530 4,626 4,530 4,626 5,048 5,413 5,643

4,366 4,553 4,778 4,886 4,778 4,886 5,391 5,797 5,999

4,603 4,775 5,025 5,146 5,025 5,146 5,735 6,182 6,355

4,840 4,997 5,273 5,406 5,273 5,406 6,079 6,566 6,711

7,310 7,772 8,070 8,212 8,070 8,212 8,720 9,288 9,860

7,547 7,994 8,318 8,472 8,318 8,472 9,064 9,672 10,216

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

8,021 8,439 8,813 8,992 8,813 8,992 9,752 10,441 10,929

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,495 8,884 9,308 9,512 9,308 9,512 10,439 11,210 11,642

Page 37: Formulas Excel Presupuesto Ml

8,732 9,106 9,556 9,772 9,556 9,772 10,782 11,594 11,998

8,969 9,328 9,803 10,032 9,803 10,032 11,126 11,979 12,354

9,206 9,550 10,050 10,292 10,050 10,292 11,470 12,364 12,710

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

617 869 910 930 910 930 1,113 1,216 1,158

617 869 910 930 910 930 1,113 1,216 1,158

617 869 910 930 910 930 1,113 1,216 1,158

617 869 910 930 910 930 1,113 1,216 1,158

617 869 910 930 910 930 1,113 1,216 1,158

617 869 910 930 910 930 1,113 1,216 1,158

617 869 910 930 910 930 1,113 1,216 1,158

617 869 910 930 910 930 1,113 1,216 1,158

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,732 9,106 9,556 9,772 9,556 9,772 10,782 11,594 11,998

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,732 9,106 9,556 9,772 9,556 9,772 10,782 11,594 11,998

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,732 9,106 9,556 9,772 9,556 9,772 10,782 11,594 11,998

2,945 3,219 3,292 3,326 3,292 3,326 3,328 3,490 3,861

3,182 3,442 3,540 3,586 3,540 3,586 3,672 3,875 4,217

3,419 3,664 3,787 3,846 3,787 3,846 4,016 4,259 4,574

3,655 3,886 4,035 4,106 4,035 4,106 4,360 4,644 4,930

Page 38: Formulas Excel Presupuesto Ml

3,892 4,108 4,283 4,366 4,283 4,366 4,704 5,028 5,286

4,129 4,331 4,530 4,626 4,530 4,626 5,048 5,413 5,643

2,945 3,219 3,292 3,326 3,292 3,326 3,328 3,490 3,861

3,182 3,442 3,540 3,586 3,540 3,586 3,672 3,875 4,217

3,419 3,664 3,787 3,846 3,787 3,846 4,016 4,259 4,574

3,655 3,886 4,035 4,106 4,035 4,106 4,360 4,644 4,930

3,892 4,108 4,283 4,366 4,283 4,366 4,704 5,028 5,286

4,129 4,331 4,530 4,626 4,530 4,626 5,048 5,413 5,643

2,945 3,219 3,292 3,326 3,292 3,326 3,328 3,490 3,861

3,182 3,442 3,540 3,586 3,540 3,586 3,672 3,875 4,217

3,419 3,664 3,787 3,846 3,787 3,846 4,016 4,259 4,574

3,655 3,886 4,035 4,106 4,035 4,106 4,360 4,644 4,930

3,892 4,108 4,283 4,366 4,283 4,366 4,704 5,028 5,286

4,129 4,331 4,530 4,626 4,530 4,626 5,048 5,413 5,643

2,945 3,219 3,292 3,326 3,292 3,326 3,328 3,490 3,861

3,182 3,442 3,540 3,586 3,540 3,586 3,672 3,875 4,217

3,419 3,664 3,787 3,846 3,787 3,846 4,016 4,259 4,574

3,655 3,886 4,035 4,106 4,035 4,106 4,360 4,644 4,930

3,892 4,108 4,283 4,366 4,283 4,366 4,704 5,028 5,286

4,129 4,331 4,530 4,626 4,530 4,626 5,048 5,413 5,643

Page 39: Formulas Excel Presupuesto Ml
Page 40: Formulas Excel Presupuesto Ml

4,579 4,969 5,169 5,265 5,169 5,265 5,921 6,321 6,232

4,833 5,233 5,458 5,566 5,458 5,566 6,332 6,777 6,626

5,087 5,497 5,747 5,867 5,747 5,867 6,743 7,233 7,020

5,341 5,760 6,036 6,168 6,036 6,168 7,154 7,689 7,414

5,595 6,024 6,325 6,469 6,325 6,469 7,565 8,145 7,908

9,158 9,938 10,338 10,530 10,338 10,530 11,842 12,642 12,464

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

4,579 4,969 5,169 5,265 5,169 5,265 5,921 6,321 6,232

Page 41: Formulas Excel Presupuesto Ml

4,833 5,233 5,458 5,566 5,458 5,566 6,332 6,777 6,626

5,087 5,497 5,747 5,867 5,747 5,867 6,743 7,233 7,020

5,341 5,760 6,036 6,168 6,036 6,168 7,154 7,689 7,414

5,595 6,024 6,325 6,469 6,325 6,469 7,565 8,145 7,908

9,158 9,938 10,338 10,530 10,338 10,530 11,842 12,642 12,464

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

4,579 4,969 5,169 5,265 5,169 5,265 5,921 6,321 6,232

4,833 5,233 5,458 5,566 5,458 5,566 6,332 6,777 6,626

5,087 5,497 5,747 5,867 5,747 5,867 6,743 7,233 7,020

5,341 5,760 6,036 6,168 6,036 6,168 7,154 7,689 7,414

5,595 6,024 6,325 6,469 6,325 6,469 7,565 8,145 7,908

9,158 9,938 10,338 10,530 10,338 10,530 11,842 12,642 12,464

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

4,579 4,969 5,169 5,265 5,169 5,265 5,921 6,321 6,232

4,833 5,233 5,458 5,566 5,458 5,566 6,332 6,777 6,626

5,087 5,497 5,747 5,867 5,747 5,867 6,743 7,233 7,020

5,341 5,760 6,036 6,168 6,036 6,168 7,154 7,689 7,414

5,595 6,024 6,325 6,469 6,325 6,469 7,565 8,145 7,908

9,158 9,938 10,338 10,530 10,338 10,530 11,842 12,642 12,464

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

4,579 4,969 5,169 5,265 5,169 5,265 5,921 6,321 6,232

4,833 5,233 5,458 5,566 5,458 5,566 6,332 6,777 6,626

5,087 5,497 5,747 5,867 5,747 5,867 6,743 7,233 7,020

5,341 5,760 6,036 6,168 6,036 6,168 7,154 7,689 7,414

5,595 6,024 6,325 6,469 6,325 6,469 7,565 8,145 7,908

9,158 9,938 10,338 10,530 10,338 10,530 11,842 12,642 12,464

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

4,579 4,969 5,169 5,265 5,169 5,265 5,921 6,321 6,232

4,833 5,233 5,458 5,566 5,458 5,566 6,332 6,777 6,626

5,087 5,497 5,747 5,867 5,747 5,867 6,743 7,233 7,020

5,341 5,760 6,036 6,168 6,036 6,168 7,154 7,689 7,414

5,595 6,024 6,325 6,469 6,325 6,469 7,565 8,145 7,908

Page 42: Formulas Excel Presupuesto Ml

9,158 9,938 10,338 10,530 10,338 10,530 11,842 12,642 12,464

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

4,579 4,969 5,169 5,265 5,169 5,265 5,921 6,321 6,232

4,833 5,233 5,458 5,566 5,458 5,566 6,332 6,777 6,626

5,087 5,497 5,747 5,867 5,747 5,867 6,743 7,233 7,020

5,341 5,760 6,036 6,168 6,036 6,168 7,154 7,689 7,414

5,595 6,024 6,325 6,469 6,325 6,469 7,565 8,145 7,908

9,158 9,938 10,338 10,530 10,338 10,530 11,842 12,642 12,464

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

4,579 4,969 5,169 5,265 5,169 5,265 5,921 6,321 6,232

4,833 5,233 5,458 5,566 5,458 5,566 6,332 6,777 6,626

5,087 5,497 5,747 5,867 5,747 5,867 6,743 7,233 7,020

5,341 5,760 6,036 6,168 6,036 6,168 7,154 7,689 7,414

5,595 6,024 6,325 6,469 6,325 6,469 7,565 8,145 7,908

9,158 9,938 10,338 10,530 10,338 10,530 11,842 12,642 12,464

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

4,579 4,969 5,169 5,265 5,169 5,265 5,921 6,321 6,232

4,833 5,233 5,458 5,566 5,458 5,566 6,332 6,777 6,626

5,087 5,497 5,747 5,867 5,747 5,867 6,743 7,233 7,020

5,341 5,760 6,036 6,168 6,036 6,168 7,154 7,689 7,414

5,595 6,024 6,325 6,469 6,325 6,469 7,565 8,145 7,908

9,158 9,938 10,338 10,530 10,338 10,530 11,842 12,642 12,464

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

4,579 4,969 5,169 5,265 5,169 5,265 5,921 6,321 6,232

4,833 5,233 5,458 5,566 5,458 5,566 6,332 6,777 6,626

5,087 5,497 5,747 5,867 5,747 5,867 6,743 7,233 7,020

5,341 5,760 6,036 6,168 6,036 6,168 7,154 7,689 7,414

5,595 6,024 6,325 6,469 6,325 6,469 7,565 8,145 7,908

9,158 9,938 10,338 10,530 10,338 10,530 11,842 12,642 12,464

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

9,666 10,466 10,916 11,132 10,916 11,132 12,664 13,554 13,252

Page 43: Formulas Excel Presupuesto Ml

14,494 15,228 15,826 16,114 15,826 16,114 17,426 18,540 19,178

14,494 15,228 15,826 16,114 15,826 16,114 17,426 18,540 19,178

14,494 15,228 15,826 16,114 15,826 16,114 17,426 18,540 19,178

2,881 3,061 3,135 3,171 3,135 3,171 3,322 3,473 3,590

3,008 3,193 3,279 3,321 3,279 3,321 3,517 3,689 3,790

3,135 3,324 3,423 3,471 3,423 3,471 3,712 3,906 3,989

3,262 3,455 3,567 3,621 3,567 3,621 3,907 4,123 4,189

3,389 3,587 3,711 3,771 3,711 3,771 4,103 4,340 4,388

3,516 3,718 3,855 3,921 3,855 3,921 4,298 4,556 4,588

5,762 6,122 6,270 6,342 6,270 6,342 6,644 6,946 7,180

5,889 6,254 6,414 6,492 6,414 6,492 6,839 7,162 7,380

6,016 6,386 6,558 6,642 6,558 6,642 7,034 7,378 7,580

6,143 6,517 6,702 6,792 6,702 6,792 7,229 7,595 7,779

6,270 6,648 6,846 6,942 6,846 6,942 7,424 7,812 7,978

6,397 6,779 6,990 7,092 6,990 7,092 7,619 8,029 8,179

6,524 6,910 7,134 7,242 7,134 7,242 7,814 8,246 8,378

6,651 7,042 7,278 7,392 7,278 7,392 8,010 8,463 8,578

6,778 7,174 7,422 7,542 7,422 7,542 8,206 8,680 8,776

5,762 6,122 6,270 6,342 6,270 6,342 6,644 6,946 7,180

3,102 3,297 3,392 3,439 3,392 3,439 3,619 3,807 3,973

3,261 3,454 3,566 3,620 3,566 3,620 3,856 4,072 4,217

3,419 3,612 3,739 3,801 3,739 3,801 4,094 4,337 4,461

3,577 3,769 3,913 3,982 3,913 3,982 4,332 4,602 4,706

3,736 3,926 4,086 4,163 4,086 4,163 4,569 4,867 4,950

3,894 4,083 4,260 4,344 4,260 4,344 4,807 5,132 5,195

6,204 6,594 6,784 6,878 6,784 6,878 7,238 7,614 7,946

6,363 6,751 6,958 7,059 6,958 7,059 7,475 7,879 8,190

6,522 6,908 7,132 7,240 7,132 7,240 7,712 8,144 8,434

6,680 7,066 7,305 7,421 7,305 7,421 7,950 8,409 8,678

6,838 7,224 7,478 7,602 7,478 7,602 8,188 8,674 8,922

6,996 7,381 7,652 7,783 7,652 7,783 8,426 8,939 9,167

7,154 7,538 7,826 7,964 7,826 7,964 8,664 9,204 9,412

7,313 7,695 7,999 8,145 7,999 8,145 8,901 9,469 9,656

7,472 7,852 8,172 8,326 8,172 8,326 9,138 9,734 9,900

6,204 6,594 6,784 6,878 6,784 6,878 7,238 7,614 7,946

3,213 3,415 3,521 3,572 3,521 3,572 3,767 3,974 4,164

3,387 3,585 3,709 3,769 3,709 3,769 4,026 4,263 4,431

3,561 3,755 3,898 3,966 3,898 3,966 4,285 4,552 4,698

Page 44: Formulas Excel Presupuesto Ml

3,735 3,926 4,086 4,163 4,086 4,163 4,543 4,841 4,965

3,909 4,096 4,274 4,360 4,274 4,360 4,802 5,129 5,232

4,083 4,266 4,463 4,557 4,463 4,557 5,061 5,417 5,499

6,426 6,830 7,042 7,144 7,042 7,144 7,534 7,948 8,328

6,600 7,000 7,230 7,341 7,230 7,341 7,793 8,237 8,595

6,774 7,170 7,418 7,538 7,418 7,538 8,052 8,526 8,862

6,948 7,340 7,607 7,735 7,607 7,735 8,311 8,815 9,129

7,122 7,510 7,796 7,932 7,796 7,932 8,570 9,104 9,396

7,296 7,681 7,984 8,129 7,984 8,129 8,828 9,393 9,663

7,470 7,852 8,172 8,326 8,172 8,326 9,086 9,682 9,930

7,644 8,022 8,360 8,523 8,360 8,523 9,345 9,970 10,197

7,818 8,192 8,548 8,720 8,548 8,720 9,604 10,258 10,464

6,426 6,830 7,042 7,144 7,042 7,144 7,534 7,948 8,328

3,655 3,886 4,035 4,106 4,035 4,106 4,360 4,644 4,930

3,892 4,108 4,283 4,366 4,283 4,366 4,704 5,028 5,286

4,129 4,331 4,530 4,626 4,530 4,626 5,048 5,413 5,643

4,366 4,553 4,778 4,886 4,778 4,886 5,391 5,797 5,999

4,603 4,775 5,025 5,146 5,025 5,146 5,735 6,182 6,355

4,840 4,997 5,273 5,406 5,273 5,406 6,079 6,566 6,711

7,310 7,772 8,070 8,212 8,070 8,212 8,720 9,288 9,860

7,547 7,994 8,318 8,472 8,318 8,472 9,064 9,672 10,216

7,784 8,216 8,566 8,732 8,566 8,732 9,408 10,056 10,572

8,021 8,439 8,813 8,992 8,813 8,992 9,752 10,441 10,929

8,258 8,662 9,060 9,252 9,060 9,252 10,096 10,826 11,286

8,495 8,884 9,308 9,512 9,308 9,512 10,439 11,210 11,642

8,732 9,106 9,556 9,772 9,556 9,772 10,782 11,594 11,998

8,969 9,328 9,803 10,032 9,803 10,032 11,126 11,979 12,354

9,206 9,550 10,050 10,292 10,050 10,292 11,470 12,364 12,710

7,310 7,772 8,070 8,212 8,070 8,212 8,720 9,288 9,860

4,099 4,357 4,549 4,641 4,549 4,641 4,953 5,313 5,695

4,398 4,632 4,856 4,963 4,856 4,963 5,382 5,793 6,141

4,698 4,906 5,163 5,286 5,163 5,286 5,811 6,273 6,587

4,997 5,180 5,470 5,608 5,470 5,608 6,239 6,754 7,033

5,297 5,454 5,776 5,930 5,776 5,930 6,668 7,234 7,479

5,596 5,728 6,083 6,253 6,083 6,253 7,097 7,715 7,925

8,198 8,714 9,098 9,282 9,098 9,282 9,906 10,626 11,390

8,497 8,989 9,405 9,604 9,405 9,604 10,335 11,106 11,836

8,796 9,264 9,712 9,926 9,712 9,926 10,764 11,586 12,282

9,096 9,538 10,019 10,249 10,019 10,249 11,193 12,066 12,728

Page 45: Formulas Excel Presupuesto Ml

9,396 9,812 10,326 10,572 10,326 10,572 11,622 12,546 13,174

9,695 10,086 10,633 10,894 10,633 10,894 12,050 13,027 13,620

9,994 10,360 10,940 11,216 10,940 11,216 12,478 13,508 14,066

10,294 10,634 11,246 11,538 11,246 11,538 12,907 13,988 14,512

10,594 10,908 11,552 11,860 11,552 11,860 13,336 14,468 14,958

8,198 8,714 9,098 9,282 9,098 9,282 9,906 10,626 11,390

5,165 5,438 5,651 5,753 5,651 5,753 6,095 6,492 6,923

5,496 5,738 5,988 6,107 5,988 6,107 6,566 7,021 7,414

5,827 6,038 6,324 6,461 6,324 6,461 7,037 7,549 7,904

6,158 6,338 6,660 6,814 6,660 6,814 7,508 8,077 8,395

6,489 6,639 6,997 7,168 6,997 7,168 7,979 8,605 8,885

6,820 6,939 7,333 7,522 7,333 7,522 8,450 9,134 9,376

10,330 10,876 11,302 11,506 11,302 11,506 12,190 12,984 13,846

10,661 11,176 11,639 11,860 11,639 11,860 12,661 13,513 14,337

10,992 11,476 11,976 12,214 11,976 12,214 13,132 14,042 14,828

11,323 11,776 12,312 12,568 12,312 12,568 13,603 14,570 15,318

11,654 12,076 12,648 12,922 12,648 12,922 14,074 15,098 15,808

11,985 12,376 12,984 13,275 12,984 13,275 14,545 15,626 16,299

12,316 12,676 13,320 13,628 13,320 13,628 15,016 16,154 16,790

12,647 12,977 13,657 13,982 13,657 13,982 15,487 16,682 17,280

12,978 13,278 13,994 14,336 13,994 14,336 15,958 17,210 17,770

10,330 10,876 11,302 11,506 11,302 11,506 12,190 12,984 13,846

Page 46: Formulas Excel Presupuesto Ml
Page 47: Formulas Excel Presupuesto Ml

5,762 6,122 6,270 6,342 6,270 6,342 6,644 6,946 7,180

5,889 6,254 6,414 6,492 6,414 6,492 6,839 7,162 7,380

6,426 6,830 7,042 7,144 7,042 7,144 7,534 7,948 8,328

6,600 7,000 7,230 7,341 7,230 7,341 7,793 8,237 8,595

6,868 7,301 7,556 7,678 7,556 7,678 8,127 8,618 9,094

7,074 7,497 7,774 7,907 7,774 7,907 8,429 8,955 9,406

12,630 13,424 13,826 14,022 13,826 14,022 14,772 15,562 16,274

13,514 14,366 14,854 15,090 14,854 15,090 15,958 16,902 17,806

14,624 15,390 15,998 16,290 15,998 16,290 17,750 18,886 19,342

15,886 16,644 17,382 17,736 17,382 17,736 19,446 20,798 21,410

9,260 9,929 10,376 10,589 10,376 10,589 11,655 12,512 12,966

10,148 10,871 11,404 11,659 11,404 11,659 12,841 13,850 14,496

9,661 10,435 10,882 11,095 10,882 11,095 12,514 13,394 13,391

10,103 10,907 11,396 11,631 11,396 11,631 13,108 14,062 14,157

9,260 9,929 10,376 10,589 10,376 10,589 11,655 12,512 12,966

10,148 10,871 11,404 11,659 11,404 11,659 12,841 13,850 14,496

11,441 12,048 12,722 13,046 12,722 13,046 14,949 16,184 16,307

12,703 13,302 14,106 14,490 14,106 14,490 16,645 18,098 18,375

9,661 10,435 10,882 11,095 10,882 11,095 12,514 13,394 13,391

Page 48: Formulas Excel Presupuesto Ml

10,103 10,907 11,396 11,631 11,396 11,631 13,108 14,062 14,157

11,941 12,793 13,466 13,789 13,466 13,789 16,148 17,425 16,995

12,413 13,264 13,984 14,330 13,984 14,330 16,760 18,118 17,784

9,374 9,913 10,329 10,527 10,329 10,527 11,196 11,973 12,810

10,020 10,500 10,987 11,219 10,987 11,219 12,117 13,005 13,768

10,666 11,088 11,645 11,911 11,645 11,911 13,039 14,038 14,728

11,312 11,675 12,303 12,604 12,303 12,604 13,959 15,070 15,686

11,959 12,262 12,960 13,296 12,960 13,296 14,881 16,103 16,645

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

18,748 19,826 20,658 21,054 20,658 21,054 22,392 23,946 25,620

19,394 20,413 21,316 21,746 21,316 21,746 23,313 24,978 26,578

20,040 21,000 21,974 22,438 21,974 22,438 24,234 26,010 27,536

20,686 21,588 22,632 23,130 22,632 23,130 25,156 27,043 28,496

21,332 22,176 23,290 23,822 23,290 23,822 26,078 28,076 29,456

21,978 22,763 23,948 24,515 23,948 24,515 26,998 29,108 30,414

22,624 23,350 24,606 25,208 24,606 25,208 27,918 30,140 31,372

23,271 23,937 25,263 25,900 25,263 25,900 28,840 31,173 32,331

23,918 24,524 25,920 26,592 25,920 26,592 29,762 32,206 33,290

9,374 9,913 10,329 10,527 10,329 10,527 11,196 11,973 12,810

10,020 10,500 10,987 11,219 10,987 11,219 12,117 13,005 13,768

10,666 11,088 11,645 11,911 11,645 11,911 13,039 14,038 14,728

11,312 11,675 12,303 12,604 12,303 12,604 13,959 15,070 15,686

11,959 12,262 12,960 13,296 12,960 13,296 14,881 16,103 16,645

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

18,748 19,826 20,658 21,054 20,658 21,054 22,392 23,946 25,620

19,394 20,413 21,316 21,746 21,316 21,746 23,313 24,978 26,578

20,040 21,000 21,974 22,438 21,974 22,438 24,234 26,010 27,536

20,686 21,588 22,632 23,130 22,632 23,130 25,156 27,043 28,496

21,332 22,176 23,290 23,822 23,290 23,822 26,078 28,076 29,456

21,978 22,763 23,948 24,515 23,948 24,515 26,998 29,108 30,414

22,624 23,350 24,606 25,208 24,606 25,208 27,918 30,140 31,372

23,271 23,937 25,263 25,900 25,263 25,900 28,840 31,173 32,331

23,918 24,524 25,920 26,592 25,920 26,592 29,762 32,206 33,290

9,374 9,913 10,329 10,527 10,329 10,527 11,196 11,973 12,810

10,020 10,500 10,987 11,219 10,987 11,219 12,117 13,005 13,768

10,666 11,088 11,645 11,911 11,645 11,911 13,039 14,038 14,728

11,312 11,675 12,303 12,604 12,303 12,604 13,959 15,070 15,686

Page 49: Formulas Excel Presupuesto Ml

11,959 12,262 12,960 13,296 12,960 13,296 14,881 16,103 16,645

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

18,748 19,826 20,658 21,054 20,658 21,054 22,392 23,946 25,620

19,394 20,413 21,316 21,746 21,316 21,746 23,313 24,978 26,578

20,040 21,000 21,974 22,438 21,974 22,438 24,234 26,010 27,536

20,686 21,588 22,632 23,130 22,632 23,130 25,156 27,043 28,496

21,332 22,176 23,290 23,822 23,290 23,822 26,078 28,076 29,456

21,978 22,763 23,948 24,515 23,948 24,515 26,998 29,108 30,414

22,624 23,350 24,606 25,208 24,606 25,208 27,918 30,140 31,372

23,271 23,937 25,263 25,900 25,263 25,900 28,840 31,173 32,331

23,918 24,524 25,920 26,592 25,920 26,592 29,762 32,206 33,290

9,374 9,913 10,329 10,527 10,329 10,527 11,196 11,973 12,810

10,020 10,500 10,987 11,219 10,987 11,219 12,117 13,005 13,768

10,666 11,088 11,645 11,911 11,645 11,911 13,039 14,038 14,728

11,312 11,675 12,303 12,604 12,303 12,604 13,959 15,070 15,686

11,959 12,262 12,960 13,296 12,960 13,296 14,881 16,103 16,645

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

18,748 19,826 20,658 21,054 20,658 21,054 22,392 23,946 25,620

19,394 20,413 21,316 21,746 21,316 21,746 23,313 24,978 26,578

20,040 21,000 21,974 22,438 21,974 22,438 24,234 26,010 27,536

20,686 21,588 22,632 23,130 22,632 23,130 25,156 27,043 28,496

21,332 22,176 23,290 23,822 23,290 23,822 26,078 28,076 29,456

21,978 22,763 23,948 24,515 23,948 24,515 26,998 29,108 30,414

22,624 23,350 24,606 25,208 24,606 25,208 27,918 30,140 31,372

23,271 23,937 25,263 25,900 25,263 25,900 28,840 31,173 32,331

23,918 24,524 25,920 26,592 25,920 26,592 29,762 32,206 33,290

9,818 10,384 10,843 11,062 10,843 11,062 11,789 12,642 13,575

10,526 11,024 11,560 11,816 11,560 11,816 12,795 13,770 14,623

11,235 11,663 12,278 12,571 12,278 12,571 13,802 14,898 15,672

11,943 12,302 12,995 13,326 12,995 13,326 14,807 16,027 16,720

12,653 12,941 13,711 14,080 13,711 14,080 15,814 17,155 17,769

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

19,636 20,768 21,686 22,124 21,686 22,124 23,578 25,284 27,150

20,344 21,408 22,403 22,878 22,403 22,878 24,584 26,412 28,198

21,052 22,048 23,120 23,632 23,120 23,632 25,590 27,540 29,246

21,761 22,687 23,838 24,387 23,838 24,387 26,597 28,668 30,295

22,470 23,326 24,556 25,142 24,556 25,142 27,604 29,796 31,344

23,178 23,965 25,273 25,897 25,273 25,897 28,609 30,925 32,392

23,886 24,604 25,990 26,652 25,990 26,652 29,614 32,054 33,440

Page 50: Formulas Excel Presupuesto Ml

24,596 25,243 26,706 27,406 26,706 27,406 30,621 33,182 34,489

25,306 25,882 27,422 28,160 27,422 28,160 31,628 34,310 35,538

9,818 10,384 10,843 11,062 10,843 11,062 11,789 12,642 13,575

10,526 11,024 11,560 11,816 11,560 11,816 12,795 13,770 14,623

11,235 11,663 12,278 12,571 12,278 12,571 13,802 14,898 15,672

11,943 12,302 12,995 13,326 12,995 13,326 14,807 16,027 16,720

12,653 12,941 13,711 14,080 13,711 14,080 15,814 17,155 17,769

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

19,636 20,768 21,686 22,124 21,686 22,124 23,578 25,284 27,150

20,344 21,408 22,403 22,878 22,403 22,878 24,584 26,412 28,198

21,052 22,048 23,120 23,632 23,120 23,632 25,590 27,540 29,246

21,761 22,687 23,838 24,387 23,838 24,387 26,597 28,668 30,295

22,470 23,326 24,556 25,142 24,556 25,142 27,604 29,796 31,344

23,178 23,965 25,273 25,897 25,273 25,897 28,609 30,925 32,392

23,886 24,604 25,990 26,652 25,990 26,652 29,614 32,054 33,440

24,596 25,243 26,706 27,406 26,706 27,406 30,621 33,182 34,489

25,306 25,882 27,422 28,160 27,422 28,160 31,628 34,310 35,538

9,818 10,384 10,843 11,062 10,843 11,062 11,789 12,642 13,575

10,526 11,024 11,560 11,816 11,560 11,816 12,795 13,770 14,623

11,235 11,663 12,278 12,571 12,278 12,571 13,802 14,898 15,672

11,943 12,302 12,995 13,326 12,995 13,326 14,807 16,027 16,720

12,653 12,941 13,711 14,080 13,711 14,080 15,814 17,155 17,769

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

19,636 20,768 21,686 22,124 21,686 22,124 23,578 25,284 27,150

20,344 21,408 22,403 22,878 22,403 22,878 24,584 26,412 28,198

21,052 22,048 23,120 23,632 23,120 23,632 25,590 27,540 29,246

21,761 22,687 23,838 24,387 23,838 24,387 26,597 28,668 30,295

22,470 23,326 24,556 25,142 24,556 25,142 27,604 29,796 31,344

23,178 23,965 25,273 25,897 25,273 25,897 28,609 30,925 32,392

23,886 24,604 25,990 26,652 25,990 26,652 29,614 32,054 33,440

24,596 25,243 26,706 27,406 26,706 27,406 30,621 33,182 34,489

25,306 25,882 27,422 28,160 27,422 28,160 31,628 34,310 35,538

9,818 10,384 10,843 11,062 10,843 11,062 11,789 12,642 13,575

10,526 11,024 11,560 11,816 11,560 11,816 12,795 13,770 14,623

11,235 11,663 12,278 12,571 12,278 12,571 13,802 14,898 15,672

11,943 12,302 12,995 13,326 12,995 13,326 14,807 16,027 16,720

Page 51: Formulas Excel Presupuesto Ml

12,653 12,941 13,711 14,080 13,711 14,080 15,814 17,155 17,769

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

19,636 20,768 21,686 22,124 21,686 22,124 23,578 25,284 27,150

20,344 21,408 22,403 22,878 22,403 22,878 24,584 26,412 28,198

21,052 22,048 23,120 23,632 23,120 23,632 25,590 27,540 29,246

21,761 22,687 23,838 24,387 23,838 24,387 26,597 28,668 30,295

22,470 23,326 24,556 25,142 24,556 25,142 27,604 29,796 31,344

23,178 23,965 25,273 25,897 25,273 25,897 28,609 30,925 32,392

23,886 24,604 25,990 26,652 25,990 26,652 29,614 32,054 33,440

24,596 25,243 26,706 27,406 26,706 27,406 30,621 33,182 34,489

25,306 25,882 27,422 28,160 27,422 28,160 31,628 34,310 35,538

9,374 9,913 10,329 10,527 10,329 10,527 11,196 11,973 12,810

10,020 10,500 10,987 11,219 10,987 11,219 12,117 13,005 13,768

10,666 11,088 11,645 11,911 11,645 11,911 13,039 14,038 14,728

11,312 11,675 12,303 12,604 12,303 12,604 13,959 15,070 15,686

11,959 12,262 12,960 13,296 12,960 13,296 14,881 16,103 16,645

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

9,374 9,913 10,329 10,527 10,329 10,527 11,196 11,973 12,810

10,020 10,500 10,987 11,219 10,987 11,219 12,117 13,005 13,768

10,666 11,088 11,645 11,911 11,645 11,911 13,039 14,038 14,728

11,312 11,675 12,303 12,604 12,303 12,604 13,959 15,070 15,686

11,959 12,262 12,960 13,296 12,960 13,296 14,881 16,103 16,645

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

9,374 9,913 10,329 10,527 10,329 10,527 11,196 11,973 12,810

10,020 10,500 10,987 11,219 10,987 11,219 12,117 13,005 13,768

10,666 11,088 11,645 11,911 11,645 11,911 13,039 14,038 14,728

11,312 11,675 12,303 12,604 12,303 12,604 13,959 15,070 15,686

11,959 12,262 12,960 13,296 12,960 13,296 14,881 16,103 16,645

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

9,374 9,913 10,329 10,527 10,329 10,527 11,196 11,973 12,810

10,020 10,500 10,987 11,219 10,987 11,219 12,117 13,005 13,768

10,666 11,088 11,645 11,911 11,645 11,911 13,039 14,038 14,728

Page 52: Formulas Excel Presupuesto Ml

11,312 11,675 12,303 12,604 12,303 12,604 13,959 15,070 15,686

11,959 12,262 12,960 13,296 12,960 13,296 14,881 16,103 16,645

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

12,605 12,849 13,619 13,988 13,619 13,988 15,802 17,135 17,603

9,818 10,384 10,843 11,062 10,843 11,062 11,789 12,642 13,575

10,526 11,024 11,560 11,816 11,560 11,816 12,795 13,770 14,623

11,235 11,663 12,278 12,571 12,278 12,571 13,802 14,898 15,672

11,943 12,302 12,995 13,326 12,995 13,326 14,807 16,027 16,720

12,653 12,941 13,711 14,080 13,711 14,080 15,814 17,155 17,769

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

9,818 10,384 10,843 11,062 10,843 11,062 11,789 12,642 13,575

10,526 11,024 11,560 11,816 11,560 11,816 12,795 13,770 14,623

11,235 11,663 12,278 12,571 12,278 12,571 13,802 14,898 15,672

11,943 12,302 12,995 13,326 12,995 13,326 14,807 16,027 16,720

12,653 12,941 13,711 14,080 13,711 14,080 15,814 17,155 17,769

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

9,818 10,384 10,843 11,062 10,843 11,062 11,789 12,642 13,575

10,526 11,024 11,560 11,816 11,560 11,816 12,795 13,770 14,623

11,235 11,663 12,278 12,571 12,278 12,571 13,802 14,898 15,672

11,943 12,302 12,995 13,326 12,995 13,326 14,807 16,027 16,720

12,653 12,941 13,711 14,080 13,711 14,080 15,814 17,155 17,769

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

9,818 10,384 10,843 11,062 10,843 11,062 11,789 12,642 13,575

10,526 11,024 11,560 11,816 11,560 11,816 12,795 13,770 14,623

11,235 11,663 12,278 12,571 12,278 12,571 13,802 14,898 15,672

11,943 12,302 12,995 13,326 12,995 13,326 14,807 16,027 16,720

12,653 12,941 13,711 14,080 13,711 14,080 15,814 17,155 17,769

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

13,361 13,580 14,429 14,835 14,429 14,835 16,820 18,284 18,817

3,206 3,830 3,976 4,045 3,976 4,045 4,599 4,944 4,912

3,492 4,172 4,342 4,423 4,342 4,423 5,104 5,498 5,397

3,778 4,513 4,708 4,801 4,708 4,801 5,608 6,052 5,882

Page 53: Formulas Excel Presupuesto Ml

4,064 4,855 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 5,196 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 5,538 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,922 5,879 6,172 6,312 6,172 6,312 7,626 8,268 7,822

3,206 3,830 3,976 4,045 3,976 4,045 4,599 4,944 4,912

3,492 4,172 4,342 4,423 4,342 4,423 5,104 5,498 5,397

3,778 4,513 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,855 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 5,196 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 5,538 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,922 5,879 6,172 6,312 6,172 6,312 7,626 8,268 7,822

3,206 3,830 3,976 4,045 3,976 4,045 4,599 4,944 4,912

3,492 4,172 4,342 4,423 4,342 4,423 5,104 5,498 5,397

3,778 4,513 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,855 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 5,196 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 5,538 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,922 5,879 6,172 6,312 6,172 6,312 7,626 8,268 7,822

3,206 3,830 3,976 4,045 3,976 4,045 4,599 4,944 4,912

3,492 4,172 4,342 4,423 4,342 4,423 5,104 5,498 5,397

3,778 4,513 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,855 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 5,196 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 5,538 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,922 5,879 6,172 6,312 6,172 6,312 7,626 8,268 7,822

3,206 3,830 3,976 4,045 3,976 4,045 4,599 4,944 4,912

3,492 4,172 4,342 4,423 4,342 4,423 5,104 5,498 5,397

3,778 4,513 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,855 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 5,196 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 5,538 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,922 5,879 6,172 6,312 6,172 6,312 7,626 8,268 7,822

3,206 3,830 3,976 4,045 3,976 4,045 4,599 4,944 4,912

3,492 4,172 4,342 4,423 4,342 4,423 5,104 5,498 5,397

3,778 4,513 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,855 5,074 5,179 5,074 5,179 6,113 6,606 6,367

Page 54: Formulas Excel Presupuesto Ml

4,350 5,196 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 5,538 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,922 5,879 6,172 6,312 6,172 6,312 7,626 8,268 7,822

3,206 3,830 3,976 4,045 3,976 4,045 4,599 4,944 4,912

3,492 4,172 4,342 4,423 4,342 4,423 5,104 5,498 5,397

3,778 4,513 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,855 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 5,196 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 5,538 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,922 5,879 6,172 6,312 6,172 6,312 7,626 8,268 7,822

3,206 3,830 3,976 4,045 3,976 4,045 4,599 4,944 4,912

3,492 4,172 4,342 4,423 4,342 4,423 5,104 5,498 5,397

3,778 4,513 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,855 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 5,196 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 5,538 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,922 5,879 6,172 6,312 6,172 6,312 7,626 8,268 7,822

3,206 3,830 3,976 4,045 3,976 4,045 4,599 4,944 4,912

3,492 4,172 4,342 4,423 4,342 4,423 5,104 5,498 5,397

3,778 4,513 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,855 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 5,196 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 5,538 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,922 5,879 6,172 6,312 6,172 6,312 7,626 8,268 7,822

0

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

Page 55: Formulas Excel Presupuesto Ml

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

Page 56: Formulas Excel Presupuesto Ml

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

Page 57: Formulas Excel Presupuesto Ml

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

Page 58: Formulas Excel Presupuesto Ml

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

5,209 6,051 6,428 6,607 6,428 6,607 7,995 8,750 8,183

5,478 6,356 6,757 6,949 6,757 6,949 8,454 9,257 8,618

5,748 6,660 7,087 7,291 7,087 7,291 8,914 9,763 9,053

6,018 6,965 7,417 7,633 7,417 7,633 9,373 10,270 9,488

Page 59: Formulas Excel Presupuesto Ml

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

5,209 6,051 6,428 6,607 6,428 6,607 7,995 8,750 8,183

5,478 6,356 6,757 6,949 6,757 6,949 8,454 9,257 8,618

5,748 6,660 7,087 7,291 7,087 7,291 8,914 9,763 9,053

6,018 6,965 7,417 7,633 7,417 7,633 9,373 10,270 9,488

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

5,209 6,051 6,428 6,607 6,428 6,607 7,995 8,750 8,183

5,478 6,356 6,757 6,949 6,757 6,949 8,454 9,257 8,618

5,748 6,660 7,087 7,291 7,087 7,291 8,914 9,763 9,053

6,018 6,965 7,417 7,633 7,417 7,633 9,373 10,270 9,488

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

5,209 6,051 6,428 6,607 6,428 6,607 7,995 8,750 8,183

5,478 6,356 6,757 6,949 6,757 6,949 8,454 9,257 8,618

5,748 6,660 7,087 7,291 7,087 7,291 8,914 9,763 9,053

6,018 6,965 7,417 7,633 7,417 7,633 9,373 10,270 9,488

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

4,658 5,098 5,472 5,650 5,472 5,650 7,102 7,814 7,414

4,911 5,360 5,758 5,949 5,758 5,949 7,512 8,269 7,815

5,164 5,621 6,045 6,248 6,045 6,248 7,923 8,724 8,216

5,417 5,883 6,332 6,547 6,332 6,547 8,334 9,179 8,617

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

4,658 5,098 5,472 5,650 5,472 5,650 7,102 7,814 7,414

4,911 5,360 5,758 5,949 5,758 5,949 7,512 8,269 7,815

5,164 5,621 6,045 6,248 6,045 6,248 7,923 8,724 8,216

5,417 5,883 6,332 6,547 6,332 6,547 8,334 9,179 8,617

Page 60: Formulas Excel Presupuesto Ml

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

4,658 5,098 5,472 5,650 5,472 5,650 7,102 7,814 7,414

4,911 5,360 5,758 5,949 5,758 5,949 7,512 8,269 7,815

5,164 5,621 6,045 6,248 6,045 6,248 7,923 8,724 8,216

5,417 5,883 6,332 6,547 6,332 6,547 8,334 9,179 8,617

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

4,658 5,098 5,472 5,650 5,472 5,650 7,102 7,814 7,414

4,911 5,360 5,758 5,949 5,758 5,949 7,512 8,269 7,815

5,164 5,621 6,045 6,248 6,045 6,248 7,923 8,724 8,216

5,417 5,883 6,332 6,547 6,332 6,547 8,334 9,179 8,617

5,433 6,321 6,708 6,892 6,708 6,892 8,290 9,067 8,523

7,213 8,332 8,884 9,149 8,884 9,149 11,321 12,412 11,394

5,433 6,321 6,708 6,892 6,708 6,892 8,290 9,067 8,523

7,213 8,332 8,884 9,149 8,884 9,149 11,321 12,412 11,394

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

Page 61: Formulas Excel Presupuesto Ml

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

3,778 3,830 4,708 4,801 4,708 4,801 5,608 6,052 5,882

4,064 4,172 5,074 5,179 5,074 5,179 6,113 6,606 6,367

4,350 4,513 5,440 5,557 5,440 5,557 6,617 7,160 6,852

4,636 4,855 5,806 5,935 5,806 5,935 7,121 7,714 7,337

4,923 5,196 6,172 6,312 6,172 6,312 7,626 8,268 7,822

5,209 5,538 6,538 6,690 6,538 6,690 8,130 8,822 8,307

5,495 5,879 6,904 7,068 6,904 7,068 8,635 9,376 8,792

5,781 6,221 7,270 7,446 7,270 7,446 9,139 9,930 9,277

6,068 6,562 7,636 7,824 7,636 7,824 9,643 10,484 9,762

6,354 6,904 8,002 8,202 8,002 8,202 10,148 11,038 10,247

6,640 7,245 8,368 8,579 8,368 8,579 10,652 11,592 10,732

6,949 8,275 8,664 8,851 8,664 8,851 10,417 11,173 11,386

7,504 8,940 9,379 9,588 9,379 9,588 11,393 12,237 12,356

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

Page 62: Formulas Excel Presupuesto Ml

5,209 6,051 6,428 6,607 6,428 6,607 7,995 8,750 8,183

5,478 6,356 6,757 6,949 6,757 6,949 8,454 9,257 8,618

5,748 6,660 7,087 7,291 7,087 7,291 8,914 9,763 9,053

6,018 6,965 7,417 7,633 7,417 7,633 9,373 10,270 9,488

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

5,209 6,051 6,428 6,607 6,428 6,607 7,995 8,750 8,183

5,478 6,356 6,757 6,949 6,757 6,949 8,454 9,257 8,618

5,748 6,660 7,087 7,291 7,087 7,291 8,914 9,763 9,053

6,018 6,965 7,417 7,633 7,417 7,633 9,373 10,270 9,488

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

5,209 6,051 6,428 6,607 6,428 6,607 7,995 8,750 8,183

5,478 6,356 6,757 6,949 6,757 6,949 8,454 9,257 8,618

5,748 6,660 7,087 7,291 7,087 7,291 8,914 9,763 9,053

6,018 6,965 7,417 7,633 7,417 7,633 9,373 10,270 9,488

4,400 5,137 5,438 5,581 5,438 5,581 6,617 7,230 6,878

4,670 5,442 5,768 5,923 5,768 5,923 7,076 7,737 7,313

4,939 5,746 6,098 6,265 6,098 6,265 7,536 8,243 7,748

5,209 6,051 6,428 6,607 6,428 6,607 7,995 8,750 8,183

5,478 6,356 6,757 6,949 6,757 6,949 8,454 9,257 8,618

5,748 6,660 7,087 7,291 7,087 7,291 8,914 9,763 9,053

6,018 6,965 7,417 7,633 7,417 7,633 9,373 10,270 9,488

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

4,658 5,098 5,472 5,650 5,472 5,650 7,102 7,814 7,414

4,911 5,360 5,758 5,949 5,758 5,949 7,512 8,269 7,815

5,164 5,621 6,045 6,248 6,045 6,248 7,923 8,724 8,216

5,417 5,883 6,332 6,547 6,332 6,547 8,334 9,179 8,617

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

4,658 5,098 5,472 5,650 5,472 5,650 7,102 7,814 7,414

Page 63: Formulas Excel Presupuesto Ml

4,911 5,360 5,758 5,949 5,758 5,949 7,512 8,269 7,815

5,164 5,621 6,045 6,248 6,045 6,248 7,923 8,724 8,216

5,417 5,883 6,332 6,547 6,332 6,547 8,334 9,179 8,617

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

4,658 5,098 5,472 5,650 5,472 5,650 7,102 7,814 7,414

4,911 5,360 5,758 5,949 5,758 5,949 7,512 8,269 7,815

5,164 5,621 6,045 6,248 6,045 6,248 7,923 8,724 8,216

5,417 5,883 6,332 6,547 6,332 6,547 8,334 9,179 8,617

3,899 4,313 4,612 4,753 4,612 4,753 5,870 6,448 6,211

4,152 4,575 4,898 5,052 4,898 5,052 6,280 6,903 6,612

4,405 4,837 5,185 5,351 5,185 5,351 6,691 7,359 7,013

4,658 5,098 5,472 5,650 5,472 5,650 7,102 7,814 7,414

4,911 5,360 5,758 5,949 5,758 5,949 7,512 8,269 7,815

5,164 5,621 6,045 6,248 6,045 6,248 7,923 8,724 8,216

5,417 5,883 6,332 6,547 6,332 6,547 8,334 9,179 8,617

5,433 6,321 6,708 6,892 6,708 6,892 8,290 9,067 8,523

7,213 8,332 8,884 9,149 8,884 9,149 11,321 12,412 11,394

5,433 6,321 6,708 6,892 6,708 6,892 8,290 9,067 8,523

7,213 8,332 8,884 9,149 8,884 9,149 11,321 12,412 11,394

1,965 2,196 2,345 2,416 2,345 2,416 2,670 2,954 3,240

2,202 2,418 2,593 2,676 2,593 2,676 3,014 3,338 3,596

2,439 2,641 2,840 2,936 2,840 2,936 3,358 3,723 3,953

2,676 2,863 3,088 3,196 3,088 3,196 3,701 4,107 4,309

2,913 3,085 3,335 3,456 3,335 3,456 4,045 4,492 4,665

3,150 3,307 3,583 3,716 3,583 3,716 4,389 4,876 5,021

1,965 2,196 2,345 2,416 2,345 2,416 2,670 2,954 3,240

Page 64: Formulas Excel Presupuesto Ml

2,202 2,418 2,593 2,676 2,593 2,676 3,014 3,338 3,596

2,439 2,641 2,840 2,936 2,840 2,936 3,358 3,723 3,953

2,676 2,863 3,088 3,196 3,088 3,196 3,701 4,107 4,309

2,913 3,085 3,335 3,456 3,335 3,456 4,045 4,492 4,665

3,150 3,307 3,583 3,716 3,583 3,716 4,389 4,876 5,021

1,965 2,196 2,345 2,416 2,345 2,416 2,670 2,954 3,240

2,202 2,418 2,593 2,676 2,593 2,676 3,014 3,338 3,596

2,439 2,641 2,840 2,936 2,840 2,936 3,358 3,723 3,953

2,676 2,863 3,088 3,196 3,088 3,196 3,701 4,107 4,309

2,913 3,085 3,335 3,456 3,335 3,456 4,045 4,492 4,665

3,150 3,307 3,583 3,716 3,583 3,716 4,389 4,876 5,021

Page 65: Formulas Excel Presupuesto Ml
Page 66: Formulas Excel Presupuesto Ml

FORMICA-excepto metálicos LACADA Medera CEDRO o COIGÜE

Lisa 2 caras lacadas Atablerada Medera Recta

5,184 6,360 9,038 7,010 9,688 10,038 13,370 14,220

5,581 7,027 10,156 7,677 10,806 11,156 15,278 16,128

5,978 7,694 11,274 8,344 11,924 12,274 17,186 18,036

6,375 8,361 12,392 9,011 13,042 13,392 19,094 19,944

6,772 9,027 13,510 9,677 14,160 14,510 21,002 21,852

7,169 9,694 14,628 10,344 15,278 15,628 22,910 23,760

10,368 12,720 18,076 14,020 19,376 20,076 26,740 28,440

10,765 13,387 19,194 14,687 20,494 21,194 28,648 30,348

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

11,559 14,721 21,430 16,021 22,730 23,430 32,464 34,164

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

12,353 16,055 23,666 17,355 24,966 25,666 36,280 37,980

12,750 16,722 24,784 18,022 26,084 26,784 38,188 39,888

13,147 17,388 25,902 18,688 27,202 27,902 40,096 41,796

13,544 18,054 27,020 19,354 28,320 29,020 42,004 43,704

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

5,184 6,360 9,038 7,010 9,688 10,038 13,370 14,220

5,581 7,027 10,156 7,677 10,806 11,156 15,278 16,128

5,978 7,694 11,274 8,344 11,924 12,274 17,186 18,036

6,375 8,361 12,392 9,011 13,042 13,392 19,094 19,944

6,772 9,027 13,510 9,677 14,160 14,510 21,002 21,852

7,169 9,694 14,628 10,344 15,278 15,628 22,910 23,760

10,368 12,720 18,076 14,020 19,376 20,076 26,740 28,440

10,765 13,387 19,194 14,687 20,494 21,194 28,648 30,348

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

Recta Melamil 1 cara diseño c/PVC 2mm MAGIC

Lisa 1 Cara interior mel. blanco

Diseño Desfondadao lacado 1 cara

Diseño Desfondada lacado 2 cara

Medera Desfondada

si el cliente quiere ambas caras enformalitadas sumar un 20% al valor de la

Page 67: Formulas Excel Presupuesto Ml

11,559 14,721 21,430 16,021 22,730 23,430 32,464 34,164

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

12,353 16,055 23,666 17,355 24,966 25,666 36,280 37,980

12,750 16,722 24,784 18,022 26,084 26,784 38,188 39,888

13,147 17,388 25,902 18,688 27,202 27,902 40,096 41,796

13,544 18,054 27,020 19,354 28,320 29,020 42,004 43,704

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

5,184 6,360 9,038 7,010 9,688 10,038 13,370 14,220

5,581 7,027 10,156 7,677 10,806 11,156 15,278 16,128

5,978 7,694 11,274 8,344 11,924 12,274 17,186 18,036

6,375 8,361 12,392 9,011 13,042 13,392 19,094 19,944

6,772 9,027 13,510 9,677 14,160 14,510 21,002 21,852

7,169 9,694 14,628 10,344 15,278 15,628 22,910 23,760

10,368 12,720 18,076 14,020 19,376 20,076 26,740 28,440

10,765 13,387 19,194 14,687 20,494 21,194 28,648 30,348

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

11,559 14,721 21,430 16,021 22,730 23,430 32,464 34,164

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

12,353 16,055 23,666 17,355 24,966 25,666 36,280 37,980

12,750 16,722 24,784 18,022 26,084 26,784 38,188 39,888

13,147 17,388 25,902 18,688 27,202 27,902 40,096 41,796

13,544 18,054 27,020 19,354 28,320 29,020 42,004 43,704

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

5,184 6,360 9,038 7,010 9,688 10,038 13,370 14,220

5,581 7,027 10,156 7,677 10,806 11,156 15,278 16,128

5,978 7,694 11,274 8,344 11,924 12,274 17,186 18,036

6,375 8,361 12,392 9,011 13,042 13,392 19,094 19,944

6,772 9,027 13,510 9,677 14,160 14,510 21,002 21,852

7,169 9,694 14,628 10,344 15,278 15,628 22,910 23,760

10,368 12,720 18,076 14,020 19,376 20,076 26,740 28,440

10,765 13,387 19,194 14,687 20,494 21,194 28,648 30,348

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

11,559 14,721 21,430 16,021 22,730 23,430 32,464 34,164

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

12,353 16,055 23,666 17,355 24,966 25,666 36,280 37,980

Page 68: Formulas Excel Presupuesto Ml

12,750 16,722 24,784 18,022 26,084 26,784 38,188 39,888

13,147 17,388 25,902 18,688 27,202 27,902 40,096 41,796

13,544 18,054 27,020 19,354 28,320 29,020 42,004 43,704

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

11,162 14,054 20,312 15,354 21,612 22,312 30,556 32,256

1,239 1,581 2,239 1,581 2,239 2,239 3,259 3,259

1,239 1,581 2,239 1,581 2,239 2,239 3,259 3,259

1,239 1,581 2,239 1,581 2,239 2,239 3,259 3,259

1,239 1,581 2,239 1,581 2,239 2,239 3,259 3,259

1,239 1,581 2,239 1,581 2,239 2,239 3,259 3,259

1,239 1,581 2,239 1,581 2,239 2,239 3,259 3,259

1,239 1,581 2,239 1,581 2,239 2,239 3,259 3,259

1,239 1,581 2,239 1,581 2,239 2,239 3,259 3,259

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

12,750 16,722 24,784 18,022 26,084 26,784 38,188 39,888

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

12,750 16,722 24,784 18,022 26,084 26,784 38,188 39,888

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

11,956 15,388 22,548 16,688 23,848 24,548 34,372 36,072

12,750 16,722 24,784 18,022 26,084 26,784 38,188 39,888

3,993 4,359 5,684 4,359 5,684 6,684 7,646 7,646

4,390 5,026 6,802 5,676 7,452 7,802 9,554 10,404

4,787 5,693 7,920 6,343 8,570 8,920 11,462 12,312

5,184 6,360 9,038 7,010 9,688 10,038 13,370 14,220

Page 69: Formulas Excel Presupuesto Ml

5,581 7,027 10,156 7,677 10,806 11,156 15,278 16,128

5,978 7,694 11,274 8,344 11,924 12,274 17,186 18,036

3,993 4,359 5,684 4,359 5,684 6,684 7,646 7,646

4,390 5,026 6,802 5,676 7,452 7,802 9,554 10,404

4,787 5,693 7,920 6,343 8,570 8,920 11,462 12,312

5,184 6,360 9,038 7,010 9,688 10,038 13,370 14,220

5,581 7,027 10,156 7,677 10,806 11,156 15,278 16,128

5,978 7,694 11,274 8,344 11,924 12,274 17,186 18,036

3,993 4,359 5,684 4,359 5,684 6,684 7,646 7,646

4,390 5,026 6,802 5,676 7,452 7,802 9,554 10,404

4,787 5,693 7,920 6,343 8,570 8,920 11,462 12,312

5,184 6,360 9,038 7,010 9,688 10,038 13,370 14,220

5,581 7,027 10,156 7,677 10,806 11,156 15,278 16,128

5,978 7,694 11,274 8,344 11,924 12,274 17,186 18,036

3,993 4,359 5,684 4,359 5,684 6,684 7,646 7,646

4,390 5,026 6,802 5,676 7,452 7,802 9,554 10,404

4,787 5,693 7,920 6,343 8,570 8,920 11,462 12,312

5,184 6,360 9,038 7,010 9,688 10,038 13,370 14,220

5,581 7,027 10,156 7,677 10,806 11,156 15,278 16,128

5,978 7,694 11,274 8,344 11,924 12,274 17,186 18,036

Page 70: Formulas Excel Presupuesto Ml
Page 71: Formulas Excel Presupuesto Ml

6,644 8,210 11,765 8,860 12,415 12,765 17,433 18,283

7,087 8,900 12,904 9,550 13,554 13,904 19,332 20,182

7,529 9,590 14,043 10,240 14,693 15,043 21,231 22,081

7,972 10,280 15,182 10,930 15,832 16,182 23,130 23,980

8,414 10,970 16,321 11,620 16,971 17,321 25,029 25,879

13,288 16,420 23,530 17,720 24,830 25,530 34,866 36,566

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

6,644 8,210 11,765 8,860 12,415 12,765 17,433 18,283

Page 72: Formulas Excel Presupuesto Ml

7,087 8,900 12,904 9,550 13,554 13,904 19,332 20,182

7,529 9,590 14,043 10,240 14,693 15,043 21,231 22,081

7,972 10,280 15,182 10,930 15,832 16,182 23,130 23,980

8,414 10,970 16,321 11,620 16,971 17,321 25,029 25,879

13,288 16,420 23,530 17,720 24,830 25,530 34,866 36,566

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

6,644 8,210 11,765 8,860 12,415 12,765 17,433 18,283

7,087 8,900 12,904 9,550 13,554 13,904 19,332 20,182

7,529 9,590 14,043 10,240 14,693 15,043 21,231 22,081

7,972 10,280 15,182 10,930 15,832 16,182 23,130 23,980

8,414 10,970 16,321 11,620 16,971 17,321 25,029 25,879

13,288 16,420 23,530 17,720 24,830 25,530 34,866 36,566

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

6,644 8,210 11,765 8,860 12,415 12,765 17,433 18,283

7,087 8,900 12,904 9,550 13,554 13,904 19,332 20,182

7,529 9,590 14,043 10,240 14,693 15,043 21,231 22,081

7,972 10,280 15,182 10,930 15,832 16,182 23,130 23,980

8,414 10,970 16,321 11,620 16,971 17,321 25,029 25,879

13,288 16,420 23,530 17,720 24,830 25,530 34,866 36,566

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

6,644 8,210 11,765 8,860 12,415 12,765 17,433 18,283

7,087 8,900 12,904 9,550 13,554 13,904 19,332 20,182

7,529 9,590 14,043 10,240 14,693 15,043 21,231 22,081

7,972 10,280 15,182 10,930 15,832 16,182 23,130 23,980

8,414 10,970 16,321 11,620 16,971 17,321 25,029 25,879

13,288 16,420 23,530 17,720 24,830 25,530 34,866 36,566

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

6,644 8,210 11,765 8,860 12,415 12,765 17,433 18,283

7,087 8,900 12,904 9,550 13,554 13,904 19,332 20,182

7,529 9,590 14,043 10,240 14,693 15,043 21,231 22,081

7,972 10,280 15,182 10,930 15,832 16,182 23,130 23,980

8,414 10,970 16,321 11,620 16,971 17,321 25,029 25,879

Page 73: Formulas Excel Presupuesto Ml

13,288 16,420 23,530 17,720 24,830 25,530 34,866 36,566

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

6,644 8,210 11,765 8,860 12,415 12,765 17,433 18,283

7,087 8,900 12,904 9,550 13,554 13,904 19,332 20,182

7,529 9,590 14,043 10,240 14,693 15,043 21,231 22,081

7,972 10,280 15,182 10,930 15,832 16,182 23,130 23,980

8,414 10,970 16,321 11,620 16,971 17,321 25,029 25,879

13,288 16,420 23,530 17,720 24,830 25,530 34,866 36,566

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

6,644 8,210 11,765 8,860 12,415 12,765 17,433 18,283

7,087 8,900 12,904 9,550 13,554 13,904 19,332 20,182

7,529 9,590 14,043 10,240 14,693 15,043 21,231 22,081

7,972 10,280 15,182 10,930 15,832 16,182 23,130 23,980

8,414 10,970 16,321 11,620 16,971 17,321 25,029 25,879

13,288 16,420 23,530 17,720 24,830 25,530 34,866 36,566

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

6,644 8,210 11,765 8,860 12,415 12,765 17,433 18,283

7,087 8,900 12,904 9,550 13,554 13,904 19,332 20,182

7,529 9,590 14,043 10,240 14,693 15,043 21,231 22,081

7,972 10,280 15,182 10,930 15,832 16,182 23,130 23,980

8,414 10,970 16,321 11,620 16,971 17,321 25,029 25,879

13,288 16,420 23,530 17,720 24,830 25,530 34,866 36,566

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

6,644 8,210 11,765 8,860 12,415 12,765 17,433 18,283

7,087 8,900 12,904 9,550 13,554 13,904 19,332 20,182

7,529 9,590 14,043 10,240 14,693 15,043 21,231 22,081

7,972 10,280 15,182 10,930 15,832 16,182 23,130 23,980

8,414 10,970 16,321 11,620 16,971 17,321 25,029 25,879

13,288 16,420 23,530 17,720 24,830 25,530 34,866 36,566

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

14,174 17,800 25,808 19,100 27,108 27,808 38,664 40,364

Page 74: Formulas Excel Presupuesto Ml

20,192 25,260 35,990 27,860 38,590 39,640 53,560 56,960

20,192 25,260 35,990 27,860 38,590 39,640 53,560 56,960

20,192 25,260 35,990 27,860 38,590 39,640 53,560 56,960

3,721 4,269 5,603 4,919 6,253 6,603 7,686 8,536

3,941 4,615 6,175 5,265 6,825 7,175 8,640 9,490

4,161 4,962 6,747 5,612 7,397 7,747 9,594 10,444

4,381 5,308 7,319 5,958 7,969 8,319 10,548 11,398

4,602 5,655 7,891 6,305 8,541 8,891 11,502 12,352

4,822 6,001 8,463 6,651 9,113 9,463 12,456 13,306

7,442 8,538 11,206 9,838 12,506 12,856 15,372 17,072

7,662 8,884 11,778 10,184 13,078 13,778 16,326 18,026

7,882 9,230 12,350 10,530 13,650 14,350 17,280 18,980

8,102 9,577 12,922 10,877 14,222 14,922 18,234 19,934

8,322 9,924 13,494 11,224 14,794 15,494 19,188 20,888

8,542 10,270 14,066 11,570 15,366 16,066 20,142 21,842

8,762 10,616 14,638 11,916 15,938 16,638 21,096 22,796

8,983 10,963 15,210 12,263 16,510 17,210 22,050 23,750

9,204 11,310 15,782 12,610 17,082 17,782 23,004 24,704

7,442 8,538 11,206 9,838 12,506 12,856 15,372 17,072

4,139 4,867 6,584 5,517 7,234 7,584 9,311 10,161

4,410 5,305 7,312 5,955 7,962 8,312 10,537 11,387

4,680 5,742 8,040 6,392 8,690 9,040 11,763 12,613

4,951 6,180 8,768 6,830 9,418 9,768 12,989 13,839

5,222 6,618 9,496 7,268 10,146 10,496 14,215 15,065

5,493 7,056 10,224 7,706 10,874 11,224 15,441 16,291

8,278 9,734 13,168 11,034 14,468 14,818 18,622 20,322

8,549 10,171 13,896 11,471 15,196 15,896 19,848 21,548

8,820 10,610 14,624 11,910 15,924 16,624 21,074 22,774

9,090 11,047 15,352 12,347 16,652 17,352 22,300 24,000

9,360 11,484 16,080 12,784 17,380 18,080 23,526 25,226

9,631 11,922 16,808 13,222 18,108 18,808 24,752 26,452

9,902 12,360 17,536 13,660 18,836 19,536 25,978 27,678

10,173 12,798 18,264 14,098 19,564 20,264 27,204 28,904

10,444 13,236 18,992 14,536 20,292 20,992 28,430 30,130

8,278 9,734 13,168 11,034 14,468 14,818 18,622 20,322

4,348 5,165 7,075 5,815 7,725 8,075 10,122 10,972

4,644 5,649 7,881 6,299 8,531 8,881 11,485 12,335

4,940 6,133 8,687 6,783 9,337 9,687 12,848 13,698

Page 75: Formulas Excel Presupuesto Ml

5,236 6,616 9,493 7,266 10,143 10,493 14,211 15,061

5,532 7,100 10,299 7,750 10,949 11,299 15,574 16,424

5,828 7,584 11,105 8,234 11,755 12,105 16,937 17,787

8,696 10,330 14,150 11,630 14,800 15,150 20,244 21,944

8,992 10,814 14,956 12,114 16,256 16,956 21,607 23,307

9,288 11,298 15,762 12,598 17,062 17,762 22,970 24,670

9,584 11,782 16,568 13,082 17,868 18,568 24,333 26,033

9,880 12,266 17,374 13,566 18,674 19,374 25,696 27,396

10,176 12,749 18,180 14,049 19,480 20,180 27,059 28,759

10,472 13,232 18,986 14,532 20,286 20,986 28,422 30,122

10,768 13,716 19,792 15,016 21,092 21,792 29,785 31,485

11,064 14,200 20,598 15,500 21,898 22,598 31,148 32,848

8,696 10,330 14,150 11,630 14,800 15,150 20,244 21,944

5,184 6,360 9,038 7,010 9,688 10,038 13,370 14,220

5,581 7,027 10,156 7,677 10,806 11,156 15,278 16,128

5,978 7,694 11,274 8,344 11,924 12,274 17,186 18,036

6,375 8,361 12,392 9,011 13,042 13,392 19,094 19,944

6,772 9,027 13,510 9,677 14,160 14,510 21,002 21,852

7,169 9,694 14,628 10,344 15,278 15,628 22,910 23,760

10,368 12,720 18,076 14,020 19,376 20,076 26,740 27,590

10,765 13,387 19,194 14,687 20,494 21,194 28,648 29,498

11,162 14,054 20,312 15,354 21,612 22,312 30,556 31,406

11,559 14,721 21,430 16,021 22,730 23,430 32,464 33,314

11,956 15,388 22,548 16,688 23,848 24,548 34,372 35,222

12,353 16,055 23,666 17,355 24,966 25,666 36,280 37,130

12,750 16,722 24,784 18,022 26,084 26,784 38,188 39,038

13,147 17,388 25,902 18,688 27,202 27,902 40,096 40,946

13,544 18,054 27,020 19,354 28,320 29,020 42,004 42,854

10,368 12,720 18,076 14,020 19,376 19,726 26,740 27,590

6,021 7,555 11,001 8,205 11,651 12,001 16,618 17,468

6,519 8,405 12,431 9,055 13,081 13,431 19,071 19,921

7,016 9,255 13,861 9,905 14,511 14,861 21,524 22,374

7,514 10,105 15,291 10,755 15,941 16,291 23,977 24,827

8,012 10,955 16,721 11,605 17,371 17,721 26,430 27,280

8,510 11,804 18,151 12,454 18,801 19,151 28,883 29,733

12,042 15,110 22,002 16,410 23,302 23,652 33,236 34,086

12,540 15,960 23,432 17,260 24,732 25,432 35,689 36,539

13,038 16,810 24,862 18,110 26,162 26,862 38,142 38,992

13,535 17,660 26,292 18,960 27,592 28,292 40,595 41,445

Page 76: Formulas Excel Presupuesto Ml

14,032 18,510 27,722 19,810 29,022 29,722 43,048 43,898

14,530 19,360 29,152 20,660 30,452 31,152 45,501 46,351

15,028 20,210 30,582 21,510 31,882 32,582 47,954 48,804

15,526 21,060 32,012 22,360 33,312 34,012 50,407 51,257

16,024 21,910 33,442 23,210 34,742 35,442 52,860 53,710

12,042 15,110 22,002 16,410 23,302 23,652 33,236 34,086

7,284 8,998 12,828 9,648 13,478 13,828 19,088 19,938

7,832 9,939 14,414 10,589 15,064 15,414 21,813 22,663

8,380 10,881 16,000 11,531 16,650 17,000 24,538 25,388

8,928 11,822 17,586 12,472 18,236 18,586 27,263 28,113

9,477 12,763 19,172 13,413 19,822 20,172 29,988 30,838

10,025 13,705 20,758 14,355 21,408 21,758 32,713 33,563

14,568 17,996 25,656 19,296 26,956 27,306 38,176 39,026

15,116 18,937 27,242 20,237 28,542 29,242 40,901 41,751

15,664 19,878 28,828 21,178 30,128 30,828 43,626 44,476

16,212 20,820 30,414 22,120 31,714 32,414 46,351 47,201

16,760 21,762 32,000 23,062 33,300 34,000 49,076 49,926

17,308 22,703 33,586 24,003 34,886 35,586 51,801 52,651

17,856 23,644 35,172 24,944 36,472 37,172 54,526 55,376

18,405 24,585 36,758 25,885 38,058 38,758 57,251 58,101

18,954 25,526 38,344 26,826 39,644 40,344 59,976 60,826

14,568 17,996 25,656 19,296 26,956 27,306 38,176 39,026

Page 77: Formulas Excel Presupuesto Ml
Page 78: Formulas Excel Presupuesto Ml

7,442 8,538 11,206 9,838 12,506 12,856 15,372 17,072

7,662 8,884 11,778 10,184 13,078 13,778 16,326 18,026

8,696 10,330 14,150 11,630 14,800 15,150 20,244 21,944

8,992 10,814 14,956 12,114 16,256 16,956 21,607 23,307

9,532 11,525 16,113 12,825 17,088 17,438 23,492 24,767

9,879 12,101 17,075 13,401 18,375 19,075 25,128 26,403

16,974 20,064 27,318 22,664 29,268 29,968 38,866 42,266

18,646 22,454 31,244 25,054 33,844 34,544 45,362 47,912

20,374 25,592 36,522 28,192 39,122 40,522 54,400 57,800

22,652 29,082 42,320 31,682 44,920 46,320 64,166 66,716

13,727 17,355 25,383 19,305 27,333 28,033 38,394 40,094

15,401 19,745 29,309 21,695 31,259 31,959 44,890 46,590

14,159 17,807 25,819 20,407 28,419 29,469 38,679 42,079

14,995 19,003 27,781 21,603 30,381 31,431 41,929 45,329

13,727 17,355 25,383 19,305 27,333 28,033 38,394 40,094

15,401 19,745 29,309 21,695 31,259 31,959 44,890 46,590

17,435 23,424 35,502 25,374 37,452 38,502 55,533 57,233

19,713 26,912 41,300 28,862 43,250 44,300 65,299 66,999

14,159 17,807 25,819 20,407 28,419 29,469 38,679 42,079

Page 79: Formulas Excel Presupuesto Ml

14,995 19,003 27,781 21,603 30,381 31,431 41,929 45,329

18,131 24,019 36,073 26,619 38,673 40,073 55,785 59,185

19,000 25,325 38,243 27,925 40,843 42,243 59,441 62,841

13,514 16,852 24,320 18,152 25,620 26,320 36,519 38,219

14,585 18,689 27,414 19,989 28,714 29,414 41,833 43,533

15,656 20,526 30,507 21,826 31,807 32,507 47,147 48,847

16,727 22,363 33,601 23,663 34,901 35,601 52,461 54,161

17,799 24,199 36,695 25,499 37,995 38,695 57,775 59,475

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

27,028 33,704 48,640 36,304 51,240 52,640 73,038 75,588

28,099 35,541 51,734 38,141 54,334 55,734 78,352 80,902

29,170 37,378 54,828 39,978 57,428 58,828 83,666 86,216

30,241 39,215 57,921 41,815 60,521 61,921 88,980 91,530

31,312 41,052 61,014 43,652 63,614 65,014 94,294 96,844

32,383 42,889 64,108 45,489 66,708 68,108 99,608 102,158

33,454 44,726 67,202 47,326 69,802 71,202 104,922 107,472

34,526 46,562 70,296 49,162 72,896 74,296 110,236 112,786

35,598 48,398 73,390 50,998 75,990 77,390 115,550 118,100

13,514 16,852 24,320 18,152 25,620 26,320 36,519 38,219

14,585 18,689 27,414 19,989 28,714 29,414 41,833 43,533

15,656 20,526 30,507 21,826 31,807 32,507 47,147 48,847

16,727 22,363 33,601 23,663 34,901 35,601 52,461 54,161

17,799 24,199 36,695 25,499 37,995 38,695 57,775 59,475

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

27,028 33,704 48,640 36,304 51,240 52,640 73,038 75,588

28,099 35,541 51,734 38,141 54,334 55,734 78,352 80,902

29,170 37,378 54,828 39,978 57,428 58,828 83,666 86,216

30,241 39,215 57,921 41,815 60,521 61,921 88,980 91,530

31,312 41,052 61,014 43,652 63,614 65,014 94,294 96,844

32,383 42,889 64,108 45,489 66,708 68,108 99,608 102,158

33,454 44,726 67,202 47,326 69,802 71,202 104,922 107,472

34,526 46,562 70,296 49,162 72,896 74,296 110,236 112,786

35,598 48,398 73,390 50,998 75,990 77,390 115,550 118,100

13,514 16,852 24,320 18,152 25,620 26,320 36,519 38,219

14,585 18,689 27,414 19,989 28,714 29,414 41,833 43,533

15,656 20,526 30,507 21,826 31,807 32,507 47,147 48,847

16,727 22,363 33,601 23,663 34,901 35,601 52,461 54,161

Page 80: Formulas Excel Presupuesto Ml

17,799 24,199 36,695 25,499 37,995 38,695 57,775 59,475

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

27,028 33,704 48,640 36,304 51,240 52,640 73,038 75,588

28,099 35,541 51,734 38,141 54,334 55,734 78,352 80,902

29,170 37,378 54,828 39,978 57,428 58,828 83,666 86,216

30,241 39,215 57,921 41,815 60,521 61,921 88,980 91,530

31,312 41,052 61,014 43,652 63,614 65,014 94,294 96,844

32,383 42,889 64,108 45,489 66,708 68,108 99,608 102,158

33,454 44,726 67,202 47,326 69,802 71,202 104,922 107,472

34,526 46,562 70,296 49,162 72,896 74,296 110,236 112,786

35,598 48,398 73,390 50,998 75,990 77,390 115,550 118,100

13,514 16,852 24,320 18,152 25,620 26,320 36,519 38,219

14,585 18,689 27,414 19,989 28,714 29,414 41,833 43,533

15,656 20,526 30,507 21,826 31,807 32,507 47,147 48,847

16,727 22,363 33,601 23,663 34,901 35,601 52,461 54,161

17,799 24,199 36,695 25,499 37,995 38,695 57,775 59,475

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

27,028 33,704 48,640 36,304 51,240 52,640 73,038 75,588

28,099 35,541 51,734 38,141 54,334 55,734 78,352 80,902

29,170 37,378 54,828 39,978 57,428 58,828 83,666 86,216

30,241 39,215 57,921 41,815 60,521 61,921 88,980 91,530

31,312 41,052 61,014 43,652 63,614 65,014 94,294 96,844

32,383 42,889 64,108 45,489 66,708 68,108 99,608 102,158

33,454 44,726 67,202 47,326 69,802 71,202 104,922 107,472

34,526 46,562 70,296 49,162 72,896 74,296 110,236 112,786

35,598 48,398 73,390 50,998 75,990 77,390 115,550 118,100

14,351 18,047 26,283 19,347 27,583 28,283 39,767 41,467

15,523 20,067 29,689 21,367 30,989 31,689 45,626 47,326

16,694 22,087 33,094 23,387 34,394 35,094 51,485 53,185

17,866 24,107 36,500 25,407 37,800 38,500 57,344 59,044

19,039 26,127 39,906 27,427 41,206 41,906 63,203 64,903

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

28,702 36,094 52,566 38,694 55,166 56,216 79,534 82,084

29,874 38,114 55,972 40,714 58,572 59,972 85,393 87,943

31,046 40,134 59,378 42,734 61,978 63,378 91,252 93,802

32,217 42,154 62,783 44,754 65,383 66,783 97,111 99,661

33,388 44,174 66,188 46,774 68,788 70,188 102,970 105,520

34,560 46,194 69,594 48,794 72,194 73,594 108,829 111,379

35,732 48,214 73,000 50,814 75,600 77,000 114,688 117,238

Page 81: Formulas Excel Presupuesto Ml

36,905 50,234 76,406 52,834 79,006 80,406 120,547 123,097

38,078 52,254 79,812 54,854 82,412 83,812 126,406 128,956

14,351 18,047 26,283 19,347 27,583 28,283 39,767 41,467

15,523 20,067 29,689 21,367 30,989 31,689 45,626 47,326

16,694 22,087 33,094 23,387 34,394 35,094 51,485 53,185

17,866 24,107 36,500 25,407 37,800 38,500 57,344 59,044

19,039 26,127 39,906 27,427 41,206 41,906 63,203 64,903

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

28,702 36,094 52,566 38,694 55,166 56,216 79,534 82,084

29,874 38,114 55,972 40,714 58,572 59,972 85,393 87,943

31,046 40,134 59,378 42,734 61,978 63,378 91,252 93,802

32,217 42,154 62,783 44,754 65,383 66,783 97,111 99,661

33,388 44,174 66,188 46,774 68,788 70,188 102,970 105,520

34,560 46,194 69,594 48,794 72,194 73,594 108,829 111,379

35,732 48,214 73,000 50,814 75,600 77,000 114,688 117,238

36,905 50,234 76,406 52,834 79,006 80,406 120,547 123,097

38,078 52,254 79,812 54,854 82,412 83,812 126,406 128,956

14,351 18,047 26,283 19,347 27,583 28,283 39,767 41,467

15,523 20,067 29,689 21,367 30,989 31,689 45,626 47,326

16,694 22,087 33,094 23,387 34,394 35,094 51,485 53,185

17,866 24,107 36,500 25,407 37,800 38,500 57,344 59,044

19,039 26,127 39,906 27,427 41,206 41,906 63,203 64,903

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

28,702 36,094 52,566 38,694 55,166 56,216 79,534 82,084

29,874 38,114 55,972 40,714 58,572 59,972 85,393 87,943

31,046 40,134 59,378 42,734 61,978 63,378 91,252 93,802

32,217 42,154 62,783 44,754 65,383 66,783 97,111 99,661

33,388 44,174 66,188 46,774 68,788 70,188 102,970 105,520

34,560 46,194 69,594 48,794 72,194 73,594 108,829 111,379

35,732 48,214 73,000 50,814 75,600 77,000 114,688 117,238

36,905 50,234 76,406 52,834 79,006 80,406 120,547 123,097

38,078 52,254 79,812 54,854 82,412 83,812 126,406 128,956

14,351 18,047 26,283 19,347 27,583 28,283 39,767 41,467

15,523 20,067 29,689 21,367 30,989 31,689 45,626 47,326

16,694 22,087 33,094 23,387 34,394 35,094 51,485 53,185

17,866 24,107 36,500 25,407 37,800 38,500 57,344 59,044

Page 82: Formulas Excel Presupuesto Ml

19,039 26,127 39,906 27,427 41,206 41,906 63,203 64,903

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

28,702 36,094 52,566 38,694 55,166 56,216 79,534 82,084

29,874 38,114 55,972 40,714 58,572 59,972 85,393 87,943

31,046 40,134 59,378 42,734 61,978 63,378 91,252 93,802

32,217 42,154 62,783 44,754 65,383 66,783 97,111 99,661

33,388 44,174 66,188 46,774 68,788 70,188 102,970 105,520

34,560 46,194 69,594 48,794 72,194 73,594 108,829 111,379

35,732 48,214 73,000 50,814 75,600 77,000 114,688 117,238

36,905 50,234 76,406 52,834 79,006 80,406 120,547 123,097

38,078 52,254 79,812 54,854 82,412 83,812 126,406 128,956

13,514 16,852 24,320 18,152 25,620 26,320 36,519 38,219

14,585 18,689 27,414 19,989 28,714 29,414 41,833 43,533

15,656 20,526 30,507 21,826 31,807 32,507 47,147 48,847

16,727 22,363 33,601 23,663 34,901 35,601 52,461 54,161

17,799 24,199 36,695 25,499 37,995 38,695 57,775 59,475

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

13,514 16,852 24,320 18,152 25,620 26,320 36,519 38,219

14,585 18,689 27,414 19,989 28,714 29,414 41,833 43,533

15,656 20,526 30,507 21,826 31,807 32,507 47,147 48,847

16,727 22,363 33,601 23,663 34,901 35,601 52,461 54,161

17,799 24,199 36,695 25,499 37,995 38,695 57,775 59,475

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

13,514 16,852 24,320 18,152 25,620 26,320 36,519 38,219

14,585 18,689 27,414 19,989 28,714 29,414 41,833 43,533

15,656 20,526 30,507 21,826 31,807 32,507 47,147 48,847

16,727 22,363 33,601 23,663 34,901 35,601 52,461 54,161

17,799 24,199 36,695 25,499 37,995 38,695 57,775 59,475

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

13,514 16,852 24,320 18,152 25,620 26,320 36,519 38,219

14,585 18,689 27,414 19,989 28,714 29,414 41,833 43,533

15,656 20,526 30,507 21,826 31,807 32,507 47,147 48,847

Page 83: Formulas Excel Presupuesto Ml

16,727 22,363 33,601 23,663 34,901 35,601 52,461 54,161

17,799 24,199 36,695 25,499 37,995 38,695 57,775 59,475

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

18,870 26,036 39,788 27,336 41,088 41,788 63,089 64,789

14,351 18,047 26,283 19,347 27,583 28,283 39,767 41,467

15,523 20,067 29,689 21,367 30,989 31,689 45,626 47,326

16,694 22,087 33,094 23,387 34,394 35,094 51,485 53,185

17,866 24,107 36,500 25,407 37,800 38,500 57,344 59,044

19,039 26,127 39,906 27,427 41,206 41,906 63,203 64,903

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

14,351 18,047 26,283 19,347 27,583 28,283 39,767 41,467

15,523 20,067 29,689 21,367 30,989 31,689 45,626 47,326

16,694 22,087 33,094 23,387 34,394 35,094 51,485 53,185

17,866 24,107 36,500 25,407 37,800 38,500 57,344 59,044

19,039 26,127 39,906 27,427 41,206 41,906 63,203 64,903

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

14,351 18,047 26,283 19,347 27,583 28,283 39,767 41,467

15,523 20,067 29,689 21,367 30,989 31,689 45,626 47,326

16,694 22,087 33,094 23,387 34,394 35,094 51,485 53,185

17,866 24,107 36,500 25,407 37,800 38,500 57,344 59,044

19,039 26,127 39,906 27,427 41,206 41,906 63,203 64,903

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

14,351 18,047 26,283 19,347 27,583 28,283 39,767 41,467

15,523 20,067 29,689 21,367 30,989 31,689 45,626 47,326

16,694 22,087 33,094 23,387 34,394 35,094 51,485 53,185

17,866 24,107 36,500 25,407 37,800 38,500 57,344 59,044

19,039 26,127 39,906 27,427 41,206 41,906 63,203 64,903

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

20,211 28,146 43,311 29,446 44,611 45,311 69,062 70,762

5,181 6,378 8,703 6,378 8,703 8,703 12,486 12,486

5,708 7,141 9,886 7,141 9,886 9,886 14,372 14,372

6,236 7,904 11,069 7,904 11,069 11,069 16,258 16,258

Page 84: Formulas Excel Presupuesto Ml

6,764 8,668 12,252 8,668 12,252 12,252 18,144 18,144

7,292 9,431 13,435 9,431 13,435 13,435 20,030 20,030

7,819 10,195 14,618 10,195 14,618 14,618 21,916 21,916

8,347 10,958 15,801 10,958 15,801 15,801 23,802 23,802

0 0

5,181 6,378 8,703 6,378 8,703 8,703 12,486 12,486

5,708 7,141 9,886 7,141 9,886 9,886 14,372 14,372

6,236 7,904 11,069 7,904 11,069 11,069 16,258 16,258

6,764 8,668 12,252 8,668 12,252 12,252 18,144 18,144

7,292 9,431 13,435 9,431 13,435 13,435 20,030 20,030

7,819 10,195 14,618 10,195 14,618 14,618 21,916 21,916

8,347 10,958 15,801 10,958 15,801 15,801 23,802 23,802

0 0

5,181 6,378 8,703 6,378 8,703 8,703 12,486 12,486

5,708 7,141 9,886 7,141 9,886 9,886 14,372 14,372

6,236 7,904 11,069 7,904 11,069 11,069 16,258 16,258

6,764 8,668 12,252 8,668 12,252 12,252 18,144 18,144

7,292 9,431 13,435 9,431 13,435 13,435 20,030 20,030

7,819 10,195 14,618 10,195 14,618 14,618 21,916 21,916

8,347 10,958 15,801 10,958 15,801 15,801 23,802 23,802

0 0

5,181 6,378 8,703 6,378 8,703 8,703 12,486 12,486

5,708 7,141 9,886 7,141 9,886 9,886 14,372 14,372

6,236 7,904 11,069 7,904 11,069 11,069 16,258 16,258

6,764 8,668 12,252 8,668 12,252 12,252 18,144 18,144

7,292 9,431 13,435 9,431 13,435 13,435 20,030 20,030

7,819 10,195 14,618 10,195 14,618 14,618 21,916 21,916

8,347 10,958 15,801 10,958 15,801 15,801 23,802 23,802

0 0

5,181 6,378 8,703 6,378 8,703 8,703 12,486 12,486

5,708 7,141 9,886 7,141 9,886 9,886 14,372 14,372

6,236 7,904 11,069 7,904 11,069 11,069 16,258 16,258

6,764 8,668 12,252 8,668 12,252 12,252 18,144 18,144

7,292 9,431 13,435 9,431 13,435 13,435 20,030 20,030

7,819 10,195 14,618 10,195 14,618 14,618 21,916 21,916

8,347 10,958 15,801 10,958 15,801 15,801 23,802 23,802

0 0

5,181 6,378 8,703 6,378 8,703 8,703 12,486 12,486

5,708 7,141 9,886 7,141 9,886 9,886 14,372 14,372

6,236 7,904 11,069 7,904 11,069 11,069 16,258 16,258

6,764 8,668 12,252 8,668 12,252 12,252 18,144 18,144

Page 85: Formulas Excel Presupuesto Ml

7,292 9,431 13,435 9,431 13,435 13,435 20,030 20,030

7,819 10,195 14,618 10,195 14,618 14,618 21,916 21,916

8,347 10,958 15,801 10,958 15,801 15,801 23,802 23,802

0 0

5,181 6,378 8,703 6,378 8,703 8,703 12,486 12,486

5,708 7,141 9,886 7,141 9,886 9,886 14,372 14,372

6,236 7,904 11,069 7,904 11,069 11,069 16,258 16,258

6,764 8,668 12,252 8,668 12,252 12,252 18,144 18,144

7,292 9,431 13,435 9,431 13,435 13,435 20,030 20,030

7,819 10,195 14,618 10,195 14,618 14,618 21,916 21,916

8,347 10,958 15,801 10,958 15,801 15,801 23,802 23,802

0 0

5,181 6,378 8,703 6,378 8,703 8,703 12,486 12,486

5,708 7,141 9,886 7,141 9,886 9,886 14,372 14,372

6,236 7,904 11,069 7,904 11,069 11,069 16,258 16,258

6,764 8,668 12,252 8,668 12,252 12,252 18,144 18,144

7,292 9,431 13,435 9,431 13,435 13,435 20,030 20,030

7,819 10,195 14,618 10,195 14,618 14,618 21,916 21,916

8,347 10,958 15,801 10,958 15,801 15,801 23,802 23,802

0 0

5,181 6,378 8,703 6,378 8,703 8,703 12,486 12,486

5,708 7,141 9,886 7,141 9,886 9,886 14,372 14,372

6,236 7,904 11,069 7,904 11,069 11,069 16,258 16,258

6,764 8,668 12,252 8,668 12,252 12,252 18,144 18,144

7,292 9,431 13,435 9,431 13,435 13,435 20,030 20,030

7,819 10,195 14,618 10,195 14,618 14,618 21,916 21,916

8,347 10,958 15,801 10,958 15,801 15,801 23,802 23,802

0 0

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

Page 86: Formulas Excel Presupuesto Ml

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

Page 87: Formulas Excel Presupuesto Ml

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

Page 88: Formulas Excel Presupuesto Ml

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

0 0

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

0 0

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

0 0

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

0 0

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

0 0

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

Page 89: Formulas Excel Presupuesto Ml

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

8,612 12,029 18,689 13,329 19,989 20,689 29,227 30,927

9,076 12,742 19,850 14,042 21,150 21,850 31,118 32,818

9,540 13,455 21,011 14,755 22,311 23,011 33,009 34,709

10,003 14,168 22,172 15,468 23,472 24,172 34,900 36,600

Page 90: Formulas Excel Presupuesto Ml

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

8,612 12,029 18,689 13,329 19,989 20,689 29,227 30,927

9,076 12,742 19,850 14,042 21,150 21,850 31,118 32,818

9,540 13,455 21,011 14,755 22,311 23,011 33,009 34,709

10,003 14,168 22,172 15,468 23,472 24,172 34,900 36,600

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

8,612 12,029 18,689 13,329 19,989 20,689 29,227 30,927

9,076 12,742 19,850 14,042 21,150 21,850 31,118 32,818

9,540 13,455 21,011 14,755 22,311 23,011 33,009 34,709

10,003 14,168 22,172 15,468 23,472 24,172 34,900 36,600

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

8,612 12,029 18,689 13,329 19,989 20,689 29,227 30,927

9,076 12,742 19,850 14,042 21,150 21,850 31,118 32,818

9,540 13,455 21,011 14,755 22,311 23,011 33,009 34,709

10,003 14,168 22,172 15,468 23,472 24,172 34,900 36,600

0 0

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

8,043 11,336 18,024 12,636 19,324 20,024 28,998 30,698

8,485 12,025 19,161 13,325 20,461 21,161 30,895 32,595

8,927 12,714 20,298 14,014 21,598 22,298 32,792 34,492

9,369 13,403 21,435 14,703 22,735 23,435 34,689 36,389

0 0

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

8,043 11,336 18,024 12,636 19,324 20,024 28,998 30,698

8,485 12,025 19,161 13,325 20,461 21,161 30,895 32,595

8,927 12,714 20,298 14,014 21,598 22,298 32,792 34,492

9,369 13,403 21,435 14,703 22,735 23,435 34,689 36,389

0 0

Page 91: Formulas Excel Presupuesto Ml

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

8,043 11,336 18,024 12,636 19,324 20,024 28,998 30,698

8,485 12,025 19,161 13,325 20,461 21,161 30,895 32,595

8,927 12,714 20,298 14,014 21,598 22,298 32,792 34,492

9,369 13,403 21,435 14,703 22,735 23,435 34,689 36,389

0 0

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

8,043 11,336 18,024 12,636 19,324 20,024 28,998 30,698

8,485 12,025 19,161 13,325 20,461 21,161 30,895 32,595

8,927 12,714 20,298 14,014 21,598 22,298 32,792 34,492

9,369 13,403 21,435 14,703 22,735 23,435 34,689 36,389

8,963 12,448 19,281 13,878 20,711 21,481 30,070 31,940

12,024 17,153 26,943 18,583 28,373 29,143 42,550 44,420

0 0

8,963 12,448 19,281 13,878 20,711 21,481 30,070 31,940

12,024 17,153 26,943 18,583 28,373 29,143 42,550 44,420

0 0

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

Page 92: Formulas Excel Presupuesto Ml

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

6,236 7,561 11,069 7,561 11,069 11,069 16,258 16,258

6,764 8,298 12,252 8,298 12,252 12,252 18,144 18,144

7,292 9,035 13,435 9,035 13,435 13,435 20,030 20,030

7,819 9,772 14,618 9,772 14,618 14,618 21,916 21,916

8,347 10,509 15,801 10,509 15,801 15,801 23,802 23,802

8,875 11,246 16,984 11,246 16,984 16,984 25,688 25,688

9,402 11,983 18,167 11,983 18,167 18,167 27,574 27,574

9,930 12,720 19,350 12,720 19,350 19,350 29,460 29,460

10,458 13,457 20,533 13,457 20,533 20,533 31,346 31,346

10,986 14,194 21,716 14,194 21,716 21,716 33,232 33,232

11,513 14,931 22,899 14,931 22,899 22,899 35,118 35,118

12,089 14,591 21,636 14,591 21,636 21,636 32,230 32,230

13,145 16,065 24,003 16,065 24,003 24,003 36,002 36,002

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

Page 93: Formulas Excel Presupuesto Ml

8,612 12,029 18,689 13,329 19,989 20,689 29,227 30,927

9,076 12,742 19,850 14,042 21,150 21,850 31,118 32,818

9,540 13,455 21,011 14,755 22,311 23,011 33,009 34,709

10,003 14,168 22,172 15,468 23,472 24,172 34,900 36,600

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

8,612 12,029 18,689 13,329 19,989 20,689 29,227 30,927

9,076 12,742 19,850 14,042 21,150 21,850 31,118 32,818

9,540 13,455 21,011 14,755 22,311 23,011 33,009 34,709

10,003 14,168 22,172 15,468 23,472 24,172 34,900 36,600

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

8,612 12,029 18,689 13,329 19,989 20,689 29,227 30,927

9,076 12,742 19,850 14,042 21,150 21,850 31,118 32,818

9,540 13,455 21,011 14,755 22,311 23,011 33,009 34,709

10,003 14,168 22,172 15,468 23,472 24,172 34,900 36,600

0 0

7,221 9,890 15,206 11,190 16,506 17,206 23,554 25,254

7,685 10,603 16,367 11,903 17,667 18,367 25,445 27,145

8,148 11,316 17,528 12,616 18,828 19,528 27,336 29,036

8,612 12,029 18,689 13,329 19,989 20,689 29,227 30,927

9,076 12,742 19,850 14,042 21,150 21,850 31,118 32,818

9,540 13,455 21,011 14,755 22,311 23,011 33,009 34,709

10,003 14,168 22,172 15,468 23,472 24,172 34,900 36,600

0 0

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

8,043 11,336 18,024 12,636 19,324 20,024 28,998 30,698

8,485 12,025 19,161 13,325 20,461 21,161 30,895 32,595

8,927 12,714 20,298 14,014 21,598 22,298 32,792 34,492

9,369 13,403 21,435 14,703 22,735 23,435 34,689 36,389

0 0

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

8,043 11,336 18,024 12,636 19,324 20,024 28,998 30,698

Page 94: Formulas Excel Presupuesto Ml

8,485 12,025 19,161 13,325 20,461 21,161 30,895 32,595

8,927 12,714 20,298 14,014 21,598 22,298 32,792 34,492

9,369 13,403 21,435 14,703 22,735 23,435 34,689 36,389

0 0

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

8,043 11,336 18,024 12,636 19,324 20,024 28,998 30,698

8,485 12,025 19,161 13,325 20,461 21,161 30,895 32,595

8,927 12,714 20,298 14,014 21,598 22,298 32,792 34,492

9,369 13,403 21,435 14,703 22,735 23,435 34,689 36,389

0 0

6,717 9,269 14,613 10,569 15,913 16,613 23,307 25,007

7,159 9,958 15,750 11,258 17,050 17,750 25,204 26,904

7,601 10,647 16,887 11,947 18,187 18,887 27,101 28,801

8,043 11,336 18,024 12,636 19,324 20,024 28,998 30,698

8,485 12,025 19,161 13,325 20,461 21,161 30,895 32,595

8,927 12,714 20,298 14,014 21,598 22,298 32,792 34,492

9,369 13,403 21,435 14,703 22,735 23,435 34,689 36,389

8,963 12,448 19,281 13,878 20,711 21,481 30,070 31,940

12,024 17,153 26,943 18,583 28,373 29,143 42,550 44,420

0 0

8,963 12,448 19,281 13,878 20,711 21,481 30,070 31,940

12,024 17,153 26,943 18,583 28,373 29,143 42,550 44,420

0 0

0 0

0 0

0 0

0 0

0 0

0 0

3,494 4,670 7,348 5,320 7,998 8,348 11,680 12,530

3,891 5,337 8,466 5,987 9,116 9,466 13,588 14,438

4,288 6,004 9,584 6,654 10,234 10,584 15,496 16,346

4,685 6,671 10,702 7,321 11,352 11,702 17,404 18,254

5,082 7,337 11,820 7,987 12,470 12,820 19,312 20,162

5,479 8,004 12,938 8,654 13,588 13,938 21,220 22,070

0 0

3,494 4,670 7,348 5,320 7,998 8,348 11,680 12,530

Page 95: Formulas Excel Presupuesto Ml

3,891 5,337 8,466 5,987 9,116 9,466 13,588 14,438

4,288 6,004 9,584 6,654 10,234 10,584 15,496 16,346

4,685 6,671 10,702 7,321 11,352 11,702 17,404 18,254

5,082 7,337 11,820 7,987 12,470 12,820 19,312 20,162

5,479 8,004 12,938 8,654 13,588 13,938 21,220 22,070

0 0

3,494 4,670 7,348 5,320 7,998 8,348 11,680 12,530

3,891 5,337 8,466 5,987 9,116 9,466 13,588 14,438

4,288 6,004 9,584 6,654 10,234 10,584 15,496 16,346

4,685 6,671 10,702 7,321 11,352 11,702 17,404 18,254

5,082 7,337 11,820 7,987 12,470 12,820 19,312 20,162

5,479 8,004 12,938 8,654 13,588 13,938 21,220 22,070

Page 96: Formulas Excel Presupuesto Ml
Page 97: Formulas Excel Presupuesto Ml

Medera CEDRO o COIGÜE MDF Enchapada Termolaminada Cantonera de aluminio

Enchapada Recta Encina

SI LA PTA ES VID. SUMAR UN 15% ADIC.

13,300 8,028 8,028 8,028 7,759 8,385 8,385 9,309

14,326 8,930 8,930 8,930 8,725 9,456 9,456 9,732

15,352 9,832 9,832 9,832 9,691 10,527 10,527 10,155

16,378 10,734 10,734 10,734 10,657 11,598 11,598 10,578

17,404 11,636 11,636 11,636 11,623 12,669 12,669 11,001

18,430 12,538 12,538 12,538 12,589 13,740 13,740 11,424

26,600 16,056 16,056 16,056 15,518 16,770 16,770 18,618

27,626 16,958 16,958 16,958 16,484 17,841 17,841 19,041

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

29,678 18,762 18,762 18,762 18,416 19,983 19,983 19,887

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

31,730 20,566 20,566 20,566 20,348 22,125 22,125 20,733

32,756 21,468 21,468 21,468 21,314 23,196 23,196 21,156

33,782 22,370 22,370 22,370 22,280 24,267 24,267 21,579

34,808 23,272 23,272 23,272 23,246 25,338 25,338 22,002

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

0 0 0

13,300 8,028 8,028 8,028 7,759 8,385 8,385 9,309

14,326 8,930 8,930 8,930 8,725 9,456 9,456 9,732

15,352 9,832 9,832 9,832 9,691 10,527 10,527 10,155

16,378 10,734 10,734 10,734 10,657 11,598 11,598 10,578

17,404 11,636 11,636 11,636 11,623 12,669 12,669 11,001

18,430 12,538 12,538 12,538 12,589 13,740 13,740 11,424

26,600 16,056 16,056 16,056 15,518 16,770 16,770 18,618

27,626 16,958 16,958 16,958 16,484 17,841 17,841 19,041

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

Madera Atablerada

Enchapada Recta Eucalipto

Enchapada canto recta CEDRO o COIGÜE

Melamil 1 cara Blanca

Melamil 1 cara Blanca

Vidriada (NO incluye vidrio)

Melamil 1 cara Madera

Melamil 1 cara Madera c/ vidrio NO incluye vidrio

Melamina Unicolor

Page 98: Formulas Excel Presupuesto Ml

29,678 18,762 18,762 18,762 18,416 19,983 19,983 19,887

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

31,730 20,566 20,566 20,566 20,348 22,125 22,125 20,733

32,756 21,468 21,468 21,468 21,314 23,196 23,196 21,156

33,782 22,370 22,370 22,370 22,280 24,267 24,267 21,579

34,808 23,272 23,272 23,272 23,246 25,338 25,338 22,002

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

13,300 8,028 8,028 8,028 7,759 8,385 8,385 9,309

14,326 8,930 8,930 8,930 8,725 9,456 9,456 9,732

15,352 9,832 9,832 9,832 9,691 10,527 10,527 10,155

16,378 10,734 10,734 10,734 10,657 11,598 11,598 10,578

17,404 11,636 11,636 11,636 11,623 12,669 12,669 11,001

18,430 12,538 12,538 12,538 12,589 13,740 13,740 11,424

26,600 16,056 16,056 16,056 15,518 16,770 16,770 18,618

27,626 16,958 16,958 16,958 16,484 17,841 17,841 19,041

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

29,678 18,762 18,762 18,762 18,416 19,983 19,983 19,887

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

31,730 20,566 20,566 20,566 20,348 22,125 22,125 20,733

32,756 21,468 21,468 21,468 21,314 23,196 23,196 21,156

33,782 22,370 22,370 22,370 22,280 24,267 24,267 21,579

34,808 23,272 23,272 23,272 23,246 25,338 25,338 22,002

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

13,300 8,028 8,028 8,028 7,759 8,385 8,385 9,309

14,326 8,930 8,930 8,930 8,725 9,456 9,456 9,732

15,352 9,832 9,832 9,832 9,691 10,527 10,527 10,155

16,378 10,734 10,734 10,734 10,657 11,598 11,598 10,578

17,404 11,636 11,636 11,636 11,623 12,669 12,669 11,001

18,430 12,538 12,538 12,538 12,589 13,740 13,740 11,424

26,600 16,056 16,056 16,056 15,518 16,770 16,770 18,618

27,626 16,958 16,958 16,958 16,484 17,841 17,841 19,041

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

29,678 18,762 18,762 18,762 18,416 19,983 19,983 19,887

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

31,730 20,566 20,566 20,566 20,348 22,125 22,125 20,733

Page 99: Formulas Excel Presupuesto Ml

32,756 21,468 21,468 21,468 21,314 23,196 23,196 21,156

33,782 22,370 22,370 22,370 22,280 24,267 24,267 21,579

34,808 23,272 23,272 23,272 23,246 25,338 25,338 22,002

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

3,259 2,113 2,113 2,113 1,650 1,830 1,830 5,131

3,259 2,113 2,113 2,113 1,650 1,830 1,830 5,131

3,259 2,113 2,113 2,113 1,650 1,830 1,830 5,131

3,259 2,113 2,113 2,113 1,650 1,830 1,830 5,131

3,259 2,113 2,113 2,113 1,650 1,830 1,830 5,131

3,259 2,113 2,113 2,113 1,650 1,830 1,830 5,131

3,259 2,113 2,113 2,113 1,650 1,830 1,830 5,131

3,259 2,113 2,113 2,113 1,650 1,830 1,830 5,131

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

32,756 21,468 21,468 21,468 21,314 23,196 23,196 21,156

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

32,756 21,468 21,468 21,468 21,314 23,196 23,196 21,156

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

32,756 21,468 21,468 21,468 21,314 23,196 23,196 21,156

7,646 5,322 5,322 5,322 4,861 5,172 5,172 8,040

11,248 6,224 6,224 6,224 5,827 6,243 6,243 8,463

12,274 7,126 7,126 7,126 6,793 7,314 7,314 8,886

13,300 8,028 8,028 8,028 7,759 8,385 8,385 9,309

Page 100: Formulas Excel Presupuesto Ml

14,326 8,930 8,930 8,930 8,725 9,456 9,456 9,732

15,352 9,832 9,832 9,832 9,691 10,527 10,527 10,155

7,646 5,322 5,322 5,322 4,861 5,172 5,172 8,040

11,248 6,224 6,224 6,224 5,827 6,243 6,243 8,463

12,274 7,126 7,126 7,126 6,793 7,314 7,314 8,886

13,300 8,028 8,028 8,028 7,759 8,385 8,385 9,309

14,326 8,930 8,930 8,930 8,725 9,456 9,456 9,732

15,352 9,832 9,832 9,832 9,691 10,527 10,527 10,155

7,646 5,322 5,322 5,322 4,861 5,172 5,172 8,040

11,248 6,224 6,224 6,224 5,827 6,243 6,243 8,463

12,274 7,126 7,126 7,126 6,793 7,314 7,314 8,886

13,300 8,028 8,028 8,028 7,759 8,385 8,385 9,309

14,326 8,930 8,930 8,930 8,725 9,456 9,456 9,732

15,352 9,832 9,832 9,832 9,691 10,527 10,527 10,155

7,646 5,322 5,322 5,322 4,861 5,172 5,172 8,040

11,248 6,224 6,224 6,224 5,827 6,243 6,243 8,463

12,274 7,126 7,126 7,126 6,793 7,314 7,314 8,886

13,300 8,028 8,028 8,028 7,759 8,385 8,385 9,309

14,326 8,930 8,930 8,930 8,725 9,456 9,456 9,732

15,352 9,832 9,832 9,832 9,691 10,527 10,527 10,155

Page 101: Formulas Excel Presupuesto Ml
Page 102: Formulas Excel Presupuesto Ml

17,596 10,224 10,224 10,224 9,970 10,803 10,803 13,950

18,976 11,135 11,135 11,135 10,932 11,869 11,869 14,589

20,356 12,046 12,046 12,046 11,894 12,935 12,935 15,228

21,736 12,957 12,957 12,957 12,856 14,001 14,001 15,867

23,116 13,868 13,868 13,868 13,818 15,067 15,067 16,506

35,192 20,448 20,448 20,448 19,940 21,606 21,606 27,900

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

17,596 10,224 10,224 10,224 9,970 10,803 10,803 13,950

Page 103: Formulas Excel Presupuesto Ml

18,976 11,135 11,135 11,135 10,932 11,869 11,869 14,589

20,356 12,046 12,046 12,046 11,894 12,935 12,935 15,228

21,736 12,957 12,957 12,957 12,856 14,001 14,001 15,867

23,116 13,868 13,868 13,868 13,818 15,067 15,067 16,506

35,192 20,448 20,448 20,448 19,940 21,606 21,606 27,900

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

17,596 10,224 10,224 10,224 9,970 10,803 10,803 13,950

18,976 11,135 11,135 11,135 10,932 11,869 11,869 14,589

20,356 12,046 12,046 12,046 11,894 12,935 12,935 15,228

21,736 12,957 12,957 12,957 12,856 14,001 14,001 15,867

23,116 13,868 13,868 13,868 13,818 15,067 15,067 16,506

35,192 20,448 20,448 20,448 19,940 21,606 21,606 27,900

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

17,596 10,224 10,224 10,224 9,970 10,803 10,803 13,950

18,976 11,135 11,135 11,135 10,932 11,869 11,869 14,589

20,356 12,046 12,046 12,046 11,894 12,935 12,935 15,228

21,736 12,957 12,957 12,957 12,856 14,001 14,001 15,867

23,116 13,868 13,868 13,868 13,818 15,067 15,067 16,506

35,192 20,448 20,448 20,448 19,940 21,606 21,606 27,900

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

17,596 10,224 10,224 10,224 9,970 10,803 10,803 13,950

18,976 11,135 11,135 11,135 10,932 11,869 11,869 14,589

20,356 12,046 12,046 12,046 11,894 12,935 12,935 15,228

21,736 12,957 12,957 12,957 12,856 14,001 14,001 15,867

23,116 13,868 13,868 13,868 13,818 15,067 15,067 16,506

35,192 20,448 20,448 20,448 19,940 21,606 21,606 27,900

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

17,596 10,224 10,224 10,224 9,970 10,803 10,803 13,950

18,976 11,135 11,135 11,135 10,932 11,869 11,869 14,589

20,356 12,046 12,046 12,046 11,894 12,935 12,935 15,228

21,736 12,957 12,957 12,957 12,856 14,001 14,001 15,867

23,116 13,868 13,868 13,868 13,818 15,067 15,067 16,506

Page 104: Formulas Excel Presupuesto Ml

35,192 20,448 20,448 20,448 19,940 21,606 21,606 27,900

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

17,596 10,224 10,224 10,224 9,970 10,803 10,803 13,950

18,976 11,135 11,135 11,135 10,932 11,869 11,869 14,589

20,356 12,046 12,046 12,046 11,894 12,935 12,935 15,228

21,736 12,957 12,957 12,957 12,856 14,001 14,001 15,867

23,116 13,868 13,868 13,868 13,818 15,067 15,067 16,506

35,192 20,448 20,448 20,448 19,940 21,606 21,606 27,900

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

17,596 10,224 10,224 10,224 9,970 10,803 10,803 13,950

18,976 11,135 11,135 11,135 10,932 11,869 11,869 14,589

20,356 12,046 12,046 12,046 11,894 12,935 12,935 15,228

21,736 12,957 12,957 12,957 12,856 14,001 14,001 15,867

23,116 13,868 13,868 13,868 13,818 15,067 15,067 16,506

35,192 20,448 20,448 20,448 19,940 21,606 21,606 27,900

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

17,596 10,224 10,224 10,224 9,970 10,803 10,803 13,950

18,976 11,135 11,135 11,135 10,932 11,869 11,869 14,589

20,356 12,046 12,046 12,046 11,894 12,935 12,935 15,228

21,736 12,957 12,957 12,957 12,856 14,001 14,001 15,867

23,116 13,868 13,868 13,868 13,818 15,067 15,067 16,506

35,192 20,448 20,448 20,448 19,940 21,606 21,606 27,900

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

17,596 10,224 10,224 10,224 9,970 10,803 10,803 13,950

18,976 11,135 11,135 11,135 10,932 11,869 11,869 14,589

20,356 12,046 12,046 12,046 11,894 12,935 12,935 15,228

21,736 12,957 12,957 12,957 12,856 14,001 14,001 15,867

23,116 13,868 13,868 13,868 13,818 15,067 15,067 16,506

35,192 20,448 20,448 20,448 19,940 21,606 21,606 27,900

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

37,952 22,270 22,270 22,270 21,864 23,738 23,738 29,178

Page 105: Formulas Excel Presupuesto Ml

51,164 31,778 31,778 31,778 31,076 33,582 33,582 35,520

51,164 31,778 31,778 31,778 31,076 33,582 33,582 35,520

51,164 31,778 31,778 31,778 31,076 33,582 33,582 35,520

9,204 5,155 5,155 5,155 4,881 5,193 5,193 7,182

9,844 5,629 5,629 5,629 5,364 5,729 5,729 7,501

10,484 6,103 6,103 6,103 5,847 6,265 6,265 7,820

11,124 6,577 6,577 6,577 6,330 6,801 6,801 8,139

11,764 7,051 7,051 7,051 6,813 7,337 7,337 8,458

12,404 7,525 7,525 7,525 7,296 7,873 7,873 8,777

18,408 10,310 10,310 10,310 9,762 10,386 10,386 14,364

19,048 10,784 10,784 10,784 10,245 10,922 10,922 14,683

19,688 11,258 11,258 11,258 10,728 11,458 11,458 15,002

20,328 11,732 11,732 11,732 11,211 11,994 11,994 15,321

20,968 12,206 12,206 12,206 11,694 12,530 12,530 15,640

21,608 12,680 12,680 12,680 12,177 13,066 13,066 15,959

22,248 13,154 13,154 13,154 12,660 13,602 13,602 16,278

22,888 13,628 13,628 13,628 13,143 14,138 14,138 16,597

23,528 14,102 14,102 14,102 13,626 14,674 14,674 16,916

18,408 10,310 10,310 10,310 9,762 10,386 10,386 14,364

10,373 5,976 5,976 5,976 5,703 6,105 6,105 7,789

11,124 6,572 6,572 6,572 6,324 6,794 6,794 8,138

11,875 7,168 7,168 7,168 6,945 7,483 7,483 8,487

12,626 7,764 7,764 7,764 7,566 8,172 8,172 8,836

13,377 8,360 8,360 8,360 8,187 8,861 8,861 9,185

14,128 8,956 8,956 8,956 8,808 9,550 9,550 9,534

20,746 11,952 11,952 11,952 11,406 12,210 12,210 15,578

21,497 12,548 12,548 12,548 12,027 12,899 12,899 15,927

22,248 13,144 13,144 13,144 12,648 13,588 13,588 16,276

22,999 13,740 13,740 13,740 13,269 14,277 14,277 16,625

23,750 14,336 14,336 14,336 13,890 14,966 14,966 16,974

24,501 14,932 14,932 14,932 14,511 15,655 15,655 17,323

25,252 15,528 15,528 15,528 15,132 16,344 16,344 17,672

26,003 16,124 16,124 16,124 15,753 17,033 17,033 18,021

26,754 16,720 16,720 16,720 16,374 17,722 17,722 18,370

20,746 11,952 11,952 11,952 11,406 12,210 12,210 15,578

10,960 6,387 6,387 6,387 6,114 6,561 6,561 8,093

11,765 7,044 7,044 7,044 6,804 7,326 7,326 8,457

12,570 7,701 7,701 7,701 7,494 8,091 8,091 8,821

Page 106: Formulas Excel Presupuesto Ml

13,375 8,358 8,358 8,358 8,184 8,856 8,856 9,185

14,180 9,015 9,015 9,015 8,874 9,621 9,621 9,549

14,985 9,672 9,672 9,672 9,564 10,386 10,386 9,913

21,920 12,774 12,774 12,774 12,228 13,122 13,122 16,186

22,725 13,431 13,431 13,431 12,918 13,887 13,887 16,550

23,530 14,088 14,088 14,088 13,608 14,652 14,652 16,914

24,335 14,745 14,745 14,745 14,298 15,417 15,417 17,278

25,140 15,402 15,402 15,402 14,988 16,182 16,182 17,642

25,945 16,059 16,059 16,059 15,678 16,947 16,947 18,006

26,750 16,716 16,716 16,716 16,368 17,712 17,712 18,370

27,555 17,373 17,373 17,373 17,058 18,477 18,477 18,734

28,360 18,030 18,030 18,030 17,748 19,242 19,242 19,098

21,920 12,774 12,774 12,774 12,228 13,122 13,122 16,186

13,300 8,028 8,028 8,028 7,759 8,385 8,385 9,309

14,326 8,930 8,930 8,930 8,725 9,456 9,456 9,732

15,352 9,832 9,832 9,832 9,691 10,527 10,527 10,155

16,378 10,734 10,734 10,734 10,657 11,598 11,598 10,578

17,404 11,636 11,636 11,636 11,623 12,669 12,669 11,001

18,430 12,538 12,538 12,538 12,589 13,740 13,740 11,424

26,600 16,056 16,056 16,056 15,518 16,770 16,770 18,618

27,626 16,958 16,958 16,958 16,484 17,841 17,841 19,041

28,652 17,860 17,860 17,860 17,450 18,912 18,912 19,464

29,678 18,762 18,762 18,762 18,416 19,983 19,983 19,887

30,704 19,664 19,664 19,664 19,382 21,054 21,054 20,310

31,730 20,566 20,566 20,566 20,348 22,125 22,125 20,733

32,756 21,468 21,468 21,468 21,314 23,196 23,196 21,156

33,782 22,370 22,370 22,370 22,280 24,267 24,267 21,579

34,808 23,272 23,272 23,272 23,246 25,338 25,338 22,002

26,600 16,056 16,056 16,056 15,518 16,770 16,770 18,618

15,641 9,671 9,671 9,671 9,404 10,209 10,209 10,526

16,887 10,817 10,817 10,817 10,646 11,586 11,586 11,008

18,133 11,963 11,963 11,963 11,888 12,963 12,963 11,490

19,379 13,109 13,109 13,109 13,130 14,340 14,340 11,972

20,625 14,255 14,255 14,255 14,372 15,717 15,717 12,454

21,871 15,401 15,401 15,401 15,614 17,094 17,094 12,936

31,282 19,342 19,342 19,342 18,808 20,418 20,418 21,052

32,528 20,488 20,488 20,488 20,050 21,795 21,795 21,534

33,774 21,634 21,634 21,634 21,292 23,172 23,172 22,016

35,020 22,780 22,780 22,780 22,534 24,549 24,549 22,498

Page 107: Formulas Excel Presupuesto Ml

36,266 23,926 23,926 23,926 23,776 25,926 25,926 22,980

37,512 25,072 25,072 25,072 25,018 27,303 27,303 23,462

38,758 26,218 26,218 26,218 26,260 28,680 28,680 23,944

40,004 27,364 27,364 27,364 27,502 30,057 30,057 24,426

41,250 28,510 28,510 28,510 28,744 31,434 31,434 24,908

31,282 19,342 19,342 19,342 18,808 20,418 20,418 21,052

17,657 11,337 11,337 11,337 11,072 11,966 11,966 11,978

19,013 12,605 12,605 12,605 12,452 13,496 13,496 12,490

20,369 13,873 13,873 13,873 13,832 15,026 15,026 13,002

21,725 15,141 15,141 15,141 15,212 16,556 16,556 13,514

23,081 16,409 16,409 16,409 16,592 18,086 18,086 14,026

24,437 17,677 17,677 17,677 17,972 19,616 19,616 14,538

35,314 22,674 22,674 22,674 22,144 23,932 23,932 23,956

36,670 23,942 23,942 23,942 23,524 25,462 25,462 24,468

38,026 25,210 25,210 25,210 24,904 26,992 26,992 24,980

39,382 26,478 26,478 26,478 26,284 28,522 28,522 25,492

40,738 27,746 27,746 27,746 27,664 30,052 30,052 26,004

42,094 29,014 29,014 29,014 29,044 31,582 31,582 26,516

43,450 30,282 30,282 30,282 30,424 33,112 33,112 27,028

44,806 31,550 31,550 31,550 31,804 34,642 34,642 27,540

46,162 32,818 32,818 32,818 33,184 36,172 36,172 28,052

35,314 22,674 22,674 22,674 22,144 23,932 23,932 23,956

Page 108: Formulas Excel Presupuesto Ml
Page 109: Formulas Excel Presupuesto Ml

18,408 10,310 10,310 10,310 9,762 10,386 10,386 14,364

19,048 10,784 10,784 10,784 10,245 10,922 10,922 14,683

21,920 12,774 12,774 12,774 12,228 13,122 13,122 16,186

22,725 13,431 13,431 13,431 12,918 13,887 13,887 16,550

24,260 14,415 14,415 14,415 13,873 14,946 14,946 17,402

25,176 15,195 15,195 15,195 14,701 15,864 15,864 17,796

42,666 24,726 24,726 24,726 23,634 25,332 25,332 31,764

47,346 28,008 28,008 28,008 26,924 28,980 28,980 34,196

52,002 32,244 32,244 32,244 31,500 34,056 34,056 36,042

58,008 36,996 36,996 36,996 36,446 39,540 39,540 38,828

37,930 22,116 22,116 22,116 21,574 23,450 23,450 26,023

42,612 25,402 25,402 25,402 24,864 27,098 27,098 28,457

41,068 22,429 22,429 22,429 21,874 23,746 23,746 29,173

43,406 24,071 24,071 24,071 23,518 25,570 25,570 30,387

37,930 22,116 22,116 22,116 21,574 23,450 23,450 26,023

42,612 25,402 25,402 25,402 24,864 27,098 27,098 28,457

47,920 30,249 30,249 30,249 30,250 33,071 33,071 30,475

53,922 34,999 34,999 34,999 35,196 38,555 38,555 33,263

41,068 22,429 22,429 22,429 21,874 23,746 23,746 29,173

Page 110: Formulas Excel Presupuesto Ml

43,406 24,071 24,071 24,071 23,518 25,570 25,570 30,387

52,576 30,715 30,715 30,715 30,532 33,352 33,352 34,915

54,829 32,493 32,493 32,493 32,383 35,405 35,405 35,960

33,882 21,418 21,418 21,418 20,887 22,631 22,631 22,807

36,540 23,893 23,893 23,893 23,578 25,614 25,614 23,816

39,198 26,368 26,368 26,368 26,269 28,597 28,597 24,825

41,856 28,843 28,843 28,843 28,960 31,580 31,580 25,834

44,514 31,318 31,318 31,318 31,651 34,563 34,563 26,843

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

67,764 42,836 42,836 42,836 41,774 45,262 45,262 45,614

70,422 45,311 45,311 45,311 44,465 48,245 48,245 46,623

73,080 47,786 47,786 47,786 47,156 51,228 51,228 47,632

75,738 50,261 50,261 50,261 49,847 54,211 54,211 48,641

78,396 52,736 52,736 52,736 52,538 57,194 57,194 49,650

81,054 55,211 55,211 55,211 55,229 60,177 60,177 50,659

83,712 57,686 57,686 57,686 57,920 63,160 63,160 51,668

86,370 60,161 60,161 60,161 60,611 66,143 66,143 52,677

89,028 62,636 62,636 62,636 63,302 69,126 69,126 53,686

33,882 21,418 21,418 21,418 20,887 22,631 22,631 22,807

36,540 23,893 23,893 23,893 23,578 25,614 25,614 23,816

39,198 26,368 26,368 26,368 26,269 28,597 28,597 24,825

41,856 28,843 28,843 28,843 28,960 31,580 31,580 25,834

44,514 31,318 31,318 31,318 31,651 34,563 34,563 26,843

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

67,764 42,836 42,836 42,836 41,774 45,262 45,262 45,614

70,422 45,311 45,311 45,311 44,465 48,245 48,245 46,623

73,080 47,786 47,786 47,786 47,156 51,228 51,228 47,632

75,738 50,261 50,261 50,261 49,847 54,211 54,211 48,641

78,396 52,736 52,736 52,736 52,538 57,194 57,194 49,650

81,054 55,211 55,211 55,211 55,229 60,177 60,177 50,659

83,712 57,686 57,686 57,686 57,920 63,160 63,160 51,668

86,370 60,161 60,161 60,161 60,611 66,143 66,143 52,677

89,028 62,636 62,636 62,636 63,302 69,126 69,126 53,686

33,882 21,418 21,418 21,418 20,887 22,631 22,631 22,807

36,540 23,893 23,893 23,893 23,578 25,614 25,614 23,816

39,198 26,368 26,368 26,368 26,269 28,597 28,597 24,825

41,856 28,843 28,843 28,843 28,960 31,580 31,580 25,834

Page 111: Formulas Excel Presupuesto Ml

44,514 31,318 31,318 31,318 31,651 34,563 34,563 26,843

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

67,764 42,836 42,836 42,836 41,774 45,262 45,262 45,614

70,422 45,311 45,311 45,311 44,465 48,245 48,245 46,623

73,080 47,786 47,786 47,786 47,156 51,228 51,228 47,632

75,738 50,261 50,261 50,261 49,847 54,211 54,211 48,641

78,396 52,736 52,736 52,736 52,538 57,194 57,194 49,650

81,054 55,211 55,211 55,211 55,229 60,177 60,177 50,659

83,712 57,686 57,686 57,686 57,920 63,160 63,160 51,668

86,370 60,161 60,161 60,161 60,611 66,143 66,143 52,677

89,028 62,636 62,636 62,636 63,302 69,126 69,126 53,686

33,882 21,418 21,418 21,418 20,887 22,631 22,631 22,807

36,540 23,893 23,893 23,893 23,578 25,614 25,614 23,816

39,198 26,368 26,368 26,368 26,269 28,597 28,597 24,825

41,856 28,843 28,843 28,843 28,960 31,580 31,580 25,834

44,514 31,318 31,318 31,318 31,651 34,563 34,563 26,843

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

67,764 42,836 42,836 42,836 41,774 45,262 45,262 45,614

70,422 45,311 45,311 45,311 44,465 48,245 48,245 46,623

73,080 47,786 47,786 47,786 47,156 51,228 51,228 47,632

75,738 50,261 50,261 50,261 49,847 54,211 54,211 48,641

78,396 52,736 52,736 52,736 52,538 57,194 57,194 49,650

81,054 55,211 55,211 55,211 55,229 60,177 60,177 50,659

83,712 57,686 57,686 57,686 57,920 63,160 63,160 51,668

86,370 60,161 60,161 60,161 60,611 66,143 66,143 52,677

89,028 62,636 62,636 62,636 63,302 69,126 69,126 53,686

36,223 23,061 23,061 23,061 22,532 24,455 24,455 24,024

39,101 25,780 25,780 25,780 25,499 27,744 27,744 25,092

41,979 28,499 28,499 28,499 28,466 31,033 31,033 26,160

44,857 31,218 31,218 31,218 31,433 34,322 34,322 27,228

47,735 33,937 33,937 33,937 34,400 37,611 37,611 28,296

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

72,446 46,122 46,122 46,122 45,064 48,910 48,910 48,048

75,324 48,841 48,841 48,841 48,031 52,199 52,199 49,116

78,202 51,560 51,560 51,560 50,998 55,488 55,488 50,184

81,080 54,279 54,279 54,279 53,965 58,777 58,777 51,252

83,958 56,998 56,998 56,998 56,932 62,066 62,066 52,320

86,836 59,717 59,717 59,717 59,899 65,355 65,355 53,388

89,714 62,436 62,436 62,436 62,866 68,644 68,644 54,456

Page 112: Formulas Excel Presupuesto Ml

92,592 65,155 65,155 65,155 65,833 71,933 71,933 55,524

95,470 67,874 67,874 67,874 68,800 75,222 75,222 56,592

36,223 23,061 23,061 23,061 22,532 24,455 24,455 24,024

39,101 25,780 25,780 25,780 25,499 27,744 27,744 25,092

41,979 28,499 28,499 28,499 28,466 31,033 31,033 26,160

44,857 31,218 31,218 31,218 31,433 34,322 34,322 27,228

47,735 33,937 33,937 33,937 34,400 37,611 37,611 28,296

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

72,446 46,122 46,122 46,122 45,064 48,910 48,910 48,048

75,324 48,841 48,841 48,841 48,031 52,199 52,199 49,116

78,202 51,560 51,560 51,560 50,998 55,488 55,488 50,184

81,080 54,279 54,279 54,279 53,965 58,777 58,777 51,252

83,958 56,998 56,998 56,998 56,932 62,066 62,066 52,320

86,836 59,717 59,717 59,717 59,899 65,355 65,355 53,388

89,714 62,436 62,436 62,436 62,866 68,644 68,644 54,456

92,592 65,155 65,155 65,155 65,833 71,933 71,933 55,524

95,470 67,874 67,874 67,874 68,800 75,222 75,222 56,592

36,223 23,061 23,061 23,061 22,532 24,455 24,455 24,024

39,101 25,780 25,780 25,780 25,499 27,744 27,744 25,092

41,979 28,499 28,499 28,499 28,466 31,033 31,033 26,160

44,857 31,218 31,218 31,218 31,433 34,322 34,322 27,228

47,735 33,937 33,937 33,937 34,400 37,611 37,611 28,296

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

72,446 46,122 46,122 46,122 45,064 48,910 48,910 48,048

75,324 48,841 48,841 48,841 48,031 52,199 52,199 49,116

78,202 51,560 51,560 51,560 50,998 55,488 55,488 50,184

81,080 54,279 54,279 54,279 53,965 58,777 58,777 51,252

83,958 56,998 56,998 56,998 56,932 62,066 62,066 52,320

86,836 59,717 59,717 59,717 59,899 65,355 65,355 53,388

89,714 62,436 62,436 62,436 62,866 68,644 68,644 54,456

92,592 65,155 65,155 65,155 65,833 71,933 71,933 55,524

95,470 67,874 67,874 67,874 68,800 75,222 75,222 56,592

36,223 23,061 23,061 23,061 22,532 24,455 24,455 24,024

39,101 25,780 25,780 25,780 25,499 27,744 27,744 25,092

41,979 28,499 28,499 28,499 28,466 31,033 31,033 26,160

44,857 31,218 31,218 31,218 31,433 34,322 34,322 27,228

Page 113: Formulas Excel Presupuesto Ml

47,735 33,937 33,937 33,937 34,400 37,611 37,611 28,296

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

72,446 46,122 46,122 46,122 45,064 48,910 48,910 48,048

75,324 48,841 48,841 48,841 48,031 52,199 52,199 49,116

78,202 51,560 51,560 51,560 50,998 55,488 55,488 50,184

81,080 54,279 54,279 54,279 53,965 58,777 58,777 51,252

83,958 56,998 56,998 56,998 56,932 62,066 62,066 52,320

86,836 59,717 59,717 59,717 59,899 65,355 65,355 53,388

89,714 62,436 62,436 62,436 62,866 68,644 68,644 54,456

92,592 65,155 65,155 65,155 65,833 71,933 71,933 55,524

95,470 67,874 67,874 67,874 68,800 75,222 75,222 56,592

33,882 21,418 21,418 21,418 20,887 22,631 22,631 22,807

36,540 23,893 23,893 23,893 23,578 25,614 25,614 23,816

39,198 26,368 26,368 26,368 26,269 28,597 28,597 24,825

41,856 28,843 28,843 28,843 28,960 31,580 31,580 25,834

44,514 31,318 31,318 31,318 31,651 34,563 34,563 26,843

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

33,882 21,418 21,418 21,418 20,887 22,631 22,631 22,807

36,540 23,893 23,893 23,893 23,578 25,614 25,614 23,816

39,198 26,368 26,368 26,368 26,269 28,597 28,597 24,825

41,856 28,843 28,843 28,843 28,960 31,580 31,580 25,834

44,514 31,318 31,318 31,318 31,651 34,563 34,563 26,843

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

33,882 21,418 21,418 21,418 20,887 22,631 22,631 22,807

36,540 23,893 23,893 23,893 23,578 25,614 25,614 23,816

39,198 26,368 26,368 26,368 26,269 28,597 28,597 24,825

41,856 28,843 28,843 28,843 28,960 31,580 31,580 25,834

44,514 31,318 31,318 31,318 31,651 34,563 34,563 26,843

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

33,882 21,418 21,418 21,418 20,887 22,631 22,631 22,807

36,540 23,893 23,893 23,893 23,578 25,614 25,614 23,816

39,198 26,368 26,368 26,368 26,269 28,597 28,597 24,825

Page 114: Formulas Excel Presupuesto Ml

41,856 28,843 28,843 28,843 28,960 31,580 31,580 25,834

44,514 31,318 31,318 31,318 31,651 34,563 34,563 26,843

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

47,172 33,793 33,793 33,793 34,342 37,546 37,546 27,852

36,223 23,061 23,061 23,061 22,532 24,455 24,455 24,024

39,101 25,780 25,780 25,780 25,499 27,744 27,744 25,092

41,979 28,499 28,499 28,499 28,466 31,033 31,033 26,160

44,857 31,218 31,218 31,218 31,433 34,322 34,322 27,228

47,735 33,937 33,937 33,937 34,400 37,611 37,611 28,296

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

36,223 23,061 23,061 23,061 22,532 24,455 24,455 24,024

39,101 25,780 25,780 25,780 25,499 27,744 27,744 25,092

41,979 28,499 28,499 28,499 28,466 31,033 31,033 26,160

44,857 31,218 31,218 31,218 31,433 34,322 34,322 27,228

47,735 33,937 33,937 33,937 34,400 37,611 37,611 28,296

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

36,223 23,061 23,061 23,061 22,532 24,455 24,455 24,024

39,101 25,780 25,780 25,780 25,499 27,744 27,744 25,092

41,979 28,499 28,499 28,499 28,466 31,033 31,033 26,160

44,857 31,218 31,218 31,218 31,433 34,322 34,322 27,228

47,735 33,937 33,937 33,937 34,400 37,611 37,611 28,296

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

36,223 23,061 23,061 23,061 22,532 24,455 24,455 24,024

39,101 25,780 25,780 25,780 25,499 27,744 27,744 25,092

41,979 28,499 28,499 28,499 28,466 31,033 31,033 26,160

44,857 31,218 31,218 31,218 31,433 34,322 34,322 27,228

47,735 33,937 33,937 33,937 34,400 37,611 37,611 28,296

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

50,613 36,656 36,656 36,656 37,367 40,900 40,900 29,364

12,486 7,830 7,830 7,830 6,939 7,561 7,561 17,702

14,372 8,825 8,825 8,825 7,894 8,619 8,619 18,770

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

Page 115: Formulas Excel Presupuesto Ml

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

0 0 0 0

12,486 7,830 7,830 7,830 6,939 7,561 7,561 17,702

14,372 8,825 8,825 8,825 7,894 8,619 8,619 18,770

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

0 0 0 0

12,486 7,830 7,830 7,830 6,939 7,561 7,561 17,702

14,372 8,825 8,825 8,825 7,894 8,619 8,619 18,770

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

0 0 0 0

12,486 7,830 7,830 7,830 6,939 7,561 7,561 17,702

14,372 8,825 8,825 8,825 7,894 8,619 8,619 18,770

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

0 0 0 0

12,486 7,830 7,830 7,830 6,939 7,561 7,561 17,702

14,372 8,825 8,825 8,825 7,894 8,619 8,619 18,770

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

0 0 0 0

12,486 7,830 7,830 7,830 6,939 7,561 7,561 17,702

14,372 8,825 8,825 8,825 7,894 8,619 8,619 18,770

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

Page 116: Formulas Excel Presupuesto Ml

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

0 0 0 0

12,486 7,830 7,830 7,830 6,939 7,561 7,561 17,702

14,372 8,825 8,825 8,825 7,894 8,619 8,619 18,770

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

0 0 0 0

12,486 7,830 7,830 7,830 6,939 7,561 7,561 17,702

14,372 8,825 8,825 8,825 7,894 8,619 8,619 18,770

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

0 0 0 0

12,486 7,830 7,830 7,830 6,939 7,561 7,561 17,702

14,372 8,825 8,825 8,825 7,894 8,619 8,619 18,770

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

0 0 0 0

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

Page 117: Formulas Excel Presupuesto Ml

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

Page 118: Formulas Excel Presupuesto Ml

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

Page 119: Formulas Excel Presupuesto Ml

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

0 0 0 0

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

0 0 0 0

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

0 0 0 0

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

0 0 0 0

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

0 0 0 0

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

Page 120: Formulas Excel Presupuesto Ml

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

29,302 15,813 15,813 15,813 15,264 16,166 16,166 21,983

30,794 16,764 16,764 16,764 16,222 17,204 17,204 22,835

32,286 17,715 17,715 17,715 17,180 18,243 18,243 23,687

33,778 18,666 18,666 18,666 18,138 19,281 19,281 24,539

Page 121: Formulas Excel Presupuesto Ml

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

29,302 15,813 15,813 15,813 15,264 16,166 16,166 21,983

30,794 16,764 16,764 16,764 16,222 17,204 17,204 22,835

32,286 17,715 17,715 17,715 17,180 18,243 18,243 23,687

33,778 18,666 18,666 18,666 18,138 19,281 19,281 24,539

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

29,302 15,813 15,813 15,813 15,264 16,166 16,166 21,983

30,794 16,764 16,764 16,764 16,222 17,204 17,204 22,835

32,286 17,715 17,715 17,715 17,180 18,243 18,243 23,687

33,778 18,666 18,666 18,666 18,138 19,281 19,281 24,539

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

29,302 15,813 15,813 15,813 15,264 16,166 16,166 21,983

30,794 16,764 16,764 16,764 16,222 17,204 17,204 22,835

32,286 17,715 17,715 17,715 17,180 18,243 18,243 23,687

33,778 18,666 18,666 18,666 18,138 19,281 19,281 24,539

0 0 0 0

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

26,494 14,840 14,840 14,840 14,992 16,555 16,555 16,723

27,772 15,747 15,747 15,747 15,952 17,620 17,620 17,361

29,050 16,654 16,654 16,654 16,912 18,685 18,685 17,999

30,328 17,561 17,561 17,561 17,872 19,750 19,750 18,637

0 0 0 0

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

26,494 14,840 14,840 14,840 14,992 16,555 16,555 16,723

27,772 15,747 15,747 15,747 15,952 17,620 17,620 17,361

29,050 16,654 16,654 16,654 16,912 18,685 18,685 17,999

30,328 17,561 17,561 17,561 17,872 19,750 19,750 18,637

0 0 0 0

Page 122: Formulas Excel Presupuesto Ml

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

26,494 14,840 14,840 14,840 14,992 16,555 16,555 16,723

27,772 15,747 15,747 15,747 15,952 17,620 17,620 17,361

29,050 16,654 16,654 16,654 16,912 18,685 18,685 17,999

30,328 17,561 17,561 17,561 17,872 19,750 19,750 18,637

0 0 0 0

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

26,494 14,840 14,840 14,840 14,992 16,555 16,555 16,723

27,772 15,747 15,747 15,747 15,952 17,620 17,620 17,361

29,050 16,654 16,654 16,654 16,912 18,685 18,685 17,999

30,328 17,561 17,561 17,561 17,872 19,750 19,750 18,637

30,591 16,348 16,348 16,348 15,737 16,640 16,640 23,244

40,438 22,625 22,625 22,625 22,059 23,005 23,005 28,867

0 0 0 0

30,591 16,348 16,348 16,348 15,737 16,640 16,640 23,244

40,438 22,625 22,625 22,625 22,059 23,005 23,005 28,867

0 0 0 0

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

Page 123: Formulas Excel Presupuesto Ml

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

16,258 9,820 9,820 9,820 8,849 9,677 9,677 19,838

18,144 10,815 10,815 10,815 9,804 10,735 10,735 20,906

20,030 11,810 11,810 11,810 10,759 11,793 11,793 21,974

21,916 12,805 12,805 12,805 11,714 12,851 12,851 23,042

23,802 13,800 13,800 13,800 12,669 13,909 13,909 24,110

25,688 14,795 14,795 14,795 13,624 14,967 14,967 25,178

27,574 15,790 15,790 15,790 14,579 16,025 16,025 26,246

29,460 16,785 16,785 16,785 15,534 17,083 17,083 27,314

31,346 17,780 17,780 17,780 16,489 18,141 18,141 28,382

33,232 18,775 18,775 18,775 17,444 19,199 19,199 29,450

35,118 19,770 19,770 19,770 18,399 20,257 20,257 30,518

32,230 18,081 18,081 18,081 17,394 19,049 19,049 34,121

36,002 19,956 19,956 19,956 19,304 21,166 21,166 36,239

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

Page 124: Formulas Excel Presupuesto Ml

29,302 15,813 15,813 15,813 15,264 16,166 16,166 21,983

30,794 16,764 16,764 16,764 16,222 17,204 17,204 22,835

32,286 17,715 17,715 17,715 17,180 18,243 18,243 23,687

33,778 18,666 18,666 18,666 18,138 19,281 19,281 24,539

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

29,302 15,813 15,813 15,813 15,264 16,166 16,166 21,983

30,794 16,764 16,764 16,764 16,222 17,204 17,204 22,835

32,286 17,715 17,715 17,715 17,180 18,243 18,243 23,687

33,778 18,666 18,666 18,666 18,138 19,281 19,281 24,539

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

29,302 15,813 15,813 15,813 15,264 16,166 16,166 21,983

30,794 16,764 16,764 16,764 16,222 17,204 17,204 22,835

32,286 17,715 17,715 17,715 17,180 18,243 18,243 23,687

33,778 18,666 18,666 18,666 18,138 19,281 19,281 24,539

0 0 0 0

24,826 12,960 12,960 12,960 12,390 13,050 13,050 19,427

26,318 13,911 13,911 13,911 13,348 14,089 14,089 20,279

27,810 14,862 14,862 14,862 14,306 15,127 15,127 21,131

29,302 15,813 15,813 15,813 15,264 16,166 16,166 21,983

30,794 16,764 16,764 16,764 16,222 17,204 17,204 22,835

32,286 17,715 17,715 17,715 17,180 18,243 18,243 23,687

33,778 18,666 18,666 18,666 18,138 19,281 19,281 24,539

0 0 0 0

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

26,494 14,840 14,840 14,840 14,992 16,555 16,555 16,723

27,772 15,747 15,747 15,747 15,952 17,620 17,620 17,361

29,050 16,654 16,654 16,654 16,912 18,685 18,685 17,999

30,328 17,561 17,561 17,561 17,872 19,750 19,750 18,637

0 0 0 0

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

26,494 14,840 14,840 14,840 14,992 16,555 16,555 16,723

Page 125: Formulas Excel Presupuesto Ml

27,772 15,747 15,747 15,747 15,952 17,620 17,620 17,361

29,050 16,654 16,654 16,654 16,912 18,685 18,685 17,999

30,328 17,561 17,561 17,561 17,872 19,750 19,750 18,637

0 0 0 0

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

26,494 14,840 14,840 14,840 14,992 16,555 16,555 16,723

27,772 15,747 15,747 15,747 15,952 17,620 17,620 17,361

29,050 16,654 16,654 16,654 16,912 18,685 18,685 17,999

30,328 17,561 17,561 17,561 17,872 19,750 19,750 18,637

0 0 0 0

22,660 12,119 12,119 12,119 12,112 13,360 13,360 14,809

23,938 13,026 13,026 13,026 13,072 14,425 14,425 15,447

25,216 13,933 13,933 13,933 14,032 15,490 15,490 16,085

26,494 14,840 14,840 14,840 14,992 16,555 16,555 16,723

27,772 15,747 15,747 15,747 15,952 17,620 17,620 17,361

29,050 16,654 16,654 16,654 16,912 18,685 18,685 17,999

30,328 17,561 17,561 17,561 17,872 19,750 19,750 18,637

30,591 16,348 16,348 16,348 15,737 16,640 16,640 23,244

40,438 22,625 22,625 22,625 22,059 23,005 23,005 28,867

0 0 0 0

30,591 16,348 16,348 16,348 15,737 16,640 16,640 23,244

40,438 22,625 22,625 22,625 22,059 23,005 23,005 28,867

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

11,610 6,338 6,338 6,338 6,069 6,695 6,695 7,619

12,636 7,240 7,240 7,240 7,035 7,766 7,766 8,042

13,662 8,142 8,142 8,142 8,001 8,837 8,837 8,465

14,688 9,044 9,044 9,044 8,967 9,908 9,908 8,888

15,714 9,946 9,946 9,946 9,933 10,979 10,979 9,311

16,740 10,848 10,848 10,848 10,899 12,050 12,050 9,734

0 0 0 0

11,610 6,338 6,338 6,338 6,069 6,695 6,695 7,619

Page 126: Formulas Excel Presupuesto Ml

12,636 7,240 7,240 7,240 7,035 7,766 7,766 8,042

13,662 8,142 8,142 8,142 8,001 8,837 8,837 8,465

14,688 9,044 9,044 9,044 8,967 9,908 9,908 8,888

15,714 9,946 9,946 9,946 9,933 10,979 10,979 9,311

16,740 10,848 10,848 10,848 10,899 12,050 12,050 9,734

0 0 0 0

11,610 6,338 6,338 6,338 6,069 6,695 6,695 7,619

12,636 7,240 7,240 7,240 7,035 7,766 7,766 8,042

13,662 8,142 8,142 8,142 8,001 8,837 8,837 8,465

14,688 9,044 9,044 9,044 8,967 9,908 9,908 8,888

15,714 9,946 9,946 9,946 9,933 10,979 10,979 9,311

16,740 10,848 10,848 10,848 10,899 12,050 12,050 9,734

Page 127: Formulas Excel Presupuesto Ml
Page 128: Formulas Excel Presupuesto Ml

Cantonera de aluminio

9,382 10,239 10,499

9,817 10,775 11,075

10,252 11,311 11,651

10,687 11,847 12,227

11,122 12,383 12,803

11,557 12,919 13,379

18,764 20,478 20,998

19,199 21,014 21,574

19,634 21,550 22,150

20,069 22,086 22,726

20,504 22,622 23,302

20,939 23,158 23,878

21,374 23,694 24,454

21,809 24,230 25,030

22,244 24,766 25,606

19,634 21,550 22,132

19,634 21,550 22,132

19,634 21,550 22,132

9,382 10,239 10,499

9,817 10,775 11,075

10,252 11,311 11,651

10,687 11,847 12,227

11,122 12,383 12,803

11,557 12,919 13,379

18,764 20,478 20,998

19,199 21,014 21,565

19,634 21,550 22,132

Melamina Madera

Formica unicolor (excepto metálicos)

Formica Diseño (excepto metálicos)

Page 129: Formulas Excel Presupuesto Ml

20,069 22,086 22,699

20,504 22,622 23,266

20,939 23,158 23,833

21,374 23,694 24,400

21,809 24,230 24,967

22,244 24,766 25,534

19,634 21,550 22,132

19,634 21,550 22,132

19,634 21,550 22,132

9,382 10,239 10,499

9,817 10,775 11,075

10,252 11,311 11,651

10,687 11,847 12,227

11,122 12,383 12,803

11,557 12,919 13,379

18,764 20,478 20,998

19,199 21,014 21,565

19,634 21,550 22,132

20,069 22,086 22,699

20,504 22,622 23,266

20,939 23,158 23,833

21,374 23,694 24,400

21,809 24,230 24,967

22,244 24,766 25,534

19,634 21,550 22,132

19,634 21,550 22,132

19,634 21,550 22,132

9,382 10,239 10,499

9,817 10,775 11,075

10,252 11,311 11,651

10,687 11,847 12,227

11,122 12,383 12,803

11,557 12,919 13,379

18,764 20,478 20,998

19,199 21,014 21,565

19,634 21,550 22,132

20,069 22,086 22,699

20,504 22,622 23,266

20,939 23,158 23,833

Page 130: Formulas Excel Presupuesto Ml

21,374 23,694 24,400

21,809 24,230 24,967

22,244 24,766 25,534

19,634 21,550 22,132

19,634 21,550 22,132

19,634 21,550 22,132

5,152 5,395 5,479

5,152 5,395 5,479

5,152 5,395 5,479

5,152 5,395 5,479

5,152 5,395 5,479

5,152 5,395 5,479

5,152 5,395 5,479

5,152 5,395 5,479

20,504 22,622 23,266

20,504 22,622 23,266

20,504 22,622 23,266

20,504 22,622 23,266

21,374 23,694 24,400

20,504 22,622 23,266

20,504 22,622 23,266

20,504 22,622 23,266

20,504 22,622 23,266

21,374 23,694 24,400

20,504 22,622 23,266

20,504 22,622 23,266

20,504 22,622 23,266

20,504 22,622 23,266

21,374 23,694 24,400

8,077 8,631 8,771

8,512 9,167 9,347

8,947 9,703 9,923

9,382 10,239 10,499

Page 131: Formulas Excel Presupuesto Ml

9,817 10,775 11,075

10,252 11,311 11,651

8,077 8,631 8,771

8,512 9,167 9,347

8,947 9,703 9,923

9,382 10,239 10,499

9,817 10,775 11,075

10,252 11,311 11,651

8,077 8,631 8,771

8,512 9,167 9,347

8,947 9,703 9,923

9,382 10,239 10,499

9,817 10,775 11,075

10,252 11,311 11,651

8,077 8,631 8,771

8,512 9,167 9,347

8,947 9,703 9,923

9,382 10,239 10,499

9,817 10,775 11,075

10,252 11,311 11,651

Page 132: Formulas Excel Presupuesto Ml
Page 133: Formulas Excel Presupuesto Ml

14,047 15,107 15,455

14,698 15,861 16,251

15,349 16,615 17,047

16,000 17,369 17,843

16,651 18,123 18,639

28,094 30,214 30,910

29,396 31,722 32,502

29,396 31,722 32,502

14,047 15,107 15,455

Page 134: Formulas Excel Presupuesto Ml

14,698 15,861 16,251

15,349 16,615 17,047

16,000 17,369 17,843

16,651 18,123 18,639

28,094 30,214 30,910

29,396 31,722 32,502

29,396 31,722 32,502

14,047 15,107 15,455

14,698 15,861 16,251

15,349 16,615 17,047

16,000 17,369 17,843

16,651 18,123 18,639

28,094 30,214 30,910

29,396 31,722 32,502

29,396 31,722 32,502

14,047 15,107 15,455

14,698 15,861 16,251

15,349 16,615 17,047

16,000 17,369 17,843

16,651 18,123 18,639

28,094 30,214 30,910

29,396 31,722 32,502

29,396 31,722 32,502

14,047 15,107 15,455

14,698 15,861 16,251

15,349 16,615 17,047

16,000 17,369 17,843

16,651 18,123 18,639

28,094 30,214 30,910

29,396 31,722 32,502

29,396 31,722 32,502

14,047 15,107 15,455

14,698 15,861 16,251

15,349 16,615 17,047

16,000 17,369 17,843

16,651 18,123 18,639

Page 135: Formulas Excel Presupuesto Ml

28,094 30,214 30,910

29,396 31,722 32,502

29,396 31,722 32,502

14,047 15,107 15,455

14,698 15,861 16,251

15,349 16,615 17,047

16,000 17,369 17,843

16,651 18,123 18,639

28,094 30,214 30,910

29,396 31,722 32,502

29,396 31,722 32,502

14,047 15,107 15,455

14,698 15,861 16,251

15,349 16,615 17,047

16,000 17,369 17,843

16,651 18,123 18,639

28,094 30,214 30,910

29,396 31,722 32,502

29,396 31,722 32,502

14,047 15,107 15,455

14,698 15,861 16,251

15,349 16,615 17,047

16,000 17,369 17,843

16,651 18,123 18,639

28,094 30,214 30,910

29,396 31,722 32,502

29,396 31,722 32,502

14,047 15,107 15,455

14,698 15,861 16,251

15,349 16,615 17,047

16,000 17,369 17,843

16,651 18,123 18,639

28,094 30,214 30,910

29,396 31,722 32,502

29,396 31,722 32,502

Page 136: Formulas Excel Presupuesto Ml

35,810 39,008 39,980 0 0 0 0 0 0 0

35,810 39,008 39,980 0 0 0 0 0 0 0

35,810 39,008 39,980 0 0 0 0 0 0 0

7,218 7,657 7,790

7,543 8,034 8,188

7,868 8,411 8,586

8,193 8,788 8,984

8,518 9,165 9,382

8,843 9,542 9,780

14,436 15,314 15,580

14,761 15,691 15,978

15,086 16,068 16,376

15,411 16,445 16,774

15,736 16,822 17,172

16,061 17,199 17,570

16,386 17,576 17,968

16,711 17,953 18,366

17,036 18,330 18,764

14,436 15,314 15,580

7,836 8,394 8,564

8,193 8,817 9,013

8,550 9,240 9,462

8,907 9,663 9,911

9,264 10,086 10,360

9,621 10,509 10,809

15,672 16,788 17,128

16,029 17,211 17,577

16,386 17,634 18,026

16,743 18,057 18,475

17,100 18,480 18,924

17,457 18,903 19,373

17,814 19,326 19,822

18,171 19,749 20,271

18,528 20,172 20,720

15,672 16,788 17,128

8,144 8,763 8,950

8,517 9,208 9,425

8,890 9,653 9,900

Page 137: Formulas Excel Presupuesto Ml

9,263 10,098 10,375

9,636 10,543 10,850

10,009 10,988 11,325

16,288 17,526 17,900

16,661 17,971 18,375

17,034 18,416 18,850

17,407 18,861 19,325

17,780 19,306 19,800

18,153 19,751 20,275

18,526 20,196 20,750

18,899 20,641 21,225

19,272 21,086 21,700

16,288 17,526 17,900

9,382 10,239 10,499

9,817 10,775 11,075

10,252 11,311 11,651

10,687 11,847 12,227

11,122 12,383 12,803

11,557 12,919 13,379

18,764 20,478 20,998

19,199 21,014 21,574

19,634 21,550 22,150

20,069 22,086 22,726

20,504 22,622 23,302

20,939 23,158 23,878

21,374 23,694 24,454

21,809 24,230 25,030

22,244 24,766 25,606

18,764 20,478 20,998

10,619 11,715 12,045

11,117 12,341 12,724

11,615 12,967 13,403

12,113 13,593 14,082

12,611 14,219 14,761

13,109 14,845 15,440

21,238 23,430 24,090

21,736 24,056 24,769

22,234 24,682 25,448

22,732 25,308 26,127

Page 138: Formulas Excel Presupuesto Ml

23,230 25,934 26,806

23,728 26,560 27,485

24,226 27,186 28,164

24,724 27,812 28,843

25,222 28,438 29,522

21,238 23,430 24,090

12,081 13,297 13,665

12,611 13,969 14,394

13,141 14,641 15,123

13,671 15,313 15,852

14,201 15,985 16,581

14,731 16,657 17,310

24,162 26,594 27,330

24,692 27,266 28,059

25,222 27,938 28,788

25,752 28,610 29,517

26,282 29,282 30,246

26,812 29,954 30,975

27,342 30,626 31,704

27,872 31,298 32,433

28,402 31,970 33,162

24,162 26,594 27,330

Page 139: Formulas Excel Presupuesto Ml
Page 140: Formulas Excel Presupuesto Ml

14,436 15,314 15,580

14,761 15,691 15,978

16,288 17,526 17,900

16,661 17,971 18,375

17,526 19,002 19,449

17,930 19,493 19,970

31,960 34,314 35,028

34,436 37,266 38,126

36,340 39,522 40,572

39,188 43,020 44,222

26,241 28,689 29,466

28,715 31,641 32,558

29,390 31,736 32,516

30,626 33,210 34,064

26,241 28,689 29,466

28,715 31,641 32,558

30,801 34,161 35,253

33,653 37,653 39,017

29,390 31,736 32,516

Page 141: Formulas Excel Presupuesto Ml

30,626 33,210 34,064

35,240 38,510 39,674

36,311 39,837 41,079

23,011 25,381 26,098

24,053 26,702 27,531

25,095 28,023 28,964

26,137 29,344 30,397

27,179 30,665 31,830

28,221 31,986 33,263

46,022 50,762 52,196

47,064 52,083 53,629

48,106 53,404 55,062

49,148 54,725 56,495

50,190 56,046 57,928

51,232 57,367 59,361

52,274 58,688 60,794

53,316 60,009 62,227

54,358 61,330 63,660

23,011 25,381 26,098

24,053 26,702 27,531

25,095 28,023 28,964

26,137 29,344 30,397

27,179 30,665 31,830

28,221 31,986 33,263

46,022 50,762 52,196

47,064 52,083 53,629

48,106 53,404 55,062

49,148 54,725 56,495

50,190 56,046 57,928

51,232 57,367 59,361

52,274 58,688 60,794

53,316 60,009 62,227

54,358 61,330 63,660

23,011 25,381 26,098

24,053 26,702 27,531

25,095 28,023 28,964

26,137 29,344 30,397

Page 142: Formulas Excel Presupuesto Ml

27,179 30,665 31,830

28,221 31,986 33,263

46,022 50,762 52,196

47,064 52,083 53,629

48,106 53,404 55,062

49,148 54,725 56,495

50,190 56,046 57,928

51,232 57,367 59,361

52,274 58,688 60,794

53,316 60,009 62,227

54,358 61,330 63,660

23,011 25,381 26,098

24,053 26,702 27,531

25,095 28,023 28,964

26,137 29,344 30,397

27,179 30,665 31,830

28,221 31,986 33,263

46,022 50,762 52,196

47,064 52,083 53,629

48,106 53,404 55,062

49,148 54,725 56,495

50,190 56,046 57,928

51,232 57,367 59,361

52,274 58,688 60,794

53,316 60,009 62,227

54,358 61,330 63,660

24,248 26,857 27,644

25,353 28,268 29,180

26,458 29,679 30,716

27,563 31,090 32,252

28,668 32,501 33,788

29,773 33,912 35,324

48,496 53,714 55,288

49,601 55,125 56,824

50,706 56,536 58,360

51,811 57,947 59,896

52,916 59,358 61,432

54,021 60,769 62,968

55,126 62,180 64,504

Page 143: Formulas Excel Presupuesto Ml

56,231 63,591 66,040

57,336 65,002 67,576

24,248 26,857 27,644

25,353 28,268 29,180

26,458 29,679 30,716

27,563 31,090 32,252

28,668 32,501 33,788

29,773 33,912 35,324

48,496 53,714 55,288

49,601 55,125 56,824

50,706 56,536 58,360

51,811 57,947 59,896

52,916 59,358 61,432

54,021 60,769 62,968

55,126 62,180 64,504

56,231 63,591 66,040

57,336 65,002 67,576

24,248 26,857 27,644

25,353 28,268 29,180

26,458 29,679 30,716

27,563 31,090 32,252

28,668 32,501 33,788

29,773 33,912 35,324

48,496 53,714 55,288

49,601 55,125 56,824

50,706 56,536 58,360

51,811 57,947 59,896

52,916 59,358 61,432

54,021 60,769 62,968

55,126 62,180 64,504

56,231 63,591 66,040

57,336 65,002 67,576

24,248 26,857 27,644

25,353 28,268 29,180

26,458 29,679 30,716

27,563 31,090 32,252

Page 144: Formulas Excel Presupuesto Ml

28,668 32,501 33,788

29,773 33,912 35,324

48,496 53,714 55,288

49,601 55,125 56,824

50,706 56,536 58,360

51,811 57,947 59,896

52,916 59,358 61,432

54,021 60,769 62,968

55,126 62,180 64,504

56,231 63,591 66,040

57,336 65,002 67,576

23,011 25,381 26,098

24,053 26,702 27,531

25,095 28,023 28,964

26,137 29,344 30,397

27,179 30,665 31,830

28,221 31,986 33,263

28,221 31,986 33,263

23,011 25,381 26,098

24,053 26,702 27,531

25,095 28,023 28,964

26,137 29,344 30,397

27,179 30,665 31,830

28,221 31,986 33,263

28,221 31,986 33,263

23,011 25,381 26,098

24,053 26,702 27,531

25,095 28,023 28,964

26,137 29,344 30,397

27,179 30,665 31,830

28,221 31,986 33,263

28,221 31,986 33,263

23,011 25,381 26,098

24,053 26,702 27,531

25,095 28,023 28,964

Page 145: Formulas Excel Presupuesto Ml

26,137 29,344 30,397

27,179 30,665 31,830

28,221 31,986 33,263

28,221 31,986 33,263

24,248 26,857 27,644

25,353 28,268 29,180

26,458 29,679 30,716

27,563 31,090 32,252

28,668 32,501 33,788

29,773 33,912 35,324

29,773 33,912 35,324

24,248 26,857 27,644

25,353 28,268 29,180

26,458 29,679 30,716

27,563 31,090 32,252

28,668 32,501 33,788

29,773 33,912 35,324

29,773 33,912 35,324

24,248 26,857 27,644

25,353 28,268 29,180

26,458 29,679 30,716

27,563 31,090 32,252

28,668 32,501 33,788

29,773 33,912 35,324

29,773 33,912 35,324

24,248 26,857 27,644

25,353 28,268 29,180

26,458 29,679 30,716

27,563 31,090 32,252

28,668 32,501 33,788

29,773 33,912 35,324

29,773 33,912 35,324

17,775 18,642 18,919

18,855 19,831 20,152

19,935 21,020 21,385

Page 146: Formulas Excel Presupuesto Ml

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

17,775 18,642 18,919

18,855 19,831 20,152

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

17,775 18,642 18,919

18,855 19,831 20,152

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

17,775 18,642 18,919

18,855 19,831 20,152

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

17,775 18,642 18,919

18,855 19,831 20,152

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

17,775 18,642 18,919

18,855 19,831 20,152

19,935 21,020 21,385

21,015 22,209 22,618

Page 147: Formulas Excel Presupuesto Ml

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

17,775 18,642 18,919

18,855 19,831 20,152

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

17,775 18,642 18,919

18,855 19,831 20,152

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

17,775 18,642 18,919

18,855 19,831 20,152

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

19,935 21,020 21,385

21,015 22,209 22,618

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

19,935 21,020 21,385

21,015 22,209 22,618

19,935 21,020 21,385

21,015 22,209 22,618

Page 148: Formulas Excel Presupuesto Ml

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

19,935 21,020 21,385

21,015 22,209 22,618

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,935 21,020 21,385

Page 149: Formulas Excel Presupuesto Ml

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,570 20,933 21,282

20,435 21,895 22,273

21,300 22,857 23,264

19,570 20,933 21,282

20,435 21,895 22,273

21,300 22,857 23,264

19,570 20,933 21,282

20,435 21,895 22,273

21,300 22,857 23,264

19,570 20,933 21,282

20,435 21,895 22,273

Page 150: Formulas Excel Presupuesto Ml

21,300 22,857 23,264

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

Page 151: Formulas Excel Presupuesto Ml

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,570 20,933 21,282

20,435 21,895 22,273

21,300 22,857 23,264

22,165 23,819 24,255

23,030 24,781 25,246

23,895 25,743 26,237

24,760 26,705 27,228

Page 152: Formulas Excel Presupuesto Ml

19,570 20,933 21,282

20,435 21,895 22,273

21,300 22,857 23,264

22,165 23,819 24,255

23,030 24,781 25,246

23,895 25,743 26,237

24,760 26,705 27,228

19,570 20,933 21,282

20,435 21,895 22,273

21,300 22,857 23,264

22,165 23,819 24,255

23,030 24,781 25,246

23,895 25,743 26,237

24,760 26,705 27,228

19,570 20,933 21,282

20,435 21,895 22,273

21,300 22,857 23,264

22,165 23,819 24,255

23,030 24,781 25,246

23,895 25,743 26,237

24,760 26,705 27,228

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

16,904 18,678 19,321

17,554 19,430 20,116

18,204 20,182 20,911

18,854 20,934 21,706

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

16,904 18,678 19,321

17,554 19,430 20,116

18,204 20,182 20,911

18,854 20,934 21,706

Page 153: Formulas Excel Presupuesto Ml

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

16,904 18,678 19,321

17,554 19,430 20,116

18,204 20,182 20,911

18,854 20,934 21,706

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

16,904 18,678 19,321

17,554 19,430 20,116

18,204 20,182 20,911

18,854 20,934 21,706

23,430 25,143 25,590

29,139 31,492 32,131

23,430 25,143 25,590

29,139 31,492 32,131

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

Page 154: Formulas Excel Presupuesto Ml

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,935 21,020 21,385

21,015 22,209 22,618

22,095 23,398 23,851

23,175 24,587 25,084

24,255 25,776 26,317

25,335 26,965 27,550

26,415 28,154 28,783

27,495 29,343 30,016

28,575 30,532 31,249

29,655 31,721 32,482

30,735 32,910 33,715

34,313 36,911 37,633

36,455 39,289 40,099

19,570 20,933 21,282

20,435 21,895 22,273

21,300 22,857 23,264

Page 155: Formulas Excel Presupuesto Ml

22,165 23,819 24,255

23,030 24,781 25,246

23,895 25,743 26,237

24,760 26,705 27,228

19,570 20,933 21,282

20,435 21,895 22,273

21,300 22,857 23,264

22,165 23,819 24,255

23,030 24,781 25,246

23,895 25,743 26,237

24,760 26,705 27,228

19,570 20,933 21,282

20,435 21,895 22,273

21,300 22,857 23,264

22,165 23,819 24,255

23,030 24,781 25,246

23,895 25,743 26,237

24,760 26,705 27,228

19,570 20,933 21,282

20,435 21,895 22,273

21,300 22,857 23,264

22,165 23,819 24,255

23,030 24,781 25,246

23,895 25,743 26,237

24,760 26,705 27,228

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

16,904 18,678 19,321

17,554 19,430 20,116

18,204 20,182 20,911

18,854 20,934 21,706

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

16,904 18,678 19,321

Page 156: Formulas Excel Presupuesto Ml

17,554 19,430 20,116

18,204 20,182 20,911

18,854 20,934 21,706

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

16,904 18,678 19,321

17,554 19,430 20,116

18,204 20,182 20,911

18,854 20,934 21,706

14,954 16,422 16,936

15,604 17,174 17,731

16,254 17,926 18,526

16,904 18,678 19,321

17,554 19,430 20,116

18,204 20,182 20,911

18,854 20,934 21,706

23,430 25,143 25,590

29,139 31,492 32,131

23,430 25,143 25,590

29,139 31,492 32,131

7,692 8,549 8,809

8,127 9,085 9,385

8,562 9,621 9,961

8,997 10,157 10,537

9,432 10,693 11,113

9,867 11,229 11,689

7,692 8,549 8,809

Page 157: Formulas Excel Presupuesto Ml

8,127 9,085 9,385

8,562 9,621 9,961

8,997 10,157 10,537

9,432 10,693 11,113

9,867 11,229 11,689

7,692 8,549 8,809

8,127 9,085 9,385

8,562 9,621 9,961

8,997 10,157 10,537

9,432 10,693 11,113

9,867 11,229 11,689

Page 158: Formulas Excel Presupuesto Ml
Page 159: Formulas Excel Presupuesto Ml
Page 160: Formulas Excel Presupuesto Ml
Page 161: Formulas Excel Presupuesto Ml
Page 162: Formulas Excel Presupuesto Ml
Page 163: Formulas Excel Presupuesto Ml
Page 164: Formulas Excel Presupuesto Ml
Page 165: Formulas Excel Presupuesto Ml
Page 166: Formulas Excel Presupuesto Ml
Page 167: Formulas Excel Presupuesto Ml

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

Page 168: Formulas Excel Presupuesto Ml
Page 169: Formulas Excel Presupuesto Ml
Page 170: Formulas Excel Presupuesto Ml
Page 171: Formulas Excel Presupuesto Ml
Page 172: Formulas Excel Presupuesto Ml
Page 173: Formulas Excel Presupuesto Ml
Page 174: Formulas Excel Presupuesto Ml
Page 175: Formulas Excel Presupuesto Ml
Page 176: Formulas Excel Presupuesto Ml
Page 177: Formulas Excel Presupuesto Ml
Page 178: Formulas Excel Presupuesto Ml
Page 179: Formulas Excel Presupuesto Ml
Page 180: Formulas Excel Presupuesto Ml
Page 181: Formulas Excel Presupuesto Ml
Page 182: Formulas Excel Presupuesto Ml
Page 183: Formulas Excel Presupuesto Ml
Page 184: Formulas Excel Presupuesto Ml
Page 185: Formulas Excel Presupuesto Ml
Page 186: Formulas Excel Presupuesto Ml
Page 187: Formulas Excel Presupuesto Ml
Page 188: Formulas Excel Presupuesto Ml
Page 189: Formulas Excel Presupuesto Ml
Page 190: Formulas Excel Presupuesto Ml
Page 191: Formulas Excel Presupuesto Ml
Page 192: Formulas Excel Presupuesto Ml
Page 193: Formulas Excel Presupuesto Ml
Page 194: Formulas Excel Presupuesto Ml
Page 195: Formulas Excel Presupuesto Ml
Page 196: Formulas Excel Presupuesto Ml
Page 197: Formulas Excel Presupuesto Ml
Page 198: Formulas Excel Presupuesto Ml

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

Page 199: Formulas Excel Presupuesto Ml
Page 200: Formulas Excel Presupuesto Ml
Page 201: Formulas Excel Presupuesto Ml
Page 202: Formulas Excel Presupuesto Ml
Page 203: Formulas Excel Presupuesto Ml
Page 204: Formulas Excel Presupuesto Ml
Page 205: Formulas Excel Presupuesto Ml
Page 206: Formulas Excel Presupuesto Ml
Page 207: Formulas Excel Presupuesto Ml
Page 208: Formulas Excel Presupuesto Ml
Page 209: Formulas Excel Presupuesto Ml
Page 210: Formulas Excel Presupuesto Ml
Page 211: Formulas Excel Presupuesto Ml
Page 212: Formulas Excel Presupuesto Ml
Page 213: Formulas Excel Presupuesto Ml
Page 214: Formulas Excel Presupuesto Ml
Page 215: Formulas Excel Presupuesto Ml
Page 216: Formulas Excel Presupuesto Ml
Page 217: Formulas Excel Presupuesto Ml
Page 218: Formulas Excel Presupuesto Ml
Page 219: Formulas Excel Presupuesto Ml
Page 220: Formulas Excel Presupuesto Ml
Page 221: Formulas Excel Presupuesto Ml
Page 222: Formulas Excel Presupuesto Ml
Page 223: Formulas Excel Presupuesto Ml
Page 224: Formulas Excel Presupuesto Ml
Page 225: Formulas Excel Presupuesto Ml
Page 226: Formulas Excel Presupuesto Ml
Page 227: Formulas Excel Presupuesto Ml
Page 228: Formulas Excel Presupuesto Ml
Page 229: Formulas Excel Presupuesto Ml

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

Page 230: Formulas Excel Presupuesto Ml
Page 231: Formulas Excel Presupuesto Ml
Page 232: Formulas Excel Presupuesto Ml
Page 233: Formulas Excel Presupuesto Ml
Page 234: Formulas Excel Presupuesto Ml
Page 235: Formulas Excel Presupuesto Ml
Page 236: Formulas Excel Presupuesto Ml
Page 237: Formulas Excel Presupuesto Ml
Page 238: Formulas Excel Presupuesto Ml
Page 239: Formulas Excel Presupuesto Ml
Page 240: Formulas Excel Presupuesto Ml
Page 241: Formulas Excel Presupuesto Ml
Page 242: Formulas Excel Presupuesto Ml
Page 243: Formulas Excel Presupuesto Ml
Page 244: Formulas Excel Presupuesto Ml
Page 245: Formulas Excel Presupuesto Ml
Page 246: Formulas Excel Presupuesto Ml
Page 247: Formulas Excel Presupuesto Ml
Page 248: Formulas Excel Presupuesto Ml
Page 249: Formulas Excel Presupuesto Ml
Page 250: Formulas Excel Presupuesto Ml
Page 251: Formulas Excel Presupuesto Ml
Page 252: Formulas Excel Presupuesto Ml
Page 253: Formulas Excel Presupuesto Ml
Page 254: Formulas Excel Presupuesto Ml
Page 255: Formulas Excel Presupuesto Ml
Page 256: Formulas Excel Presupuesto Ml
Page 257: Formulas Excel Presupuesto Ml
Page 258: Formulas Excel Presupuesto Ml
Page 259: Formulas Excel Presupuesto Ml
Page 260: Formulas Excel Presupuesto Ml

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

Page 261: Formulas Excel Presupuesto Ml
Page 262: Formulas Excel Presupuesto Ml
Page 263: Formulas Excel Presupuesto Ml
Page 264: Formulas Excel Presupuesto Ml
Page 265: Formulas Excel Presupuesto Ml
Page 266: Formulas Excel Presupuesto Ml
Page 267: Formulas Excel Presupuesto Ml
Page 268: Formulas Excel Presupuesto Ml
Page 269: Formulas Excel Presupuesto Ml
Page 270: Formulas Excel Presupuesto Ml
Page 271: Formulas Excel Presupuesto Ml
Page 272: Formulas Excel Presupuesto Ml
Page 273: Formulas Excel Presupuesto Ml
Page 274: Formulas Excel Presupuesto Ml
Page 275: Formulas Excel Presupuesto Ml
Page 276: Formulas Excel Presupuesto Ml
Page 277: Formulas Excel Presupuesto Ml
Page 278: Formulas Excel Presupuesto Ml
Page 279: Formulas Excel Presupuesto Ml
Page 280: Formulas Excel Presupuesto Ml
Page 281: Formulas Excel Presupuesto Ml
Page 282: Formulas Excel Presupuesto Ml
Page 283: Formulas Excel Presupuesto Ml
Page 284: Formulas Excel Presupuesto Ml
Page 285: Formulas Excel Presupuesto Ml
Page 286: Formulas Excel Presupuesto Ml
Page 287: Formulas Excel Presupuesto Ml
Page 288: Formulas Excel Presupuesto Ml
Page 289: Formulas Excel Presupuesto Ml
Page 290: Formulas Excel Presupuesto Ml
Page 291: Formulas Excel Presupuesto Ml

0 0 0 0 0 0 0 0 0 0

Page 292: Formulas Excel Presupuesto Ml
Page 293: Formulas Excel Presupuesto Ml
Page 294: Formulas Excel Presupuesto Ml
Page 295: Formulas Excel Presupuesto Ml
Page 296: Formulas Excel Presupuesto Ml
Page 297: Formulas Excel Presupuesto Ml
Page 298: Formulas Excel Presupuesto Ml
Page 299: Formulas Excel Presupuesto Ml
Page 300: Formulas Excel Presupuesto Ml
Page 301: Formulas Excel Presupuesto Ml
Page 302: Formulas Excel Presupuesto Ml
Page 303: Formulas Excel Presupuesto Ml
Page 304: Formulas Excel Presupuesto Ml
Page 305: Formulas Excel Presupuesto Ml
Page 306: Formulas Excel Presupuesto Ml
Page 307: Formulas Excel Presupuesto Ml
Page 308: Formulas Excel Presupuesto Ml
Page 309: Formulas Excel Presupuesto Ml
Page 310: Formulas Excel Presupuesto Ml
Page 311: Formulas Excel Presupuesto Ml
Page 312: Formulas Excel Presupuesto Ml
Page 313: Formulas Excel Presupuesto Ml
Page 314: Formulas Excel Presupuesto Ml
Page 315: Formulas Excel Presupuesto Ml
Page 316: Formulas Excel Presupuesto Ml
Page 317: Formulas Excel Presupuesto Ml
Page 318: Formulas Excel Presupuesto Ml
Page 319: Formulas Excel Presupuesto Ml
Page 320: Formulas Excel Presupuesto Ml
Page 321: Formulas Excel Presupuesto Ml
Page 322: Formulas Excel Presupuesto Ml

0 0

Page 323: Formulas Excel Presupuesto Ml
Page 324: Formulas Excel Presupuesto Ml
Page 325: Formulas Excel Presupuesto Ml
Page 326: Formulas Excel Presupuesto Ml
Page 327: Formulas Excel Presupuesto Ml
Page 328: Formulas Excel Presupuesto Ml
Page 329: Formulas Excel Presupuesto Ml
Page 330: Formulas Excel Presupuesto Ml
Page 331: Formulas Excel Presupuesto Ml
Page 332: Formulas Excel Presupuesto Ml
Page 333: Formulas Excel Presupuesto Ml
Page 334: Formulas Excel Presupuesto Ml
Page 335: Formulas Excel Presupuesto Ml
Page 336: Formulas Excel Presupuesto Ml
Page 337: Formulas Excel Presupuesto Ml
Page 338: Formulas Excel Presupuesto Ml
Page 339: Formulas Excel Presupuesto Ml
Page 340: Formulas Excel Presupuesto Ml
Page 341: Formulas Excel Presupuesto Ml
Page 342: Formulas Excel Presupuesto Ml
Page 343: Formulas Excel Presupuesto Ml
Page 344: Formulas Excel Presupuesto Ml
Page 345: Formulas Excel Presupuesto Ml

PUERTA MELAMINA RECTA CANTO PVC

Ancho 300

Alto 700

Canto 0 150

Melamina 0 $ 4,575

CANTIDAD DE CAJ 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 2.20 150 150 $ 330

PUERTA Melamina blanca 18mm M2 700 300 1 4,575 1076 $ 1,076

MO corte CORTE UN 0.21 1050 1050 $ 221

MO perforaciones PERFORACIONES UN 8.00 75 75 $ 600

pegamento canto COLA GRANULADA KG(U) 0.06 2,400 2400 $ 132

Tope de goma Tope de goma UN 2.00 7 7 $ 14

SPAX 3.5 X 15 UN 6.00 4 4 $ 24

Bisagras Bisagras clip top recta Blum UN 2.00 745 745 $ 1,490

$ 3,887

PUERTA MELAMINA RECTA CANTO CANTONERA DE ALUMINIO

Ancho 400

Alto 700

Melamina 0 $ 4,575

CANTIDAD DE CAJ 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO CANTONERA DE ALUM MT 2.42 1850 1850 $ 4,477

ESQUINEROS ESQUINEROS UN 1.00 1,280 1280 $ 1,280

PUERTA Melamina blanca 18mm M2 700 400 1 4,585 1438 $ 1,438

MO corte CORTE UN 0.28 1050 1050 $ 294

MO perforaciones PERFORACIONES UN 8.00 75 75 $ 600

Tope de goma Tope de goma UN 2.00 7 7 $ 14

SPAX 3.5 X 15 UN 6.00 4 4 $ 24

Bisagras Bisagras clip top recta Blum UN 2.00 745 745 $ 1,490

$ 9,617

PUERTA LAMINADA RECTA CANTO PVC

Ancho 400

Alto 700

Canto 0 150

LAMINADO 0 $ 3,685

CANTIDAD DE CAJ 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 2.42 150 150 $ 363

PUERTA Melamil 1 cara 18mm M2 700 400 1 4,585 1438 $ 1,438

Laminado Pta LAMINADO UNICOLOR M2 700 400 1 3,685 1156 $ 1,156

MO corte CORTE UN 0.28 1050 1050 $ 294

MO perforaciones PERFORACIONES UN 8.00 75 75 $ 600

MO ENCHAPE MANO DE OBRA ENCHAPE MT 0.70 450 450 $ 315

pegamento canto COLA GRANULADA KG(U) 0.06 2,400 2400 $ 145

Tornillos bisagra y tirador

Tornillos bis y tirador

B7
Maria Luisa: si es 0, el canto es 0,45, sino es 2mm
B8
Maria Luisa: si dice 0, será melam Blca, si dice 1 será melam unicolor, sino diseño)
B25
Maria Luisa: si dice 0, será melam Blca, si dice 1 será melam unicolor, sino diseño)
B43
Maria Luisa: si es 0, el canto es 0,45, sino es 2mm
B44
Maria Luisa: si dice 0, será formica lisa, si dice 1 será formica madera, sino metálica
Page 346: Formulas Excel Presupuesto Ml

AGOREX AGOREX LT 0.07 2,200 2200 $ 154

Tope de goma Tope de goma UN 2.00 7 7 $ 14

SPAX 3.5 X 15 UN 6.00 4 4 $ 24

Bisagras Bisagras clip top recta Blum UN 2.00 745 745 $ 1,490

$ 5,993

PUERTA LAMINADA RECTA CANTO CANTONERA DE ALUMINIO

Ancho 400

Alto 700

LAMINADO 0 $ 3,685

CANTIDAD DE CAJ 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO CANTONERA DE ALUM MT 2.42 1850 1850 $ 4,477

ESQUINEROS ESQUINEROS UN 1.00 1,280 1280 $ 1,280

PUERTA Melamil 1 cara 18mm M2 700 400 1 4,585 1438 $ 1,438

Laminado Pta LAMINADO UNICOLOR M2 700 400 1 3,685 1156 $ 1,156

MO corte CORTE UN 0.28 1050 1050 $ 294

MO perforaciones PERFORACIONES UN 8.00 75 75 $ 600

MO ENCHAPE MANO DE OBRA ENCHAPE MT 0.70 450 450 $ 315

AGOREX AGOREX LT 0.07 2,200 2200 $ 154

Tope de goma Tope de goma UN 2.00 7 7 $ 14

SPAX 3.5 X 15 UN 6.00 4 4 $ 24

Bisagras Bisagras clip top recta Blum UN 2.00 745 745 $ 1,490

$ 11,241

PUERTA LACADA

Ancho 400

Alto 700

Lacado 1

Desfonado 0

CANTIDAD DE CAJ 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

LACADO LACADO M2 700 400 1.00 13,000 4186 $ 4,186

PUERTA Melamil 1 cara 18mm M2 700 400 1 4,585 1438 $ 1,438

MO corte CORTE UN 0.28 1050 1050 $ 294

MO perforaciones PERFORACIONES UN 8.00 75 75 $ 600

Tope de goma Tope de goma UN 2.00 7 7 $ 14

SPAX 3.5 X 15 UN 6.00 4 4 $ 24

Bisagras Bisagras clip top recta Blum UN 2.00 745 745 $ 1,490

DESFONDADO PUERTAS UN 0.00 650 650 $ -

$ 8,046

PUERTA LACADA ATABLERADA

Ancho 400

Alto 700

Desfonado 1

CANTIDAD DE CAJ 0

Tornillos bis y tirador

Tornillos bis y tirador

Tornillos bis y tirador

DESFONDADO PUERTAS

B65
Maria Luisa: si dice 0, será formica lisa, si dice 1 será formica madera, sino metálica)
C84
Maria Luisa: si dice 1, es lacado 1 cara, si es 2 es lacado 2)
C85
Maria Luisa: si dice 1, es DESFONDADO
C101
Maria Luisa: si dice 1, es DESFONDADO
Page 347: Formulas Excel Presupuesto Ml

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

LACADO LACADO M2 700 400 2.00 13,000 4186 $ 8,372

PUERTA MDF 18 M2 700 70 2 3,925 215 $ 431

PUERTA MDF 18 M2 260 70 2 3,925 80 $ 160

PUERTA MDF 3MM M2 590 290 1 1,255 240 $ 240

MO corte CORTE UN 0.31 1050 1050 $ 321

MO perforaciones PERFORACIONES UN 8.00 75 75 $ 600

Tope de goma Tope de goma UN 2.00 7 7 $ 14

SPAX 3.5 X 15 UN 6.00 4 4 $ 24

Bisagras Bisagras clip top recta Blum UN 2.00 745 745 $ 1,490

ARMADO PTA ATABLERADA UN 1.00 1,300 1300 $ 1,300

$ 12,952 PUERTA ENCHAPADA

Ancho 400

Alto 750

CHAPA 1 $ 17,925

CANTIDAD DE CAJ 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO CANTO chapa cedro MT 2.53 500 500 $ 1,265

PUERTA MDF enchapada cedro 18mm M2 750 400 1 17,925 5378 $ 5,378

MO chapa madera MO chapa madera UN 0.30 6750 6750 $ 2,025

MO perforaciones PERFORACIONES UN 8.00 75 75 $ 600

pegamento canto COLA GRANULADA KG(U) 0.06 2,400 2400 $ 152

Tope de goma Tope de goma UN 2.00 7 7 $ 14

SPAX 3.5 X 15 UN 6.00 4 4 $ 24

Bisagras Bisagras clip top recta Blum UN 2.00 745 745 $ 1,490

$ 10,947 PUERTA MADERA

Ancho 400

Alto 700

Desfonado 0

CANTIDAD DE CAJ 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

PUERTA Madera cedro 18mm M2 700 400 1 50,100 14028 $ 14,028

MO madera MO madera UN 0.28 8500 8500 $ 2,380

MO perforaciones PERFORACIONES UN 8.00 75 75 $ 600

Tope de goma Tope de goma UN 2.00 7 7 $ 14

SPAX 3.5 X 15 UN 6.00 4 4 $ 24

Bisagras Bisagras clip top recta Blum UN 2.00 745 745 $ 1,490

DESFONDADO PUERTAS UN 0.00 650 650 $ -

$ 18,536 PUERTA MADERA ATABLERADA

Ancho 400

Alto 700

Desfonado 1

CANTIDAD DE CAJ 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

Tornillos bis y tirador

ARMADO PTA ATABLERADA

Tornillos bis y tirador

Tornillos bis y tirador

DESFONDADO PUERTAS

B118
Maria Luisa: si dice 0, será MDF chapa encina; será MDF chapa cedro)
C133
Maria Luisa: si dice 1, es DESFONDADO
C147
Maria Luisa: si dice 1, es DESFONDADO
Page 348: Formulas Excel Presupuesto Ml

PUERTA Madera cedro 18mm M2 700 70 2 50,100 2455 $ 4,910

PUERTA Madera cedro 18mm M2 260 70 2 50,100 912 $ 1,824

PUERTA M2 590 290 1 11,255 1926 $ 1,926

MO madera MO madera UN 0.13 8500 8500 $ 1,142

MO chapa madera MO chapa madera UN 0.17 6750 6750 $ 1,155

MO perforaciones PERFORACIONES UN 8.00 75 75 $ 600

Tope de goma Tope de goma UN 2.00 7 7 $ 14

SPAX 3.5 X 15 UN 6.00 4 4 $ 24

Bisagras Bisagras clip top recta Blum UN 2.00 745 745 $ 1,490

ARMADO PTA ATABLERADA UN 1.00 1,300 1300 $ 1,300

$ 14,384

PUERTA TERMOLAMINADA

Ancho 400

Alto 700

COLOR TERMOL 0 $ 29,900

CANTIDAD DE CAJ 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

PUERTA Termolaminado blanco M2 700 400 1 29,900 8372 $ 8,372

MO perforaciones PERFORACIONES UN 8.00 75 75 $ 600

Tope de goma Tope de goma UN 2.00 7 7 $ 14

SPAX 3.5 X 15 UN 6.00 4 4 $ 24

Bisagras Bisagras clip top recta Blum UN 2.00 745 745 $ 1,490

$ 10,500

PUERTA TOP FORM

Ancho 400

Alto 700

COLOR TERMOL 0 $ 28,000

CANTIDAD DE CAJ 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

PUERTA Termolaminado blanco M2 700 400 1 28,000 7840 $ 7,840

MO perforaciones PERFORACIONES UN 8.00 75 75 $ 600

Tope de goma Tope de goma UN 2.00 7 7 $ 14

SPAX 3.5 X 15 UN 6.00 4 4 $ 24

Bisagras Bisagras clip top recta Blum UN 2.00 745 745 $ 1,490

$ 9,968

CV FORMICA

Ancho 1000

Alto 1000

LAMINADO 0 $ 3,685

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

Laminado Pta LAMINADO UNICOLOR M2 1000 1000 1 3,685 4127 $ 4,127

MO ENCHAPE MANO DE OBRA ENCHAPE MT 1.00 450 450 $ 450

MDF 03 mm 2 cara enchapado cedro y trascara

Tornillos bis y tirador

ARMADO PTA ATABLERADA

Tornillos bis y tirador

Tornillos bis y tirador

B166
Maria Luisa: si dice 0, será termo Blca, si dice 2 será termolam madera
B179
Maria Luisa: si dice 0, será termo Blca, si dice 2 será termolam madera
B195
Maria Luisa: si dice 0, será formica lisa, si dice 1 será formica madera, sino metálica
Page 349: Formulas Excel Presupuesto Ml

AGOREX AGOREX LT 0.25 2,200 2200 $ 550

$ 5,127

PUERTA LACADA

Ancho 1000

Alto 1000

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

LACADO LACADO M2 1000 1000 1 13,000 14950 $ 14,950

CV FORMICA

Ancho 1000

Alto 1000

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

ENCHAPE PVC PVC termolaminado madera M2 1000 1000 1 7,000 8400 $ 8,400

MO ENCHAPE MANO DE OBRA ENCHAPE MT 1.00 450 450 $ 450

AGOREX AGOREX LT 0.25 2,200 2200 $ 550

$ 9,400

Page 350: Formulas Excel Presupuesto Ml

BASE PUERTA B3045

Ancho 300

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 6.87 150 150 $ 1,030

BARRAS Melamina blanca 18mm M2 264 80 2 4,575 108 $ 216

PISO Melamina blanca 18mm M2 264 450 1 4,575 609 $ 609

TRASERA Durolac unicolor 03 mm M2 721 285 1 1,500 345 $ 345

REPISA Melamina blanca 18mm M2 263 420 1 4,575 566 $ 566

COSTADOS Melamina blanca 18mm M2 730 450 2 4,575 1683 $ 3,366

MO corte CORTE UN 1.13 1050 1050 $ 1,191

MO armado ARMADO MODULO MT 0.30 2100 2100 $ 630

MO perforaciones PERFORACIONES UN 24.00 75 75 $ 1,800

pegamento canto COLA GRANULADA KG(U) 0.17 2,400 2400 $ 412

SOPORTE REPISA Soporte Movil Repisa UN 4.00 12 12 $ 48

TAPAS tornillos Tapa soberbios UN 12.00 5 5 $ 60

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22 $ 220

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 10,535

BASE PUERTA B3545

Ancho 350

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 11,126

BASE PUERTA B4045

Ancho 400

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 11,717

BASE PUERTA B4545

B5
Maria Luisa: poner espesor de materila
B8
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B32
Maria Luisa: poner espesor de materila
B35
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B59
Maria Luisa: poner espesor de materila
B62
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 351: Formulas Excel Presupuesto Ml

Ancho 450

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 12,307

BASE PUERTA B5045

Ancho 500

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 12,898

BASE PUERTA B5545

Ancho 550

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 13,489

BASE PUERTA B6045

Ancho 600

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 14,080

BASE PUERTA B6545

Ancho 650

Alto 730

Profundidad 450

Espesor mel 18

B86
Maria Luisa: poner espesor de materila
B89
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B113
Maria Luisa: poner espesor de materila
B116
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B140
Maria Luisa: poner espesor de materila
B143
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B166
Maria Luisa: poner espesor de materila
B169
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B193
Maria Luisa: poner espesor de materila
Page 352: Formulas Excel Presupuesto Ml

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 14,670

BASE PUERTA B7045

Ancho 700

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 15,261

BASE PUERTA B7545

Ancho 750

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 15,852

BASE PUERTA B8045

Ancho 800

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 16,442

BASE PUERTA B8545

Ancho 850

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

B196
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B220
Maria Luisa: poner espesor de materila
B223
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B247
Maria Luisa: poner espesor de materila
B250
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B274
Maria Luisa: poner espesor de materila
B277
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B301
Maria Luisa: poner espesor de materila
B304
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 353: Formulas Excel Presupuesto Ml

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 17,033

BASE PUERTA B9045

Ancho 900

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 17,624

BASE PUERTA B9545

Ancho 950

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 18,315

BASE PUERTA B10045

Ancho 1000

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 18,906

BASE PUERTA B3050

Ancho 300

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 11,195

B328
Maria Luisa: poner espesor de materila
B331
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B355
Maria Luisa: poner espesor de materila
B358
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B382
Maria Luisa: poner espesor de materila
B385
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B409
Maria Luisa: poner espesor de materila
B412
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 354: Formulas Excel Presupuesto Ml

BASE PUERTA B3550

Ancho 350

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 11,817

BASE PUERTA B4050

Ancho 400

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 12,438

BASE PUERTA B4550

Ancho 450

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 13,060

BASE PUERTA B5050

Ancho 500

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 13,681

BASE PUERTA B5550

Ancho 550

B436
Maria Luisa: poner espesor de materila
B439
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B463
Maria Luisa: poner espesor de materila
B466
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B490
Maria Luisa: poner espesor de materila
B493
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B517
Maria Luisa: poner espesor de materila
B520
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 355: Formulas Excel Presupuesto Ml

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 14,303

BASE PUERTA B6050

Ancho 600

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 14,924

BASE PUERTA B6550

Ancho 650

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 15,546

BASE PUERTA B7050

Ancho 700

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 16,167

BASE PUERTA B7550

Ancho 750

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

B544
Maria Luisa: poner espesor de materila
B547
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B570
Maria Luisa: poner espesor de materila
B573
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B597
Maria Luisa: poner espesor de materila
B600
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B624
Maria Luisa: poner espesor de materila
B627
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B651
Maria Luisa: poner espesor de materila
Page 356: Formulas Excel Presupuesto Ml

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 16,789

BASE PUERTA B8050

Ancho 800

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 17,410

BASE PUERTA B8550

Ancho 850

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 18,032

BASE PUERTA B9050

Ancho 900

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 18,654

BASE PUERTA B9550

Ancho 950

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

B654
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B678
Maria Luisa: poner espesor de materila
B681
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B705
Maria Luisa: poner espesor de materila
B708
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B732
Maria Luisa: poner espesor de materila
B735
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B759
Maria Luisa: poner espesor de materila
B762
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 357: Formulas Excel Presupuesto Ml

$ 19,376

BASE PUERTA B10050

Ancho 1000

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 19,998

BASE PUERTA B3055

Ancho 300

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 11,855

BASE PUERTA B3555

Ancho 350

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 12,507

BASE PUERTA B4055

Ancho 400

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 13,159

B786
Maria Luisa: poner espesor de materila
B789
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B813
Maria Luisa: poner espesor de materila
B816
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B840
Maria Luisa: poner espesor de materila
B843
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B867
Maria Luisa: poner espesor de materila
B870
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 358: Formulas Excel Presupuesto Ml

BASE PUERTA B4555

Ancho 450

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 13,812

BASE PUERTA B5055

Ancho 500

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 14,464

BASE PUERTA B5555

Ancho 550

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 15,117

BASE PUERTA B6055

Ancho 600

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 15,769

BASE PUERTA B6555

Ancho 650

Alto 730

Profundidad 550

B894
Maria Luisa: poner espesor de materila
B897
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B921
Maria Luisa: poner espesor de materila
B924
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B948
Maria Luisa: poner espesor de materila
B951
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B974
Maria Luisa: poner espesor de materila
B977
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 359: Formulas Excel Presupuesto Ml

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 16,422

BASE PUERTA B7055

Ancho 700

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 17,074

BASE PUERTA B7555

Ancho 750

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 17,726

BASE PUERTA B8055

Ancho 800

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 18,379

BASE PUERTA B8555

Ancho 850

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

B1001
Maria Luisa: poner espesor de materila
B1004
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1028
Maria Luisa: poner espesor de materila
B1031
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1055
Maria Luisa: poner espesor de materila
B1058
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1082
Maria Luisa: poner espesor de materila
B1085
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1109
Maria Luisa: poner espesor de materila
Page 360: Formulas Excel Presupuesto Ml

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 19,031

BASE PUERTA B9055

Ancho 900

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 19,684

BASE PUERTA B9555

Ancho 950

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 20,437

BASE PUERTA B10055

Ancho 1000

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 21,089

BASE PUERTA B3060

Ancho 300

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 12,514

B1112
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1136
Maria Luisa: poner espesor de materila
B1139
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1163
Maria Luisa: poner espesor de materila
B1166
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1190
Maria Luisa: poner espesor de materila
B1193
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1216
Maria Luisa: poner espesor de materila
B1219
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 361: Formulas Excel Presupuesto Ml

BASE PUERTA B3560

Ancho 350

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 13,197

BASE PUERTA B4060

Ancho 400

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 13,881

BASE PUERTA B4560

Ancho 450

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 14,564

BASE PUERTA B5060

Ancho 500

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 15,247

BASE PUERTA B5560

Ancho 550

B1243
Maria Luisa: poner espesor de materila
B1246
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1270
Maria Luisa: poner espesor de materila
B1273
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1297
Maria Luisa: poner espesor de materila
B1300
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1324
Maria Luisa: poner espesor de materila
B1327
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 362: Formulas Excel Presupuesto Ml

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 15,931

BASE PUERTA B6060

Ancho 600

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 16,614

BASE PUERTA B6560

Ancho 650

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 17,297

BASE PUERTA B7060

Ancho 700

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 17,980

BASE PUERTA B7560

Ancho 750

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

B1351
Maria Luisa: poner espesor de materila
B1354
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1377
Maria Luisa: poner espesor de materila
B1380
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1404
Maria Luisa: poner espesor de materila
B1407
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1431
Maria Luisa: poner espesor de materila
B1434
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1458
Maria Luisa: poner espesor de materila
Page 363: Formulas Excel Presupuesto Ml

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 18,664

BASE PUERTA B8060

Ancho 800

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 19,347

BASE PUERTA B8560

Ancho 850

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 20,030

BASE PUERTA B9060

Ancho 900

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 20,714

BASE PUERTA B9560

Ancho 950

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

B1461
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1485
Maria Luisa: poner espesor de materila
B1488
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1512
Maria Luisa: poner espesor de materila
B1515
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1539
Maria Luisa: poner espesor de materila
B1542
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1566
Maria Luisa: poner espesor de materila
B1569
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 364: Formulas Excel Presupuesto Ml

$ 21,498

BASE PUERTA B10060

Ancho 1000

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 22,181

BASE PUERTA B3065

Ancho 300

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 13,174

BASE PUERTA B3565

Ancho 350

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 13,888

BASE PUERTA B4065

Ancho 400

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 14,602

B1593
Maria Luisa: poner espesor de materila
B1596
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1620
Maria Luisa: poner espesor de materila
B1623
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1647
Maria Luisa: poner espesor de materila
B1650
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1674
Maria Luisa: poner espesor de materila
B1677
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 365: Formulas Excel Presupuesto Ml

BASE PUERTA B4565

Ancho 450

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 15,316

BASE PUERTA B5065

Ancho 500

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 16,030

BASE PUERTA B5565

Ancho 550

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 16,745

BASE PUERTA B6065

Ancho 600

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 17,459

BASE PUERTA B6565

Ancho 650

Alto 730

Profundidad 650

B1701
Maria Luisa: poner espesor de materila
B1704
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1728
Maria Luisa: poner espesor de materila
B1731
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1755
Maria Luisa: poner espesor de materila
B1758
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1781
Maria Luisa: poner espesor de materila
B1784
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 366: Formulas Excel Presupuesto Ml

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 18,173

BASE PUERTA B7065

Ancho 700

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 18,887

BASE PUERTA B7565

Ancho 750

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 19,601

BASE PUERTA B8065

Ancho 800

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 20,315

BASE PUERTA B8565

Ancho 850

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

B1808
Maria Luisa: poner espesor de materila
B1811
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1835
Maria Luisa: poner espesor de materila
B1838
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1862
Maria Luisa: poner espesor de materila
B1865
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1889
Maria Luisa: poner espesor de materila
B1892
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1916
Maria Luisa: poner espesor de materila
Page 367: Formulas Excel Presupuesto Ml

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 21,030

BASE PUERTA B9065

Ancho 900

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 21,744

BASE PUERTA B9565

Ancho 950

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 22,559

BASE PUERTA B10065

Ancho 1000

Alto 730

Profundidad 650

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

$ 23,273

B1919
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1943
Maria Luisa: poner espesor de materila
B1946
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1970
Maria Luisa: poner espesor de materila
B1973
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B1997
Maria Luisa: poner espesor de materila
B2000
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 368: Formulas Excel Presupuesto Ml

B-909055

BASE ESQUINERO 9090

Ancho 900

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio Total

TAPACANTO PVC 0,45/22 MT 13.26 150 150 $ 1,990

BARRA DELANTERA Melamina blanca 18mm M2 864 80 1 4,575 354 $ 354

BARRA DELANTERA Melamina blanca 18mm M2 264 80 1 4,575 108 $ 108

PISO Melamina blanca 18mm M2 867 867 1 4,575 3852 $ 3,852

TRASERA Melamina blanca 15mm M2 730 882 1 3,655 2636 $ 2,636

TRASERA Melamina blanca 15mm M2 730 867 1 3,655 2591 $ 2,591

REPISA Melamina blanca 18mm M2 866 866 1 4,575 3843 $ 3,843

COSTADOS Melamina blanca 18mm M2 730 600 2 4,575 2244 $ 4,489

MO corte CORTE UN 3.74 1050 1050 $ 3,932

MO armado ARMADO MODULO MT 0.90 2100 2100 $ 1,890

MO perforaciones PERFORACIONES UN 40.00 75 75 $ 3,000

pegamento canto COLA GRANULADA KG(U) 0.33 2,400 2400 $ 796

SOPORTE REPISA Soporte Movil Repisa UN 4.00 12 12 $ 48

TAPAS tornillos Tapa soberbios UN 28.00 5 5 $ 140 TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 4.00 9 9 $ 36

SOBERBIO ARMADO Soberbios 7X50 UN 24.00 22 22 $ 528

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 4.00 12 12 $ 48

$ 30,279

sub total

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 369: Formulas Excel Presupuesto Ml

BH6055

BASE HORNO 6055

Ancho 600

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 7.01 150 150 $ 1,052

BARRAS Melamina blanca 18mm M2 564 80 2 4,575 231 $ 462

PISO Melamina blanca 18mm M2 564 600 1 4,575 1734 $ 1,734

COSTADOS Melamina blanca 18mm M2 730 600 2 4,575 2244 $ 4,489

MO corte CORTE UN 1.30 1050 1050 $ 1,370

MO armado ARMADO MODULO MT 0.60 2100 2100 $ 1,260

MO perforaciones PERFORACIONES UN 12.00 75 75 $ 900 pegamento canto COLA GRANULADA KG(U) 0.18 2,400 2400 $ 421

TAPAS tornillos Tapa soberbios UN 12.00 5 5 $ 60

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22 $ 220

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 12,010

BH6055-RM

Base Horno -RM

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 7.01 150 150 $ 1,052

BARRAS Melamina blanca 18mm M2 564 80 2 4,575 231 $ 462

PISO Melamina blanca 18mm M2 564 600 1 4,575 1734 $ 1,734

COSTADOS Melamina blanca 18mm M2 730 600 2 4,575 2244 $ 4,489

FONDOS CAJ Melamina blanca 15mm M2 533 548 1 3655 1196 $ 1,196

TRAS CAJ olla Melamina blanca 15mm M2 533 70 1 3655 153 $ 153

MO corte CORTE UN 1.63 1050 1050 $ 1,716

MO armado ARMADO MODULO MT 0.60 2100 2100 $ 1,260

MO armado CAJON ARMADO CAJÓN CU 1.00 800 800 $ 800

MO perforaciones PERFORACIONES UN 12.00 75 75 $ 900

Rieles de cajón PAR 1.00 3,000 3000 $ 3,000

TONILLOS CORREDERA SPAX 3.5 X 15 UN 12.00 4 4 $ 48

pegamento canto COLA GRANULADA KG(U) 0.18 2,400 2400 $ 421

TAPAS tornillos Tapa soberbios UN 12.00 5 5 $ 60

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22 $ 220

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 17,552

BH6055-RT

Base Horno -RT

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 7.01 150 150 $ 1,052

BARRAS Melamina blanca 18mm M2 564 80 2 4,575 231 $ 462

riel de cajon metabox altura M

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 370: Formulas Excel Presupuesto Ml

PISO Melamina blanca 18mm M2 564 600 1 4,575 1734 $ 1,734

COSTADOS Melamina blanca 18mm M2 730 600 2 4,575 2244 $ 4,489

FONDOS CAJ Melamina blanca 15mm M2 490 535 1 3655 1073 $ 1,073

TRAS CAJ olla Melamina blanca 15mm M2 490 85 1 3655 170 $ 170

MO corte CORTE UN 1.61 1050 1050 $ 1,689

MO armado ARMADO MODULO MT 0.60 2100 2100 $ 1,260

MO armado CAJON ARMADO CAJÓN CU 1.00 800 800 $ 800

MO perforaciones PERFORACIONES UN 12.00 75 75 $ 900

Rieles de cajón PAR 1.00 26,748 26748 $ 26,748

TONILLOS CORREDERA SPAX 3.5 X 15 UN 12.00 4 4 $ 48

pegamento canto COLA GRANULADA KG(U) 0.18 2,400 2400 $ 421

TAPAS tornillos Tapa soberbios UN 12.00 5 5 $ 60

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22 $ 220

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 41,168

BH6055-RT-I

Base Horno -RT-I

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 7.01 150 150 $ 1,052

BARRAS Melamina blanca 18mm M2 564 80 2 4,575 231 $ 462

PISO Melamina blanca 18mm M2 564 600 1 4,575 1734 $ 1,734

COSTADOS Melamina blanca 18mm M2 730 600 2 4,575 2244 $ 4,489

FONDOS CAJ Melamina blanca 15mm M2 490 535 1 3655 1073 $ 1,073

TRAS CAJ olla Melamina blanca 15mm M2 490 85 1 3655 170 $ 170

MO corte CORTE UN 1.61 1050 1050 $ 1,689

MO armado ARMADO MODULO MT 0.60 2100 2100 $ 1,260

MO armado CAJON ARMADO CAJÓN CU 1.00 800 800 $ 800

MO perforaciones PERFORACIONES UN 12.00 75 75 $ 900

Rieles de cajón PAR 1.00 26,167 26167 $ 26,167

TONILLOS CORREDERA SPAX 3.5 X 15 UN 12.00 4 4 $ 48

pegamento canto COLA GRANULADA KG(U) 0.18 2,400 2400 $ 421

TAPAS tornillos Tapa soberbios UN 12.00 5 5 $ 60

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22 $ 220

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 40,587

riel de cajon gris TBX altura m

riel de cajon gris TBX-I altura m

Page 371: Formulas Excel Presupuesto Ml

BASE 5 BANDEJAS EXTRAIBLE

CAJONERA CAJONES STANDARD

Ancho 700

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

CANTIDAD DE REPISAS 5

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 14.43 150 150

BARRAS Melamina blanca 18mm M2 664 80 2 4,575 272

PISO Melamina blanca 18mm M2 664 450 1 4,575 1531

TRASERA Durolac unicolor 03 mm M2 721 685 1 1,500 830

COSTADOS Melamina blanca 18mm M2 730 450 2 4,575 1683

REPISAS EXTRAIBLES Melamina blanca 18mm M2 638 400 5 4575 1308

Frente repisas Melamina blanca 18mm M2 664 50 5 4575 170

MO corte CORTE UN 3.00 1050 1050

MO armado ARMADO MODULO MT 0.70 2100 2100

MO armado CAJON ARMADO CAJÓN CU 5.00 800 800

MO perforaciones PERFORACIONES UN 12.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.36 2,400 2400

Rieles de cajón riel de cajon standard PAR 5.00 650 650

Bisagras 0 entradas Bisagras 0 entradas UN 4.00 2,171 2171

TAPAS tornillos Tapa soberbios UN 12.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22

TONILLOS CORREDERA SPAX 3.5 X 15 UN 60.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 372: Formulas Excel Presupuesto Ml

Total

$ 2,164

$ 544

$ 1,531

$ 830

$ 3,366

$ 6,538

$ 851

$ 3,148

$ 1,470

$ 4,000

$ 900

$ 866

$ 3,250

$ 8,684

$ 60

$ 18

$ 220

$ 240

$ 24

$ 38,704

Page 373: Formulas Excel Presupuesto Ml

BBA3055BASE BANDEJERO 3055

Ancho 400

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 7.30 150 150 $ 1,095

BARRAS Melamina blanca 18mm M2 364 80 1 4,575 149 $ 149

PISO-Techo Melamina blanca 18mm M2 364 600 2 4,575 1119 $ 2,238

TRASERA Durolac unicolor 03 mm M2 715 385 1 1,500 462 $ 462

DIVISORA Melamina blanca 18mm M2 694 570 1 4,575 2027 $ 2,027

COSTADOS Melamina blanca 18mm M2 730 600 2 4,575 2244 $ 4,489

MO corte CORTE UN 2.01 1050 1050 $ 2,113

MO armado ARMADO MODULO MT 0.40 2100 2100 $ 840

MO perforaciones PERFORACIONES UN 20.00 75 75 $ 1,500

pegamento canto COLA GRANULADA KG(U) 0.18 2,400 2400 $ 438

TAPAS tornillos Tapa soberbios UN 20.00 5 5 $ 100

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 18.00 22 22 $ 396

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 15,889

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 374: Formulas Excel Presupuesto Ml

BBAM3055

BASE BANDEJERO MADERA 3055

Ancho 400

Alto 730

Profundidad 600

Espesor mel 18

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO chapa cedro MT 7.30 500 500 $ 3,649

BARRAS Masisa enchapada cedro 18mm M2 364 80 1 16,820 490 $ 490

PISO Masisa enchapada cedro 18mm M2 364 600 2 16,820 3673 $ 7,347

TRASERA M2 715 385 1 11,255 3098 $ 3,098

DIVISORA Masisa enchapada cedro 18mm M2 694 570 1 16,820 6654 $ 6,654

COSTADOS Masisa enchapada cedro 18mm M2 730 600 2 16,820 7367 $ 14,734

MO corte CORTE UN 2.01 1050 1050 $ 2,113

MO armado ARMADO MODULO MT 0.40 2100 2100 $ 840

MO perforaciones PERFORACIONES UN 20.00 75 75 $ 1,500

MO chapa madera MO chapa madera UN 2.01 6750 6750 $ 13,586

pegamento canto COLA GRANULADA KG(U) 0.18 2,400 2400 $ 438

TAPAS tornillos Tapa soberbios UN 20.00 5 5 $ 100

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 18.00 22 22 $ 396

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 54,987

MDF 03 mm 2 cara enchapado cedro y trascara

B6
Maria Luisa: poner espesor de materila
Page 375: Formulas Excel Presupuesto Ml

BT3055I

BASE TERMINAL 3055

Ancho 200

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 5.96 150 150 $ 895

PISO-TECHO-REPISA Melamina blanca 18mm M2 177 577 3 4,575 523 $ 1,570

TRASERA Melamina blanca 18mm M2 730 185 1 4,575 692 $ 692

COSTADOS Melamina blanca 18mm M2 730 600 1 4,575 2244 $ 2,244

MO corte CORTE UN 0.88 1050 1050 $ 923

MO armado ARMADO MODULO MT 0.20 2100 2100 $ 420

MO perforaciones PERFORACIONES UN 17.00 75 75 $ 1,275

pegamento canto COLA GRANULADA KG(U) 0.15 2,400 2400 $ 358

TAPAS tornillos Tapa soberbios UN 17.00 5 5 $ 85

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 15.00 22 22 $ 330

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 8,834

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 376: Formulas Excel Presupuesto Ml

BTM3055

BASE TERMINAL madera 3055

Ancho 300

Alto 730

Profundidad 550

Espesor mel 18

Pieza Insumo

TAPACANTO chapa cedro

PISO-techo-repisa Masisa enchapada cedro 18mm

TRASERA Masisa enchapada cedro 18mm

COSTADOS Masisa enchapada cedro 18mm

MO corte CORTE

MO armado ARMADO MODULO

MO perforaciones PERFORACIONES

MO chapa madera MO chapa madera

pegamento canto COLA GRANULADA

TAPAS tornillos Tapa soberbios

TARUGO FISHER 6 mm. Tarugos fisher 6mm

SOBERBIO ARMADO Soberbios 7X50

TORNILLO FIJACIÓN MURO TORNILLO 2X10

B6
Maria Luisa: poner espesor de materila
Page 377: Formulas Excel Presupuesto Ml

Unidad Alto Ancho Cant. Precio sub total Total

MT 6.29 500 500 $ 3,144

M2 277 527 3 16,820 2455 $ 7,366

M2 730 282 1 16,820 4155 $ 4,155

M2 730 550 1 16,820 8104 $ 8,104

UN 1.05 1050 1050 $ 1,098

MT 0.30 2100 2100 $ 630

UN 29.00 75 75 $ 2,175

UN 1.05 6750 6750 $ 7,056

KG(U) 0.16 2,400 2400 $ 377

UN 17.00 5 5 $ 85

UN 2.00 9 9 $ 18

UN 15.00 22 22 $ 330

UN 2.00 12 12 $ 24

$ 34,561

Page 378: Formulas Excel Presupuesto Ml

BBO732555

BASE BOTELLERO

Ancho 250

Alto 730

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 7.32 150 150 $ 1,097

BARRAS Melamina blanca 18mm M2 214 80 1 4,575 88 $ 88

PISO-TECHO Melamina blanca 18mm M2 214 400 2 4,575 439 $ 877

TRASERA Durolac unicolor 03 mm M2 715 235 1 1,500 282 $ 282

DIVISORA Melamina blanca 18mm M2 676 400 1 4,575 1386 $ 1,386

REPISA Melamina blanca 18mm M2 98 400 8 4,575 201 $ 1,607

COSTADOS Melamina blanca 18mm M2 730 600 2 4,575 2244 $ 4,489

MO corte CORTE UN 1.82 1050 1050 $ 1,907

MO armado ARMADO MODULO MT 0.25 2100 2100 $ 525

MO perforaciones PERFORACIONES UN 46.00 75 75 $ 3,450

pegamento canto COLA GRANULADA KG(U) 0.18 2,400 2400 $ 439

TAPAS tornillos Tapa soberbios UN 46.00 5 5 $ 230

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 44.00 22 22 $ 968

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 17,387

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 379: Formulas Excel Presupuesto Ml

BBOM732555

BASE BOTELLERO MADERA 732560

Ancho 250

Alto 730

Profundidad 600

Espesor mel 18

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO CANTO chapa cedro MT 7.53 500 500 $ 3,765

BARRAS Masisa enchapada cedro 18mm M2 214 80 1 16,820 288 $ 288

PISO-Techo Masisa enchapada cedro 18mm M2 214 400 2 16,820 1440 $ 2,880

TRASERA M2 715 235 1 11,255 1891 $ 1,891

DIVISORA Masisa enchapada cedro 18mm M2 676 400 1 16,820 4548 $ 4,548

REPISA Masisa enchapada cedro 18mm M2 98 400 10 16,820 659 $ 6,593

COSTADOS Masisa enchapada cedro 18mm M2 730 600 2 16,820 7367 $ 14,734

MO corte CORTE UN 1.89 1050 1050 $ 1,989

MO armado ARMADO MODULO MT 0.25 2100 2100 $ 525

MO perforaciones PERFORACIONES UN 70.00 75 75 $ 5,250

MO chapa madera MO chapa madera UN 1.89 6750 6750 $ 12,790

pegamento canto COLA GRANULADA KG(U) 0.19 2,400 2400 $ 452

TAPAS tornillos Tapa soberbios UN 58.00 5 5 $ 290

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 56.00 22 22 $ 1,232

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 57,270

MDF 03 mm 2 cara enchapado cedro y trascara

B6
Maria Luisa: poner espesor de materila
Page 380: Formulas Excel Presupuesto Ml

BMP15055

BASE MUEBLE P'LANCHADO CON 2 TOLVAS

Ancho 1500

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio

TAPACANTO PVC 0,45/22 MT 28.27 150

BARRAS Melamina blanca 18mm M2 864 80 2 4,575

PISO Melamina blanca 18mm M2 1464 550 1 4,575

TAPA TOLVAS Melamina blanca 18mm M2 530 864 1 4,575

TAPA TOLVAS Melamina blanca 18mm M2 250 864 1 4,575

TRASERA CAJ GRANDES Melamina blanca 15mm M2 400 864 1 3655

TRASERA PEQUEÑA Melamina blanca 15mm M2 300 564 1 3655

COSTADOS GRANDES Melamina blanca 18mm M2 730 550 2 4,575

COSTADOS CHICOS Melamina blanca 18mm M2 300 550 2 4,575

COSTADOS CAJ TOLVA Melamina blanca 15mm M2 400 500 4 3655

FTE Y TRAS CAJ Tolva Melamina blanca 15mm M2 400 398 4 3655

FONDOS CAJ grande Melamina blanca 15mm M2 470 398 2 3655

COSTADOS CAJ chico Melamina blanca 15mm M2 300 500 2 3655

FTE Y TRAS CAJ chico Melamina blanca 15mm M2 300 514 2 3655

FONDOS CAJ chico Melamina blanca 15mm M2 470 514 1 3655

MO corte CORTE UN 5.93 1050

MO armado ARMADO MODULO MT 1.50 2100

MO armado CAJON ARMADO CAJÓN CU 3.00 800

MO perforaciones PERFORACIONES UN 35.00 75

pegamento canto COLA GRANULADA KG(U) 0.71 2,400

Rieles de cajón riel de cajon telescópico PAR 3.00 2,400

TAPAS tornillos Tapa soberbios UN 35.00 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 3.00 9

SOBERBIO ARMADO Soberbios 7X50 UN 32.00 22

TONILLOS ARMAD CAJON SPAX 4.5x4 (1.5x8) UN 24.00 6

TONILLOS CORREDERA SPAX 3.5 X 15 UN 36.00 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 3.00 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 381: Formulas Excel Presupuesto Ml

sub total Total

150 $ 4,241

354 $ 708

4126 $ 4,126

2346 $ 2,346

1107 $ 1,107

1415 $ 1,415

693 $ 693

2057 $ 4,115

845 $ 1,691

819 $ 3,275

652 $ 2,607

766 $ 1,531

614 $ 1,228

631 $ 1,262

989 $ 989

1050 $ 6,222

2100 $ 3,150

800 $ 2,400

75 $ 2,625

2400 $ 1,696

2400 $ 7,200

5 $ 175

9 $ 27

22 $ 704

6 $ 144

4 $ 144

12 $ 36

$ 55,857

Page 382: Formulas Excel Presupuesto Ml

BC4560-4RM

BASE 1 CAJON

Ancho 1000

Alto 730

Profundidad 450

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 16.19 150 150

BARRAS Melamina blanca 18mm M2 964 80 2 4,575 395

PISO Melamina blanca 18mm M2 964 450 2 4,575 2223

TRASERA Durolac unicolor 03 mm M2 721 985 1 1,500 1193

COSTADOS Melamina blanca 18mm M2 730 450 2 4,575 1683

TRAS CAJ Melamina blanca 15mm M2 442 70 2 3655 127

FONDOS CAJ Melamina blanca 15mm M2 442 398 2 3655 720

REPISA Melamina blanca 18mm M2 963 420 1 4,575 2072

DIVISORA Melamina blanca 18mm M2 150 426 1 4,575 327

MO corte CORTE UN 3.27 1050 1050

MO armado ARMADO MODULO MT 1.00 2100 2100

MO armado CAJON ARMADO CAJÓN CU 2.00 800 800

MO perforaciones PERFORACIONES UN 55.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.40 2,400 2400

Rieles de cajón riel de cajon metabox altura M PAR 2.00 3,000 3000

SOPORTE REPISA Soporte Movil Repisa UN 4.00 12 12

TAPAS tornillos Tapa soberbios UN 19.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 3.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 16.00 22 22

TONILLOS CORREDERA SPAX 3.5 X 15 UN 24.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 3.00 12 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 383: Formulas Excel Presupuesto Ml

Total

$ 2,428

$ 790

$ 4,446

$ 1,193

$ 3,366

$ 253

$ 1,440

$ 2,072

$ 327

$ 3,435

$ 2,100

$ 1,600

$ 4,125

$ 971

$ 6,000

$ 48

$ 95

$ 27

$ 352

$ 96

$ 36

$ 35,202

Page 384: Formulas Excel Presupuesto Ml

BC4560-4RT

BASE 1 CAJON

Ancho 1000

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 16.27 150 150

BARRAS Melamina blanca 18mm M2 964 80 2 4,575 395

PISO Melamina blanca 18mm M2 964 500 2 4,575 2470

TRASERA Durolac unicolor 03 mm M2 721 985 1 1,500 1193

COSTADOS Melamina blanca 18mm M2 730 500 2 4,575 1870

TRAS CAJ Melamina blanca 15mm M2 399 85 2 3655 139

FONDOS CAJ Melamina blanca 15mm M2 399 435 2 3655 711

REPISA Melamina blanca 18mm M2 963 470 1 4,575 2319

DIVISORA Melamina blanca 18mm M2 150 476 1 4,575 366

MO corte CORTE UN 3.50 1050 1050

MO armado ARMADO MODULO MT 1.00 2100 2100

MO armado CAJON ARMADO CAJÓN CU 2.00 800 800

MO perforaciones PERFORACIONES UN 55.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.41 2,400 2400

Rieles de cajón riel de cajon gris TBX altura m PAR 2.00 26,748 26748

SOPORTE REPISA Soporte Movil Repisa UN 4.00 12 12

TAPAS tornillos Tapa soberbios UN 19.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 3.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 16.00 22 22

TONILLOS CORREDERA SPAX 3.5 X 15 UN 24.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 3.00 12 12

Ancho 1000

Alto 730

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 16.27 150 150

BARRAS Melamina blanca 18mm M2 964 80 2 4,575 395

PISO Melamina blanca 18mm M2 964 500 2 4,575 2470

TRASERA Durolac unicolor 03 mm M2 721 985 1 1,500 1193

COSTADOS Melamina blanca 18mm M2 730 500 2 4,575 1870

TRAS CAJ Melamina blanca 15mm M2 399 85 2 3655 139

FONDOS CAJ Melamina blanca 15mm M2 399 435 2 3655 711

REPISA Melamina blanca 18mm M2 963 470 1 4,575 2319

DIVISORA Melamina blanca 18mm M2 150 476 1 4,575 366

MO corte CORTE UN 3.50 1050 1050

MO armado ARMADO MODULO MT 1.00 2100 2100

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B37
Maria Luisa: poner espesor de materila
B40
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 385: Formulas Excel Presupuesto Ml

MO armado CAJON ARMADO CAJÓN CU 2.00 800 800

MO perforaciones PERFORACIONES UN 55.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.41 2,400 2400

Rieles de cajón riel de cajon gris TBX-I altura m PAR 2.00 26,167 26167

SOPORTE REPISA Soporte Movil Repisa UN 4.00 12 12

TAPAS tornillos Tapa soberbios UN 19.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 3.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 16.00 22 22

TONILLOS CORREDERA SPAX 3.5 X 15 UN 24.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 3.00 12 12

Page 386: Formulas Excel Presupuesto Ml

Total

$ 2,441

$ 790

$ 4,940

$ 1,193

$ 3,741

$ 278

$ 1,421

$ 2,319

$ 366

$ 3,672

$ 2,100

$ 1,600

$ 4,125

$ 976

$ 53,496

$ 48

$ 95

$ 27

$ 352

$ 96

$ 36

$ 84,111

Total

$ 2,441

$ 790

$ 4,940

$ 1,193

$ 3,741

$ 278

$ 1,421

$ 2,319

$ 366

$ 3,672

$ 2,100

Page 387: Formulas Excel Presupuesto Ml

$ 1,600

$ 4,125

$ 976

$ 52,334

$ 48

$ 95

$ 27

$ 352

$ 96

$ 36

$ 82,949

Page 388: Formulas Excel Presupuesto Ml

C4560-4c

CAJONERA CAJONES STANDARD

Ancho 600

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

CANTIDAD DE CAJONES 4

Pieza Insumo Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 25.92 150 150

BARRAS Melamina blanca 18mm M2 564 80 2 4,575 231

PISO Melamina blanca 18mm M2 564 550 1 4,575 1589

TRASERA Durolac unicolor 03 mm M2 721 585 1 1,500 709

COSTADOS Melamina blanca 18mm M2 730 550 2 4,575 2057

COSTADOS CAJ Melamina blanca 15mm M2 145 500 8 3655 297

FTE Y TRAS CAJ Melamina blanca 15mm M2 145 508 8 3655 302

FONDOS CAJ Melamina blanca 15mm M2 470 508 4 1500 401

MO corte CORTE UN 3.75 1050 1050

MO armado ARMADO MODULO MT 0.60 2100 2100

MO armado CAJON ARMADO CAJÓN CU 4.00 800 800

MO perforaciones PERFORACIONES UN 92.00 75 75

pegamento canto COLA GRANULADA 0.65 2,400 2400

Rieles de cajón riel de cajon standard PAR 4.00 650 650

TAPAS tornillos Tapa soberbios UN 12.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22

TONILLOS ARMAD CAJON SPAX 4.5x4 (1.5x8) UN 32.00 6 6

TONILLOS CORREDERA SPAX 3.5 X 15 UN 48.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

C4555-3c

CAJONERA CAJONES TELESCÓPICO

Ancho 500

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

CANTIDAD DE CAJONES 4

Pieza Insumo Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 24.27 150 150

BARRAS Melamina blanca 18mm M2 564 80 2 4,575 231

PISO Melamina blanca 18mm M2 564 550 1 4,575 1589

TRASERA Durolac unicolor 03 mm M2 715 585 1 1,500 703

COSTADOS Melamina blanca 18mm M2 730 550 2 4,575 2057

COSTADOS CAJ Melamina blanca 15mm M2 145 500 8 3655 297

Unidad

KG(U)

Unidad

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B38
Maria Luisa: poner espesor de materila
B41
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 389: Formulas Excel Presupuesto Ml

FTE Y TRAS CAJ Melamina blanca 15mm M2 145 414 8 3655 246

FONDOS CAJ Durolac unicolor 03 mm M2 500 429 4 1500 360

MO corte CORTE UN 3.54 1050 1050

MO armado ARMADO MODULO MT 0.50 2100 2100

MO armado CAJON ARMADO CAJÓN CU 4.00 800 800

MO perforaciones PERFORACIONES UN 92.00 75 75

pegamento canto COLA GRANULADA 0.61 2,400 2400

Rieles de cajón riel de cajon telescópico PAR 4.00 2,400 2400

TAPAS tornillos Tapa soberbios UN 12.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22

TONILLOS ARMAD CAJON SPAX 4.5x4 (1.5x8) UN 32.00 6 6

TONILLOS CORREDERA SPAX 3.5 X 15 UN 48.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

KG(U)

Page 390: Formulas Excel Presupuesto Ml

Total

$ 3,888

$ 462

$ 1,589

$ 709

$ 4,115

$ 2,374

$ 2,412

$ 1,604

$ 3,937

$ 1,260

$ 3,200

$ 6,900

$ 1,555

$ 2,600

$ 60

$ 18

$ 220

$ 192

$ 192

$ 24

$ 37,312

Total

$ 3,640

$ 462

$ 1,589

$ 703

$ 4,115

$ 2,374

Page 391: Formulas Excel Presupuesto Ml

$ 1,966

$ 1,441

$ 3,717

$ 1,050

$ 3,200

$ 6,900

$ 1,456

$ 9,600

$ 60

$ 18

$ 220

$ 192

$ 192

$ 24

$ 42,920

Page 392: Formulas Excel Presupuesto Ml

C4560-4RM

CAJONERA 4 CAJONES

Ancho 400

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 8.95 150 150

BARRAS Melamina blanca 18mm M2 364 80 2 4,575 149

PISO Melamina blanca 18mm M2 364 550 1 4,575 1026

TRASERA Durolac unicolor 03 mm M2 721 385 1 1,500 466

COSTADOS Melamina blanca 18mm M2 730 550 2 4,575 2057

TRAS CAJ Melamina blanca 15mm M2 333 70 3 3655 95

TRAS CAJ olla Melamina blanca 15mm M2 333 185 1 3655 252

FONDOS CAJ Melamina blanca 15mm M2 333 498 4 1500 279

MO corte CORTE UN 2.13 1050 1050

MO armado ARMADO MODULO MT 0.40 2100 2100

MO armado CAJON ARMADO CAJÓN CU 4.00 800 800

MO perforaciones PERFORACIONES UN 60.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.22 2,400 2400

Rieles de cajón riel de cajon metabox altura M PAR 3.00 3,000 3000

Rieles de cajón riel de cajon metabox altura D 2 barras PAR 1.00 6,000 6000

TAPAS tornillos Tapa soberbios UN 12.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22

TONILLOS CORREDERA SPAX 3.5 X 15 UN 48.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 393: Formulas Excel Presupuesto Ml

Total

$ 1,343

$ 298

$ 1,026

$ 466

$ 4,115

$ 286

$ 252

$ 1,114

$ 2,241

$ 840

$ 3,200

$ 4,500

$ 537

$ 9,000

$ 6,000

$ 60

$ 18

$ 220

$ 192

$ 24

$ 35,733

Page 394: Formulas Excel Presupuesto Ml

C4560-4RT

CAJONERA 4 CAJONES

Ancho 500

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 9.90 150 150

BARRAS Melamina blanca 18mm M2 464 80 2 4,575 190

PISO Melamina blanca 18mm M2 464 550 1 4,575 1308

TRASERA Durolac unicolor 03 mm M2 721 485 1 1,500 587

COSTADOS Melamina blanca 18mm M2 730 550 2 4,575 2057

TRAS CAJ Melamina blanca 15mm M2 390 85 3 3655 136

TRAS CAJ olla Melamina blanca 15mm M2 390 200 1 3655 319

FONDOS CAJ Melamina blanca 15mm M2 390 485 4 1500 318

MO corte CORTE UN 2.42 1050 1050

MO armado ARMADO MODULO MT 0.50 2100 2100

MO armado CAJON ARMADO CAJÓN CU 4.00 800 800

MO perforaciones PERFORACIONES UN 12.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.25 2,400 2400

Rieles de cajón riel de cajon gris TBX altura m PAR 3.00 26,748 26748

Rieles de cajón PAR 1.00 23,175 23175

TAPAS tornillos Tapa soberbios UN 12.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22

TONILLOS CORREDERA SPAX 3.5 X 15 UN 48.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

riel de cajon gris TBX altura D 1 barras

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 395: Formulas Excel Presupuesto Ml

Total

$ 1,484

$ 380

$ 1,308

$ 587

$ 4,115

$ 407

$ 319

$ 1,271

$ 2,537

$ 1,050

$ 3,200

$ 900

$ 594

$ 80,244

$ 23,175

$ 60

$ 18

$ 220

$ 192

$ 24

$ 122,086

Page 396: Formulas Excel Presupuesto Ml

CMAN8060-RM

CAJONERA CAJONES

Ancho 800

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 13.35 150 150

BARRAS Melamina blanca 18mm M2 764 80 2 4,575 313

PISO Melamina blanca 18mm M2 764 550 2 4,575 2153

TRASERA Durolac unicolor 03 mm M2 721 785 1 1,500 951

COSTADOS Melamina blanca 18mm M2 730 550 2 4,575 2057

TRAS CAJ Melamina blanca 15mm M2 733 70 2 3655 210

TRAS CAJ Melamina blanca 15mm M2 342 70 4 3655 98

DIVISORA Melamina blanca 18mm M2 150 526 2 3655 323

FONDOS CAJ Melamina blanca 15mm M2 733 498 2 3655 1494

FONDOS CAJ Melamina blanca 15mm M2 342 498 4 3655 697

MO corte CORTE UN 4.10 1050 1050

MO armado ARMADO MODULO MT 0.80 2100 2100

MO armado CAJON ARMADO CAJÓN CU 6.00 800 800

MO perforaciones PERFORACIONES UN 12.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.33 2,400 2400

Rieles de cajón riel de cajon metabox altura M PAR 6.00 3,000 3000

TAPAS tornillos Tapa soberbios UN 12.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22

TONILLOS CORREDERA SPAX 3.5 X 15 UN 72.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 397: Formulas Excel Presupuesto Ml

Total

$ 2,002

$ 626

$ 4,306

$ 951

$ 4,115

$ 420

$ 392

$ 646

$ 2,989

$ 2,789

$ 4,304

$ 1,680

$ 4,800

$ 900

$ 801

$ 18,000

$ 60

$ 18

$ 220

$ 288

$ 24

$ 50,331

Page 398: Formulas Excel Presupuesto Ml

CMAN8060-RT

CAJONERA CAJONES

Ancho 800

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 13.16 150 150

BARRAS Melamina blanca 18mm M2 764 80 2 4,575 313

PISO Melamina blanca 18mm M2 764 550 2 4,575 2153

TRASERA Durolac unicolor 03 mm M2 721 785 1 1,500 951

COSTADOS Melamina blanca 18mm M2 730 550 2 4,575 2057

TRAS CAJ Melamina blanca 15mm M2 690 85 2 3655 240

TRAS CAJ Melamina blanca 15mm M2 299 85 4 3655 104

DIVISORA Melamina blanca 18mm M2 150 526 2 3655 323

FONDOS CAJ Melamina blanca 15mm M2 690 485 2 3655 1370

FONDOS CAJ Melamina blanca 15mm M2 299 485 4 3655 594

MO corte CORTE UN 3.96 1050 1050

MO armado ARMADO MODULO MT 0.80 2100 2100

MO armado CAJON ARMADO CAJÓN CU 6.00 800 800

MO perforaciones PERFORACIONES UN 12.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.33 2,400 2400

Rieles de cajón riel de cajon gris TBX altura m PAR 6.00 26,748 26748

TAPAS tornillos Tapa soberbios UN 12.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22

TONILLOS CORREDERA SPAX 3.5 X 15 UN 72.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 399: Formulas Excel Presupuesto Ml

Total

$ 1,974

$ 626

$ 4,306

$ 951

$ 4,115

$ 480

$ 416

$ 646

$ 2,740

$ 2,375

$ 4,156

$ 1,680

$ 4,800

$ 900

$ 790

$ 160,488

$ 60

$ 18

$ 220

$ 288

$ 24

$ 192,052

Page 400: Formulas Excel Presupuesto Ml

CO8060-2RM

CAJONERA 4 CAJONES

Ancho 800

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 11.01 150 150 $ 1,651

BARRAS Melamina blanca 18mm M2 764 80 2 4,575 313 $ 626

PISO Melamina blanca 18mm M2 764 550 1 4,575 2153 $ 2,153

TRASERA Durolac unicolor 03 mm M2 721 785 1 1,500 951 $ 951

COSTADOS Melamina blanca 18mm M2 730 550 2 4,575 2057 $ 4,115

TRAS CAJ olla Melamina blanca 15mm M2 733 185 2 3655 555 $ 1,110

FONDOS CAJ Melamina blanca 15mm M2 733 498 2 3655 1494 $ 2,989

MO corte CORTE UN 2.91 1050 1050 $ 3,058

MO armado ARMADO MODULO MT 0.80 2100 2100 $ 1,680

MO armado CAJON ARMADO CAJÓN CU 2.00 800 800 $ 1,600

MO perforaciones PERFORACIONES UN 12.00 75 75 $ 900

pegamento canto COLA GRANULADA KG(U) 0.28 2,400 2400 $ 661

Rieles de cajón riel de cajon metabox altura D 2 barras PAR 2.00 6,000 6000 $ 12,000

TAPAS tornillos Tapa soberbios UN 12.00 5 5 $ 60

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22 $ 220

TONILLOS CORREDERA SPAX 3.5 X 15 UN 24.00 4 4 $ 96

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 33,912

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 401: Formulas Excel Presupuesto Ml

CO8060-2RM

CAJONERA 4 CAJONES

Ancho 800

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio

TAPACANTO PVC 0,45/22 MT 10.82 150

BARRAS Melamina blanca 18mm M2 764 80 2 4,575

PISO Melamina blanca 18mm M2 764 550 1 4,575

TRASERA Durolac unicolor 03 mm M2 721 785 1 1,500

COSTADOS Melamina blanca 18mm M2 730 550 2 4,575

TRAS CAJ olla Melamina blanca 15mm M2 690 200 2 3655

FONDOS CAJ Melamina blanca 15mm M2 690 485 2 3655

MO corte CORTE UN 2.86 1050

MO armado ARMADO MODULO MT 0.80 2100

MO armado CAJON ARMADO CAJÓN CU 2.00 800

MO perforaciones PERFORACIONES UN 12.00 75

pegamento canto COLA GRANULADA KG(U) 0.27 2,400

Rieles de cajón riel de cajon gris TBX altura D 1 barras PAR 2.00 23,175

TAPAS tornillos Tapa soberbios UN 12.00 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22

TONILLOS CORREDERA SPAX 3.5 X 15 UN 24.00 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 402: Formulas Excel Presupuesto Ml

sub total Total

150 $ 1,623

313 $ 626

2153 $ 2,153

951 $ 951

2057 $ 4,115

565 $ 1,130

1370 $ 2,740

1050 $ 3,000

2100 $ 1,680

800 $ 1,600

75 $ 900

2400 $ 649

23175 $ 46,350

5 $ 60

9 $ 18

22 $ 220

4 $ 96

12 $ 24

$ 67,934

Page 403: Formulas Excel Presupuesto Ml

CO8060-3RM

CAJONERA 3 CAJONES METABOX

Ancho 800

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 12.62 150 150

BARRAS Melamina blanca 18mm M2 764 80 2 4,575 313

PISO Melamina blanca 18mm M2 764 550 1 4,575 2153

TRASERA Durolac unicolor 03 mm M2 721 785 1 1,500 951

COSTADOS Melamina blanca 18mm M2 730 550 2 4,575 2057

TRAS CAJ Melamina blanca 15mm M2 733 70 1 3655 210

TRAS CAJ olla Melamina blanca 15mm M2 733 185 2 3655 555

FONDOS CAJ Melamina blanca 15mm M2 733 498 3 3655 1494

MO corte CORTE UN 3.33 1050 1050

MO armado ARMADO MODULO MT 0.80 2100 2100

MO armado CAJON ARMADO CAJÓN CU 3.00 800 800

MO perforaciones PERFORACIONES UN 12.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.32 2,400 2400

Rieles de cajón riel de cajon metabox altura M PAR 1.00 3,000 3000

Rieles de cajón riel de cajon metabox altura D 2 barras PAR 2.00 6,000 6000

TAPAS tornillos Tapa soberbios UN 12.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22

TONILLOS CORREDERA SPAX 3.5 X 15 UN 36.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 404: Formulas Excel Presupuesto Ml

Total

$ 1,893

$ 626

$ 2,153

$ 951

$ 4,115

$ 210

$ 1,110

$ 4,483

$ 3,495

$ 1,680

$ 2,400

$ 900

$ 757

$ 3,000

$ 12,000

$ 60

$ 18

$ 220

$ 144

$ 24

$ 40,240

Page 405: Formulas Excel Presupuesto Ml

CO8060-3RT

CAJONERA 3 CAJONES CON FRENO

Ancho 800

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 12.34 150 150

BARRAS Melamina blanca 18mm M2 764 80 2 4,575 313

PISO Melamina blanca 18mm M2 764 550 1 4,575 2153

TRASERA Durolac unicolor 03 mm M2 715 785 1 1,500 943

COSTADOS Melamina blanca 18mm M2 730 550 2 4,575 2057

TRAS CAJ Melamina blanca 15mm M2 690 85 1 3655 240

TRAS CAJ olla Melamina blanca 15mm M2 690 200 2 3655 565

FONDOS CAJ Melamina blanca 15mm M2 690 485 3 3655 1370

MO corte CORTE UN 3.25 1050 1050

MO armado ARMADO MODULO MT 0.80 2100 2100

MO armado CAJON ARMADO CAJÓN CU 3.00 800 800

MO perforaciones PERFORACIONES UN 12.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.31 2,400 2400

Rieles de cajón riel de cajon gris TBX altura m PAR 1.00 26,748 26748

Rieles de cajón riel de cajon gris TBX altura D 1 barras PAR 2.00 23,175 23175

TAPAS tornillos Tapa soberbios UN 12.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22

TONILLOS CORREDERA SPAX 3.5 X 15 UN 36.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 406: Formulas Excel Presupuesto Ml

Total

$ 1,851

$ 626

$ 2,153

$ 943

$ 4,115

$ 240

$ 1,130

$ 4,110

$ 3,408

$ 1,680

$ 2,400

$ 900

$ 740

$ 26,748

$ 46,350

$ 60

$ 18

$ 220

$ 144

$ 24

$ 97,859

Page 407: Formulas Excel Presupuesto Ml

CT4560

CAJONERA 4 CAJONES

Ancho 450

Alto 730

Profundidad 550

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 11.34 150 150

BARRAS Melamina blanca 18mm M2 414 80 2 4,575 170

PISO Melamina blanca 18mm M2 414 550 1 4,575 1167

TRASERA Durolac unicolor 03 mm M2 715 435 1 1,500 523

COSTADOS Melamina blanca 18mm M2 730 550 2 4,575 2057

COSTADOS CAJ Melamina blanca 15mm M2 600 500 2 3655 1228

FTE Y TRAS CAJ Melamina blanca 15mm M2 600 358 2 3655 879

FONDOS CAJ Melamina blanca 15mm M2 470 358 1 3655 689

MO corte CORTE UN 2.61 1050 1050

MO armado ARMADO MODULO MT 0.45 2100 2100

MO armado CAJON ARMADO CAJÓN CU 1.00 800 800

MO perforaciones PERFORACIONES UN 32.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.28 2,400 2400

Rieles de cajón riel de cajon telescópico PAR 1.00 2,400 2400

TAPAS tornillos Tapa soberbios UN 12.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 10.00 22 22

TONILLOS ARMAD CAJON SPAX 4.5x4 (1.5x8) UN 8.00 6 6

TONILLOS CORREDERA SPAX 3.5 X 15 UN 12.00 4 4

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 408: Formulas Excel Presupuesto Ml

Total

$ 1,701

$ 339

$ 1,167

$ 523

$ 4,115

$ 2,456

$ 1,759

$ 689

$ 2,736

$ 945

$ 800

$ 2,400

$ 680

$ 2,400

$ 60

$ 18

$ 220

$ 48

$ 48

$ 24

$ 23,127

Page 409: Formulas Excel Presupuesto Ml

Ancho 300

Alto 800

Profundidad 300

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 7.69 150 150 $ 1,153

BARRAS Melamina blanca 18mm M2 264 80 2 4,575 108 $ 216

PISO-TECHO Melamina blanca 18mm M2 264 300 2 4,575 406 $ 812

TRASERA Durolac unicolor 03 mm M2 785 285 1 1,500 376 $ 376

REPISA Melamina blanca 18mm M2 263 270 2 4,575 364 $ 728

COSTADOS Melamina blanca 18mm M2 800 300 2 4,575 1230 $ 2,460

MO corte CORTE UN 1.05 1050 1050 $ 1,099

MO armado ARMADO MODULO MT 0.30 2100 2100 $ 630

MO perforaciones PERFORACIONES UN 38.00 75 75 $ 2,850

pegamento canto COLA GRANULADA KG(U) 0.19 2,400 2400 $ 461

SOPORTE REPISA Soporte Movil Repisa UN 8.00 12 12 $ 96

TAPAS tornillos Tapa soberbios UN 14.00 5 5 $ 70

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 12.00 22 22 $ 264

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 11,256

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 410: Formulas Excel Presupuesto Ml

M-706060

MURAL ESQUINERO

Ancho 600

Alto 1000

Profundidad 300

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 13.65 150 150 $ 2,048

PISO-TECHO Melamina blanca 18mm M2 567 567 2 4,575 1647 $ 3,295

TRASERA Melamina blanca 15mm M2 1000 582 1 3,655 2382 $ 2,382

TRASERA Melamina blanca 15mm M2 1000 567 1 3,655 2321 $ 2,321

REPISA Melamina blanca 18mm M2 566 566 2 4,575 1642 $ 3,283

COSTADOS Melamina blanca 18mm M2 1000 300 2 4,575 1537 $ 3,074

MO corte CORTE UN 3.03 1050 1050 $ 3,184

MO armado ARMADO MODULO MT 0.60 2100 2100 $ 1,260

MO perforaciones PERFORACIONES UN 52.00 75 75 $ 3,900

pegamento canto COLA GRANULADA KG(U) 0.34 2,400 2400 $ 819

SOPORTE REPISA Soporte Movil Repisa UN 8.00 12 12 $ 96

TAPAS tornillos Tapa soberbios UN 28.00 5 5 $ 140

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 4.00 9 9 $ 36

SOBERBIO ARMADO Soberbios 7X50 UN 24.00 22 22 $ 528

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 4.00 12 12 $ 48

$ 26,415

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 411: Formulas Excel Presupuesto Ml

MM9060

MURAL Microondas

Ancho 650

Alto 1000

Profundidad 330

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 12.07 150 150

BARRAS Melamina blanca 18mm M2 614 80 1 4,575 252

TECHO Melamina blanca 18mm M2 614 330 1 4,575 1038

PISO Melamina blanca 18mm M2 614 400 1 4,575 1258

TRASERA Durolac unicolor 03 mm M2 985 635 1 1,500 1051

REPISA Melamina blanca 18mm M2 613 300 1 4,575 942

REPISA FIJA Melamina blanca 18mm M2 614 330 1 4,575 1038

COSTADOS Melamina blanca 18mm M2 1000 330 2 4,575 1691

MO corte CORTE UN 2.17 1050 1050

MO armado ARMADO MODULO MT 0.65 2100 2100

MO perforaciones PERFORACIONES UN 30.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.30 2,400 2400

SOPORTE REPISA Soporte Movil Repisa UN 4.00 12 12

TAPAS tornillos Tapa soberbios UN 18.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 16.00 22 22

TORNILLO 2X10 UN 2.00 12 12TORNILLO FIJACIÓN MURO

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 412: Formulas Excel Presupuesto Ml

Total

$ 1,810

$ 252

$ 1,038

$ 1,258

$ 1,051

$ 942

$ 1,038

$ 3,382

$ 2,278

$ 1,365

$ 2,250

$ 724

$ 48

$ 90

$ 18

$ 352

$ 24

$ 17,920

Page 413: Formulas Excel Presupuesto Ml

M7040

MURAL MAQUINA

Ancho 600

Alto 1000

Profundidad 400

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 10.63 150 150

BARRAS Melamina blanca 18mm M2 564 80 2 4,575 231

TECHO Melamina blanca 18mm M2 564 400 1 4,575 1156

TRASERA Melamina blanca 18mm M2 982 564 1 4,575 2838

REPISA Melamina blanca 18mm M2 563 370 2 4,575 1067

COSTADOS Melamina blanca 18mm M2 1000 400 2 4,575 2050

MO corte CORTE UN 2.09 1050 1050

MO armado ARMADO MODULO MT 0.60 2100 2100

MO perforaciones PERFORACIONES UN 38.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.27 2,400 2400

Soporte Movil Repisa UN 8.00 12 12

TAPAS tornillos Tapa soberbios UN 14.00 5 5

Tarugos fisher 6mm UN 2.00 9 9

Soberbios 7X50 UN 12.00 22 22

TORNILLO 2X10 UN 2.00 12 12

SOPORTE REPISA

TARUGO FISHER 6 mm.

SOBERBIO ARMADO

TORNILLO FIJACIÓN MURO

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 414: Formulas Excel Presupuesto Ml

Total

$ 1,594

$ 462

$ 1,156

$ 2,838

$ 2,135

$ 4,099

$ 2,191

$ 1,260

$ 2,850

$ 638

$ 96

$ 70

$ 18

$ 264

$ 24

$ 19,694

Page 415: Formulas Excel Presupuesto Ml

MT7030

MURAL TERMINAL

Ancho 350

Alto 700

Profundidad 300

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 1

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 5.37 150 150

PISO-TECHO-REPISA Melamina madera 18mm M2 327 277 3 5,420 589

TRASERA Melamina madera 18mm M2 700 335 1 5,420 1525

COSTADOS Melamina madera 18mm M2 700 300 1 5,420 1366

MO corte CORTE UN 0.72 1050 1050

MO armado ARMADO MODULO MT 0.35 2100 2100

MO perforaciones PERFORACIONES UN 17.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.13 2,400 2400

TAPAS tornillos Tapa soberbios UN 17.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 15.00 22 22

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 416: Formulas Excel Presupuesto Ml

Total

$ 806

$ 1,767

$ 1,525

$ 1,366

$ 752

$ 735

$ 1,275

$ 322

$ 85

$ 18

$ 330

$ 24

$ 9,005

Page 417: Formulas Excel Presupuesto Ml

MTM7030

MURAL TERMINAL chapa madera

Ancho 350

Alto 1000

Profundidad 300

Espesor mel 18

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 7.02 150 150

PISO-TECHO-REPISA Masisa enchapada cedro 18mm M2 327 277 4 16,820 1524

TRASERA Masisa enchapada cedro 18mm M2 1000 335 1 16,820 5635

COSTADOS Masisa enchapada cedro 18mm M2 1000 300 1 16,820 5046

MO corte CORTE UN 1.00 1050 1050

MO armado ARMADO MODULO MT 0.35 2100 2100

MO perforaciones PERFORACIONES UN 17.00 75 75

MO chapa madera MO chapa madera UN 1.00 6750 6750

pegamento canto COLA GRANULADA KG(U) 0.18 2,400 2400

TAPAS tornillos Tapa soberbios UN 17.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 15.00 22 22

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

B6
Maria Luisa: poner espesor de materila
Page 418: Formulas Excel Presupuesto Ml

Total

$ 1,054

$ 6,094

$ 5,635

$ 5,046

$ 1,047

$ 735

$ 1,275

$ 6,732

$ 421

$ 85

$ 18

$ 330

$ 24

$ 28,496

Page 419: Formulas Excel Presupuesto Ml

MBORM3770

MURAL PTA

Ancho 250

Alto 1000

Profundidad 300

Espesor mel 15

Melamina blanca 15mm 3,655 108.125

Melamina madera 15mm 4,915

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio

TAPACANTO PVC 0,45/22 MT 8.67 150

BARRAS Melamina blanca 15mm M2 220 80 2 3,655

PISO-TECHO Melamina blanca 15mm M2 220 300 2 3,655

TRASERA Durolac unicolor 03 mm M2 985 235 1 1,500

REPISA Melamina blanca 15mm M2 219 270 7 3,655

DIVISOR Melamina blanca 15mm M2 109 270 8 3,655

COSTADOS Melamina blanca 15mm M2 1000 300 2 3,655

MO corte CORTE UN 1.65 1050

MO armado ARMADO MODULO MT 0.25 2100

MO perforaciones PERFORACIONES UN 154.00 75

pegamento canto COLA GRANULADA KG(U) 0.22 2,400

SOPORTE REPISA Soporte Movil Repisa UN 28.00 12

TAPAS tornillos Tapa soberbios UN 70.00 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9

SOBERBIO ARMADO Soberbios 7X50 UN 68.00 22

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 420: Formulas Excel Presupuesto Ml

sub total Total

150 $ 1,301

72 $ 144

270 $ 540

389 $ 389

242 $ 1,694

120 $ 964

1228 $ 2,456

1050 $ 1,730

2100 $ 525

75 $ 11,550

2400 $ 520

12 $ 336

5 $ 350

9 $ 18

22 $ 1,496

12 $ 24

$ 24,039

Page 421: Formulas Excel Presupuesto Ml

MBORM3770

MURAL PTA

Ancho 250

Alto 1000

Profundidad 300

Espesor mel 15

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO CANTO chapa cedro MT 8.67 500 500

BARRAS Melamina madera 18mm M2 220 80 2 16,820 355

PISO-TECHO Masisa enchapada cedro 15mm M2 220 300 2 16,350 1079

TRASERA #REF! M2 985 235 1 #REF! #REF!

REPISA Masisa enchapada cedro 15mm M2 219 270 7 16,350 967

DIVISOR Masisa enchapada cedro 15mm M2 109 270 8 16,350 481

COSTADOS Masisa enchapada cedro 15mm M2 1000 300 2 16,350 4905

MO corte CORTE UN 1.65 1050 1050

MO armado ARMADO MODULO MT 0.25 2100 2100

MO perforaciones PERFORACIONES UN 154.00 75 75

MO chapa madera MO chapa madera UN 1.65 6750 6750

pegamento canto COLA GRANULADA KG(U) 0.22 2,400 2400

SOPORTE REPISA Soporte Movil Repisa UN 28.00 12 12

TAPAS tornillos Tapa soberbios UN 70.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 68.00 22 22

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

B6
Maria Luisa: poner espesor de materila
Page 422: Formulas Excel Presupuesto Ml

Total

$ 4,337

$ 710

$ 2,158

#REF!

$ 6,767

$ 3,849

$ 9,810

$ 1,730

$ 525

$ 11,550

$ 11,124

$ 520

$ 336

$ 350

$ 18

$ 1,496

$ 24

#REF!

Page 423: Formulas Excel Presupuesto Ml

D2154060

Despensa o uilero 0

Ancho 300

Alto 2150

Profundidad 500

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total Total

TAPACANTO PVC 0,45/22 MT 15.24 150 150 $ 2,285

BARRAS Melamina blanca 18mm M2 264 80 2 4,575 108 $ 216

PISO-TECHO Melamina blanca 18mm M2 264 500 2 4,575 676 $ 1,353

TRASERA Durolac unicolor 03 mm M2 2135 285 1 1,500 1022 $ 1,022

REPISA fija Melamina blanca 18mm M2 263 470 1 4,575 633 $ 633

REPISA Melamina blanca 18mm M2 263 470 2 4,575 633 $ 1,267

COSTADOS Melamina blanca 18mm M2 2150 500 2 4,575 5508 $ 11,017

MO corte CORTE UN 3.44 1050 1050 $ 3,607

MO armado ARMADO MODULO MT 0.30 2100 2100 $ 630

MO perforaciones PERFORACIONES UN 48.00 75 75 $ 3,600

pegamento canto COLA GRANULADA KG(U) 0.38 2,400 2400 $ 914

SOPORTE REPISA Soporte Movil Repisa UN 8.00 12 12 $ 96

TAPAS tornillos Tapa soberbios UN 24.00 5 5 $ 120

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9 $ 18

SOBERBIO ARMADO Soberbios 7X50 UN 22.00 22 22 $ 484

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12 $ 24

$ 27,287

B2
Maria Luisa: si es 0 es utilero si es 1 es despensa)
B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 424: Formulas Excel Presupuesto Ml

MUEBLE HORNO

HORNO PUERTA

Ancho 600

Alto 2200

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 20.32 150 150

BARRAS Melamina blanca 18mm M2 564 80 2 4,575 231

PISO-TECHO inf Melamina blanca 18mm M2 564 600 2 4,575 1734

PISO-TECHO -REPISA Melamina blanca 18mm M2 564 450 3 4,575 1300

TRASERA Durolac unicolor 03 mm M2 2185 585 1 1,500 2147

REPISA Microon Melamina blanca 18mm M2 563 500 1 4,575 1442

REPISA Melamina blanca 18mm M2 563 570 1 4,575 1644

COSTADOS Melamina blanca 18mm M2 2200 600 2 4,575 6764

MO corte CORTE UN 6.05 1050 1050

MO armado ARMADO MODULO MT 2.20 2100 2100

MO perforaciones PERFORACIONES UN 56.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.51 2,400 2400

SOPORTE REPISA Soporte Movil Repisa UN 8.00 12 12

TAPAS tornillos Tapa soberbios UN 32.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 30.00 22 22

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

HORNO 1 CAJON INF MBX

Ancho 600

Alto 2000

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 19.36 150 150

BARRAS Melamina blanca 18mm M2 564 80 2 4,575 231

PISO-TECHO inf Melamina blanca 18mm M2 564 600 2 4,575 1734

PISO-TECHO -REPISA Melamina blanca 18mm M2 564 450 4 4,575 1300

TRASERA Durolac unicolor 03 mm M2 1985 585 1 1,500 1951

REPISA Microon Melamina blanca 18mm M2 563 500 1 4,575 1442

COSTADOS Melamina blanca 18mm M2 2000 600 2 4,575 6149

TRAS CAJ olla Melamina blanca 15mm M2 533 185 1 3655 404

FONDOS CAJ Melamina blanca 15mm M2 533 498 1 3655 1087

MO armado CAJON ARMADO CAJÓN CU 1.00 800 800

MO corte CORTE UN 5.99 1050 1050

MO armado ARMADO MODULO MT 2.00 2100 2100

MO perforaciones PERFORACIONES UN 68.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.48 2,400 2400

SOPORTE REPISA Soporte Movil Repisa UN 8.00 12 12

B6
Maria Luisa: poner espesor de materila
B9
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B33
Maria Luisa: poner espesor de materila
B36
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 425: Formulas Excel Presupuesto Ml

Rieles de cajón PAR 1.00 6,000 6000

TONILLOS CORREDERA SPAX 3.5 X 15 UN 12.00 4 4

TAPAS tornillos Tapa soberbios UN 32.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 30.00 22 22

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

HORNO 2 CAJON INF MBX

Ancho 900

Alto 2200

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 26.07 150 150

BARRAS Melamina blanca 18mm M2 864 80 2 4,575 354

PISO-TECHO inf Melamina blanca 18mm M2 864 600 2 4,575 2656

PISO-TECHO -REPISA Melamina blanca 18mm M2 864 450 3 4,575 1992

TRASERA Durolac unicolor 03 mm M2 2185 885 1 1,500 3249

REPISA Microon Melamina blanca 18mm M2 863 500 2 4,575 2211

COSTADOS Melamina blanca 18mm M2 2200 600 2 4,575 6764

TRAS CAJ olla Melamina blanca 15mm M2 833 185 2 3655 631

FONDOS CAJ Melamina blanca 15mm M2 833 498 2 3655 1698

MO armado CAJON ARMADO CAJÓN CU 2.00 800 800

MO corte CORTE UN 8.92 1050 1050

MO armado ARMADO MODULO MT 2.20 2100 2100

MO perforaciones PERFORACIONES UN 68.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.65 2,400 2400

SOPORTE REPISA Soporte Movil Repisa UN 4.00 12 12

Rieles de cajón PAR 2.00 6,000 6000

TONILLOS CORREDERA SPAX 3.5 X 15 UN 24.00 4 4

TAPAS tornillos Tapa soberbios UN 32.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 30.00 22 22

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

HORNO 1 CAJON INF TBX

Ancho 900

Alto 2200

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 26.04 150 150

riel de cajon metabox altura D 2 barras

riel de cajon metabox altura D 2 barras

B65
Maria Luisa: poner espesor de materila
B68
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
B97
Maria Luisa: poner espesor de materila
B100
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 426: Formulas Excel Presupuesto Ml

BARRAS Melamina blanca 18mm M2 864 80 2 4,575 354

PISO-TECHO inf Melamina blanca 18mm M2 864 600 2 4,575 2656

PISO-TECHO -REPISA Melamina blanca 18mm M2 864 450 4 4,575 1992

TRASERA Durolac unicolor 03 mm M2 2185 885 1 1,500 3249

REPISA Microon Melamina blanca 18mm M2 863 500 2 4,575 2211

COSTADOS Melamina blanca 18mm M2 2200 600 2 4,575 6764

TRAS CAJ olla Melamina blanca 15mm M2 790 200 1 3655 647

FONDOS CAJ Melamina blanca 15mm M2 790 485 1 3655 1568

MO armado CAJON ARMADO CAJÓN CU 1.00 800 800

MO corte CORTE UN 8.71 1050 1050

MO armado ARMADO MODULO MT 2.20 2100 2100

MO perforaciones PERFORACIONES UN 68.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.65 2,400 2400

SOPORTE REPISA Soporte Movil Repisa UN 8.00 12 12

Rieles de cajón PAR 1.00 23,175 23175

TONILLOS CORREDERA SPAX 3.5 X 15 UN 12.00 4 4

TAPAS tornillos Tapa soberbios UN 32.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 30.00 22 22

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

HORNO 2 CAJON INF TBX

Ancho 900

Alto 2200

Profundidad 600

Espesor mel 18

Melamina blanca 18mm 4,575

Melamina madera 18mm 5,420

VETA 0

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

TAPACANTO PVC 0,45/22 MT 25.88 150 150

BARRAS Melamina blanca 18mm M2 864 80 2 4,575 354

PISO-TECHO inf Melamina blanca 18mm M2 864 600 2 4,575 2656

PISO-TECHO -REPISA Melamina blanca 18mm M2 864 450 3 4,575 1992

TRASERA Durolac unicolor 03 mm M2 2185 885 1 1,500 3249

REPISA Microon Melamina blanca 18mm M2 863 500 2 4,575 2211

COSTADOS Melamina blanca 18mm M2 2200 600 2 4,575 6764

TRAS CAJ olla Melamina blanca 15mm M2 790 200 2 3655 647

FONDOS CAJ Melamina blanca 15mm M2 790 485 2 3655 1568

MO armado CAJON ARMADO CAJÓN CU 2.00 800 800

MO corte CORTE UN 8.86 1050 1050

MO armado ARMADO MODULO MT 2.20 2100 2100

MO perforaciones PERFORACIONES UN 68.00 75 75

pegamento canto COLA GRANULADA KG(U) 0.65 2,400 2400

SOPORTE REPISA Soporte Movil Repisa UN 4.00 12 12

Rieles de cajón PAR 2.00 23,175 23175

TONILLOS CORREDERA SPAX 3.5 X 15 UN 24.00 4 4

TAPAS tornillos Tapa soberbios UN 32.00 5 5

TARUGO FISHER 6 mm. Tarugos fisher 6mm UN 2.00 9 9

SOBERBIO ARMADO Soberbios 7X50 UN 30.00 22 22

riel de cajon gris TBX altura D 1 barras

riel de cajon gris TBX altura D 1 barras

B128
Maria Luisa: poner espesor de materila
B131
Maria Luisa: si dice 0, es melamina blanca, sino será melamina madera
Page 427: Formulas Excel Presupuesto Ml

TORNILLO FIJACIÓN MURO TORNILLO 2X10 UN 2.00 12 12

Page 428: Formulas Excel Presupuesto Ml

Total

$ 3,047

$ 462

$ 3,468

$ 3,901

$ 2,147

$ 1,442

$ 1,644

$ 13,527

$ 6,352

$ 4,620

$ 4,200

$ 1,219

$ 96

$ 160

$ 18

$ 660

$ 24

$ 46,989

Total

$ 2,904

$ 462

$ 3,468

$ 5,202

$ 1,951

$ 1,442

$ 12,298

$ 404

$ 1,087

$ 800

$ 6,288

$ 4,200

$ 5,100

$ 1,161

$ 96

Page 429: Formulas Excel Presupuesto Ml

$ 6,000

$ 48

$ 160

$ 18

$ 660

$ 24

$ 53,773

Total

$ 3,910

$ 708

$ 5,313

$ 5,977

$ 3,249

$ 4,422

$ 13,527

$ 1,262

$ 3,396

$ 1,600

$ 9,362

$ 4,620

$ 5,100

$ 1,564

$ 48

$ 12,000

$ 96

$ 160

$ 18

$ 660

$ 24

$ 77,016

Total

$ 3,906

Page 430: Formulas Excel Presupuesto Ml

$ 708

$ 5,313

$ 7,969

$ 3,249

$ 4,422

$ 13,527

$ 647

$ 1,568

$ 800

$ 9,144

$ 4,620

$ 5,100

$ 1,562

$ 96

$ 23,175

$ 48

$ 160

$ 18

$ 660

$ 24

$ 86,716

Total

$ 3,882

$ 708

$ 5,313

$ 5,977

$ 3,249

$ 4,422

$ 13,527

$ 1,294

$ 3,137

$ 1,600

$ 9,303

$ 4,620

$ 5,100

$ 1,553

$ 48

$ 46,350

$ 96

$ 160

$ 18

$ 660

Page 431: Formulas Excel Presupuesto Ml

$ 24

$ 111,040

Page 432: Formulas Excel Presupuesto Ml

ZOZÓCALO

Insumo Color Unidad Nombre Despiece Ancho Formula Ancho Alto Formula Alto Esp. Cant. Formula Cantidad Precio 1 Formula Precio 1 Total

EN-01 GRAFITO 10,437.00 M2 EN ENCHAPE FRENTE 2,000 COND(C.Ancho<=3000,C.Ancho,3000) 150 C.ALTO 0 1 3,131.10 3,131.10

EN-01 GRAFITO 10,437.00 M2 EN1 ENCHAPE FRENTE 0 COND(C.Ancho<=3000,0,C.Ancho-3000) 0 0 0 0 0

EN-01 GRAFITO 10,437.00 M2 EN2 ENCHAPE COTADOS 410 COND(C.ZO3.Ancho<=3000,C.ZO3.Ancho,3000) 150 C.ALTO 0 1 641.88 641.88

MDF-01 MDF 20 mm Sin Color 3,373.00 M2 ZO FRENTE Y TRASERA 2,000 COND(C.Ancho<=2400,C.Ancho,2400) 150 C.ALTO 20 2 2 1,011.90 2,023.80

MDF-01 MDF 20 mm Sin Color 3,373.00 M2 ZO2 FRENTE Y TRASERA 0 COND(C.Ancho<=2400,0,C.Ancho-2400) 0 20 0 COND(C.Ancho<=2400,0,1) 0 0

MDF-01 MDF 20 mm Sin Color 3,373.00 M2 ZO4 DIVISORES 410 C.PROFUNDIDAD-C.ZO.EspesorMaterial*2 150 C.ALTO 20 4 207.44 829.76

MEL-05 BLANCO 13,570.00 M2 ZO3 COTADOS 410 C.PROFUNDIDAD-C.ZO.EspesorMaterial*2 150 C.ALTO 18 2 2 834.55 1,669.12

PIN-07 AGOREX Sin Color 1,429.00 LT PEG PEGAMENTO LAMINADO 0 0 0 0 0 0.18 1,429.00 C.PEG.PrecioProveedor 257.22

QU-102 Spax 4.5 x 35 Sin Color 7.1 UN SPAX Spax 4.5 x 35 0 0 0 0 0 32 7.1 C.SPAX.PrecioProveedor 227.2

QU-121 Sin Color 250 MT BU BURLETE PLÁSTICO 0 0 0 0 0 0 250 C.BU.PrecioProveedor 0LA PROF3 SE HABILITÓ PARA EL ENCHAPE DE ZÓCALO SI ES 1 LLEVA SOLO 1 ECHAPE AL FRENTE SI ES 2 LLEVA ENCHAPE EN EL FRENTE Y TRASERA..LA PROF2 SE HABILITÓ PARA DEJAR VISIBLES LOS COSTADOS, SI ES 1 ENCHAPE SOLO 1 COSTADO SI ES 2, ENCHAPE EN AMBOS COSTADOS.

CECENEFA

Insumo Color Unidad Nombre Despiece Ancho Formula Ancho Alto Formula Alto Esp. Cant. Formula Cantidad Precio 1 Formula Precio 1 Total

CE-01 2,250.00 MT CEN2 CENEFA COSTADOS 280 CE.Profundidad 0 0 0 0 630 0

CE-01 2,250.00 MT CEN CENEFA FRENTE 1,500 CE.Ancho 0 0 0 1 1 3,375.00 3,375.00

MO-14 Sin Color 500 MT MOI MO INSTALACION 0 0 0 0 0 1.5 CE.Ancho/1000 500 CE.MOI.PrecioProveedor 750

QU-06 ESCUADRA CAFE 9.84 UN ES ESCUADRA 0 0 0 0 0 6 9.84 CE.ES.PrecioProveedor 59.04

QU-108 Sin Color 3 UN TORE TORNILLOS ESCUADRAS 0 0 0 0 0 12 2*CE.ES.Cantidad 3 CE.TORE.PrecioProveedor 36LA PROF3 SE HABILITÓ PARA AGREGAR COSTADOS DE CENEFAS SI ES 0, VA SIN COTADOS, SI ES 1 VA CON SOLO UN COSTADO Y SI ES 2 VA CON AMBOS COSTADOS

COCORNISA

Insumo Color Unidad Nombre Despiece Ancho Formula Ancho Alto Formula Alto Esp. Cant. Formula Cantidad Precio 1 Formula Precio 1 Total

CO-01 2,250.00 MT CEN2 CORNISAS COSTADOS 280 CE.Profundidad 0 0.00 0 0 630 0

CO-01 2,250.00 MT CEN CORNISAS FRENTE 1,500 CE.Ancho 0 0 0 1 1 3,375.00 3,375.00

MO-13 Sin Color 1,000.00 MT MOI MO INSTALACION 0 0 0 0 0 1.5 CE.Ancho/1000 1,000.00 CE.MOI.PrecioProveedor 1,500.00

QU-06 ESCUADRA CAFE 9.84 UN ES ESCUADRA 0 0 0 0 0 6 9.84 CE.ES.PrecioProveedor 59.04

QU-108 Sin Color 3 UN TORE TORNILLOS ESCUADRAS 0 0 0 0 0 12 2*CE.ES.Cantidad 3 CE.TORE.PrecioProveedor 36LA PROF3 SE HABILITÓ PARA AGREGAR COSTADOS DE CORNISAS SI ES 0, VA SIN COTADOS, SI ES 1 VA CON SOLO UN COSTADO Y SI ES 2 VA CON AMBOS COSTADOS

Codigo Insumo

Precio Insumo

Referencia Pieza

LAMINADO LISO

cond(C.profundidad3=0,0,C.profundidad3)

C.EN.Alto*C.EN.Ancho*C.EN.PrecioProveedor/1000000

LAMINADO LISO

COND(C.Ancho<=3000,0,C.ALTO)

COND(C.Ancho<=3000,0,cond(C.profundidad3=0,0,C.profundidad3))

C.EN1.Alto*C.EN1.Ancho*C.EN1.PrecioProveedor/1000000

LAMINADO LISO

COND(C.profundidad2=0,0,C.profundidad2)

C.EN2.Alto*C.EN2.Ancho*C.EN2.PrecioProveedor/1000000

C.ZO.Alto*C.ZO.Ancho*C.ZO.PrecioProveedor/1000000

COND(C.Ancho<=2400,0,C.ALTO)

C.ZO2.Alto*C.ZO2.Ancho*C.ZO2.PrecioProveedor/1000000

COND(C.Ancho<=500,0,ROUND(C.Ancho/500))

C.ZO4.Alto*C.ZO4.Ancho*C.ZO4.PrecioProveedor/1000000

Melamina 18 mm Lisa

C.ZO3.Alto*C.ZO3.Ancho*C.ZO3.PrecioProveedor/1000000

(C.EN.Alto*C.EN.Ancho*C.EN.CANTIDAD+C.EN1.Alto*C.EN1.Ancho*C.EN1.CANTIDAD+C.EN2.Alto*C.EN2.Ancho*C.EN2.CANTIDAD)*2/1000000/4

4*(c.zo.cantidad)+4*(c.zo4.cantidad)+4*(c.zo3.cantidad)

BURLETE PLASTICO PARA ZÓCALO

COND(MID(C.ZO.CodigoMaterial,1,3)='MEL',(C.ZO.Ancho*C.ZO.CANTIDAD+C.ZO2.Ancho*C.ZO2.CANTIDAD+C.ZO3.Ancho*C.ZO3.CANTIDAD)/1000,0)

Codigo Insumo

Precio Insumo

Referencia Pieza

CENEFAS LAMINADAS

HAYA NATURAL

COND(CE.Profundidad3=0,0,CE.Profundidad3)

(CE.CEN2.Ancho*CE.CEN2.PrecioProveedor)/1000

CENEFAS LAMINADAS

HAYA NATURAL

(CE.CEN.Ancho*CE.CEN.PrecioProveedor)/1000

INSTALACION CENEFAS Y CORNISAS

cond(CE.ANCHO<=250,2,ROUND((CE.Ancho/500)*2))++cond(CE.PROFUNDIDAD<=300,2,ROUND((CE.PROFUNDIDAD/500)*2))*CE.CEN2.CANTIDAD

ROSCALATA 5/8 X 8

Codigo Insumo

Precio Insumo

Referencia Pieza

CORNISAS LAMINADAS

HAYA NATURAL

COND(CE.Profundidad3=0,0,CE.Profundidad3)

(CE.CEN2.Ancho*CE.CEN2.PrecioProveedor)/1000

CORNISAS LAMINADAS

HAYA NATURAL

(CE.CEN.Ancho*CE.CEN.PrecioProveedor)/1000

INSTALACION CUBIERTAS

cond(CE.ANCHO<=250,2,ROUND((CE.Ancho/500)*2)) +cond(CE.PROFUNDIDAD<=250,2,ROUND((CE.PROFUNDIDAD/500)*2))*CE.

ROSCALATA 5/8 X 8

Page 433: Formulas Excel Presupuesto Ml

CUBIERTA POSTFORMADA

PROFUNDIDAD 600

LARGO CUBIERTA 1000

LAMINADO 1 $ 4,965

Pieza Insumo Unidad Alto Ancho Cant. Precio sub total

CUBIERTA Masisa HR 18 M2 1000 600 1 2,820 1895

FRENTE Y RESPALDO MDF 18 M2 1000 100 2 3,925 440

Laminado LAMINADO DISEÑO M2 1100 850 1 4,965 5571

MO corte CORTE UN 0.80 1050 1050

MO perforaciones PERFORACIONES UN 38.00 75 75

MT 1.00 2,000 2000

AGOREX AGOREX LT 0.23 2,200 2200

SILICONA SILICONA UN 0.07 2,000 2000

ESCUADRAS escuadra plastica UN 4.00 4 4

Tornillos ESCUADRAS SPAX 3.5 X 15 UN 8.00 4 4

Tornillos ARMADO Spax 4.5 x 35 UN 30.00 6 6

MO ARMADO CUBIERTA

FABRICACION CUB POSTF

B5
Maria Luisa: si dice 0, será formica lisa, si dice 1 será formica madera, sino metálica)
Page 434: Formulas Excel Presupuesto Ml

Total

$ 1,895

$ 879

$ 5,571

$ 840

$ 2,850

$ 2,000

$ 514

$ 133

$ 16

$ 32

$ 180

$ 14,911

Page 435: Formulas Excel Presupuesto Ml

COSTADO LAVAVAJILLA MELAMINA 30MM

Ancho 1000

Alto 1000

Melamina 2 $ 4,915

Pieza Insumo Unidad Alto Ancho Cant. Precio

TAPACANTO PVC 35/2mm MT 4.40 520

COSTADO Melamina madera 15mm M2 1000 1000 2 4,915

MO corte CORTE UN 2.00 1050

pegamento canto COLA GRANULADA KG(U) 0.11 2,400

COSTADO LAVAVAJILLA FORMICA 30MM

Ancho 1000

Alto 1000

LAMINADO 1 $ 4,965

Pieza Insumo Unidad Alto Ancho Cant. Precio

TAPACANTO PVC 35/2mm MT 3.30 520

COSTADO MDF 30 M2 1000 1000 1 6,715

Laminado COSTADO LAMINADO DISEÑO M2 1000 1000 2 4,965

MO corte CORTE UN 1.00 1050

MO ENCHAPE MANO DE OBRA ENCHAPE MT 1.00 450

pegamento canto COLA GRANULADA KG(U) 0.08 2,400

AGOREX AGOREX LT 0.50 2,200

MADERA LISTON MADERA PINO 2X2 MT 1.00 225

COSTADO LAVAVAJILLA TERMOLAMINADO 30MM

Ancho 1000

Alto 1000

Pieza Insumo Unidad Alto Ancho Cant. Precio

TAPACANTO PVC 35/2mm MT 3.30 520

COSTADO MDF 30 M2 1000 1000 1 6,715

TERMOLAMINADO PVC termolaminado madera M2 1000 1000 2 7,000

MO corte CORTE UN 1.00 1050

MO ENCHAPE MANO DE OBRA ENCHAPE MT 1.00 450

pegamento canto COLA GRANULADA KG(U) 0.08 2,400

AGOREX AGOREX LT 0.50 2,200

MADERAZOCALO LISTON MADERA PINO 2X2 MT 1.00 225

COSTADO LAVAVAJILLA LACADO 30MM

Ancho 1000

Alto 1000

Pieza Insumo Unidad Alto Ancho Cant. Precio

COSTADO MDF 30 M2 1000 1000 1 6,715

LACADO LACADO M2 1000 1000 2 13,000

Laminado COSTADO LAMINADO UNICOLOR M2 1000 1000 2 3,685

MO corte CORTE UN 1.00 1050

MADERA LISTON MADERA PINO 2X2 MT 1.00 225

AGOREX AGOREX LT 0.50 2,200

B6
Maria Luisa: si dice 0, será melam Blca, si dice 1 será melam unicolor, sino diseño)
B16
Maria Luisa: si dice 0, será formica lisa, si dice 1 será formica madera, sino metálica
Page 436: Formulas Excel Presupuesto Ml

COSTADO LAVAVAJILLA ENCHAPADO CEDRO30MM

Ancho 1000

Alto 1000

Pieza Insumo Unidad Alto Ancho Cant. Precio

TAPACANTO CANTO chapa cedro MT 6.60 500

PIEZA MADERA ZOC Madera cedro 18mm M2 1000 30 1 50,100

COSTADO MDF enchapada cedro 30mm M2 1000 1000 1 20,715

MO madera MO madera UN 0.03 8500

MO chapa madera MO chapa madera UN 1.00 6750

COSTADO MADERA CEDRO30MM

Ancho 1000

Alto 1000

Pieza Insumo Unidad Alto Ancho Cant. Precio

COSTADO Madera cedro 18mm M2 1000 1000 2 50,100

MO madera MO madera UN 1.00 8500

REPISA MELAMINA 18MM

Ancho 1000

Alto 1000

Melamina 2 $ 5,420

Pieza Insumo Unidad Alto Ancho Cant. Precio

TAPACANTO PVC 2/22mm MT 4.40 380

COSTADO Melamina madera 18mm M2 1000 1000 1 5,420

MO corte CORTE UN 1.00 1050

pegamento canto COLA GRANULADA KG(U) 0.11 2,400

REPISA FORMICA 18MM

Ancho 1000

Alto 1000

LAMINADO 1 $ 4,965

Pieza Insumo Unidad Alto Ancho Cant. Precio

TAPACANTO PVC 2/22mm MT 4.40 380

COSTADO MDF 18 M2 1000 1000 1 3,925

Laminado COSTADO LAMINADO DISEÑO M2 1000 1000 2 4,965

MO corte CORTE UN 1.00 1050

MO ENCHAPE MANO DE OBRA ENCHAPE MT 1.00 450

pegamento canto COLA GRANULADA KG(U) 0.11 2,400

AGOREX AGOREX LT 0.50 2,200

REPISA TERMOLAMINADO 18MM

Ancho 1000

Alto 1000

Pieza Insumo Unidad Alto Ancho Cant. Precio

TAPACANTO PVC 2/22mm MT 4.40 380

B79
Maria Luisa: si dice 0, será melam Blca, si dice 1 será melam unicolor, sino diseño)
B89
Maria Luisa: si dice 0, será formica lisa, si dice 1 será formica madera, sino metálica
Page 437: Formulas Excel Presupuesto Ml

COSTADO MDF 18 M2 1000 1000 1 3,925

TERMOLAMINADO PVC termolaminado madera M2 1000 1000 2 7,000

MO corte CORTE UN 1.00 1050

MO ENCHAPE MANO DE OBRA ENCHAPE MT 1.00 450

pegamento canto COLA GRANULADA KG(U) 0.11 2,400

AGOREX AGOREX LT 0.50 2,200

REPISA LACADO 18MM

Ancho 1000

Alto 1000

Pieza Insumo Unidad Alto Ancho Cant. Precio

COSTADO MDF 18 M2 1000 1000 1 3,925

LACADO LACADO M2 1000 1000 2 13,000

MO corte CORTE UN 1.00 1050

REPISA ENCHAPADO CEDRO 18MM

Ancho 1000

Alto 1000

Pieza Insumo Unidad Alto Ancho Cant. Precio

TAPACANTO CANTO chapa cedro MT 4.40 500

COSTADO MDF enchapada cedro 18mm M2 1000 1000 1 17,925

MO chapa madera MO chapa madera UN 1.00 6750

REPISA MADERA CEDRO 18MM

Ancho 1000

Alto 1000

Pieza Insumo Unidad Alto Ancho Cant. Precio

COSTADO Madera cedro 18mm M2 1000 1000 1 50,100

MO madera MO madera UN 1.00 8500

Page 438: Formulas Excel Presupuesto Ml

sub total Total

520 $ 2,288

5898 $ 11,796

1050 $ 2,100

2400 $ 264

$ 16,448

sub total Total

520 $ 1,716

7521 $ 7,521

5958 $ 11,916

1050 $ 1,050

450 $ 450

2400 $ 198

2200 $ 1,100

225 $ 225

$ 24,176

sub total Total

520 $ 1,716

7521 $ 7,521

8400 $ 16,800

1050 $ 1,050

450 $ 450

2400 $ 198

2200 $ 1,100

225 $ 225

$ 29,060

sub total Total

7521 $ 7,521

13000 $ 26,000

4127 $ 8,254

1050 $ 1,050

225 $ 225

2200 $ 1,100

$ 44,150

Page 439: Formulas Excel Presupuesto Ml

sub total Total

500 $ 3,300

1503 $ 1,503

20715 $ 20,715

8500 $ 255

6750 $ 6,750

$ 32,523

sub total Total

50100 $ 100,200

8500 $ 8,500

$ 108,700

sub total Total

380 $ 1,672

6504 $ 6,504

1050 $ 1,050

2400 $ 264

$ 9,490

sub total Total

380 $ 1,672

4396 $ 4,396

5958 $ 11,916

1050 $ 1,050

450 $ 450

2400 $ 264

2200 $ 1,100

$ 20,848

sub total Total

380 $ 1,672

Page 440: Formulas Excel Presupuesto Ml

4396 $ 4,396

8400 $ 16,800

1050 $ 1,050

450 $ 450

2400 $ 264

2200 $ 1,100

$ 25,732

sub total Total

4396 $ 4,396

14950 $ 29,900

1050 $ 1,050

$ 35,346

sub total Total

500 $ 2,200

17925 $ 17,925

6750 $ 6,750

$ 26,875

sub total Total

50100 $ 50,100

8500 $ 8,500

$ 58,600