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

{"sheet":"Hoja1","index":0,"n_rows":25,"n_cols":7,"rows_kept":25,"merged":[[2,0,4,0],[2,4,4,4],[2,5,4,5],[2,6,4,6],[5,0,7,0],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[8,0,9,0],[10,0,12,0],[13,0,14,0],[15,0,16,0],[17,0,18,0],[19,0,20,0],[21,0,22,0],[23,0,24,0]]}
[]
[]
["Descripcion de la Actividad",{"$nulls":3},"Ciudada Coordinadora Municipalidad de El Trébol ","Socio 1                         Comuna de Teodelina","Socio 2              Universidad Nacional de Rosario "]
[null,"Resumen de Costos","Sub Total US$","Aporte Mercociudades"]
[{"$nulls":3},"Sur Sur "]
[" Charla Taller para personal de salud involucrado en la gestación y la primera infancia",null,{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":0.1,"d":"10%"},{"v":0.1,"d":"10%"},{"v":0.8,"d":"80%"}]
[null,null,{"$f":"SUM(D7:G7)","v":{"v":400,"d":"400.00 USD"}},{"v":0,"d":"0.00 USD"},{"$f":"400*0.1","v":{"v":40,"d":"40.00 USD"}},{"$f":"400*0.1","v":{"v":40,"d":"40.00 USD"}},{"$f":"400*0.8","v":{"v":320,"d":"320.00 USD"}}]
[null,"pasajes, alojamiento alimentos"]
["Crear un laboratorio para hacer un seguimiento con las personas gestantes y su entorno desde la gestación hasta los 45 días del bebé",null,{"v":1,"d":"100%"},{"v":0.6,"d":"60%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0,"d":"0%"}]
[null,"viaticos, materiales de difusion, traslados, alojamiento",{"$f":"SUM(D10:G10)","v":{"v":7000,"d":"7,000.00 USD"}},{"$f":"7000*D9","v":{"v":4200,"d":"4,200.00 USD"}},{"$f":"7000*E9","v":{"v":1400,"d":"1,400.00 USD"}},{"$f":"7000*F9","v":{"v":1400,"d":"1,400.00 USD"}},{"$f":"7000*G9","v":{"v":0,"d":"0.00 USD"}}]
["Talleres de lactancia en El trébol con personas gestantes y personal de salud",null,{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.4,"d":"40%"},{"v":0.2,"d":"20%"},{"v":0.1,"d":"10%"}]
[null,"material de difusion y diseño, pasajes",{"$f":"SUM(D12:G12)","v":{"v":175,"d":"175.00 USD"}},{"$f":"175*0.5","v":{"v":87.5,"d":"87.50 USD"}},{"$f":"175*0.4","v":{"v":70,"d":"70.00 USD"}},{"$f":"0","v":{"v":0,"d":"0.00 USD"}},{"$f":"175*0.1","v":{"v":17.5,"d":"17.50 USD"}}]
[]
["Talleres de nutrición en Teodelina con personas gestantes y primera infancia",null,{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0,"d":"0%"},{"v":0.4,"d":"40%"},{"v":0.1,"d":"10%"}]
[null,"material de difusion y diseño, pasajes, etc",{"$f":"SUM(D15:G15)","v":{"v":210,"d":"210.00 USD"}},{"$f":"210*0.5","v":{"v":105,"d":"105.00 USD"}},{"v":0,"d":"0.00 USD"},{"$f":"210*0.4","v":{"v":84,"d":"84.00 USD"}},{"$f":"210*0.1","v":{"v":21,"d":"21.00 USD"}}]
["Talleres de psicoprofilaxis del parto en El Trébol y Teodelina para personas gestantes ",null,{"v":1,"d":"100.00%"},{"v":0.5,"d":"50.00%"},{"v":0.2,"d":"20.00%"},{"v":0.2,"d":"20.00%"},{"v":0.1,"d":"10.00%"}]
[null,"material de difusion y diseño, pasajes",{"$f":"SUM(D17:G17)","v":{"v":400,"d":"400.00 USD"}},{"$f":"400*0.5","v":{"v":200,"d":"200.00 USD"}},{"$f":"400*0.2","v":{"v":80,"d":"80.00 USD"}},{"$f":"400*0.2","v":{"v":80,"d":"80.00 USD"}},{"$f":"400*0.1","v":{"v":40,"d":"40.00 USD"}}]
["Entrevistas y encuestas: personas gestantes y actores intervinientes en el cuidado",null,{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.1,"d":"10%"}]
[null,"material de diseño",{"$f":"SUM(D19:G19)","v":{"v":550,"d":"550.00 USD"}},{"v":275,"d":"275.00 USD"},{"v":110,"d":"110.00 USD"},{"v":110,"d":"110.00 USD"},{"v":55,"d":"55.00 USD"}]
["Documento relatoria del proyecto",null,{"v":1,"d":"100%"},{"$f":"D21/C21","v":{"v":0.3496042216358839,"d":"35%"}},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"$f":"G21/C21","v":{"v":0.6503957783641161,"d":"65%"}}]
[null,"material de diseño",{"$f":"SUM(D21:G21)","v":{"v":379,"d":"379.00 USD"}},{"v":132.5,"d":"132.50 USD"},{"v":0,"d":"0.00 USD"},{"v":0,"d":"0.00 USD"},{"v":246.5,"d":"246.50 USD"}]
["Resultado del laboratorio",null,{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"$f":"E23/C23","v":{"v":0.2097902097902098,"d":"21%"}},{"$f":"F23/C23","v":{"v":0.16083916083916083,"d":"16%"}},{"$f":"G23/C23","v":{"v":0.6293706293706294,"d":"63%"}}]
[null,"material de diseño y difusion ",{"$f":"SUM(D23:G23)","v":{"v":286,"d":"286.00 USD"}},{"$f":"SUM(D22)","v":{"v":0,"d":"0.00 USD"}},{"$f":"300*0.2","v":{"v":60,"d":"60.00 USD"}},{"$f":"(300*0.2)-14","v":{"v":46,"d":"46.00 USD"}},{"$f":"300*0.6","v":{"v":180,"d":"180.00 USD"}}]
["Actividad de cierre: encuentro abierto a la comunidad y presentación de resultados",null,{"v":1,"d":"100%"},{"v":0,"d":"0%"},{"v":0.4,"d":"40%"},{"v":0.4,"d":"40%"},{"v":0.2,"d":"20%"}]
[null,"pasajes, material de diseño y difusion ",{"$f":"SUM(D25:G25)","v":{"v":600,"d":"600.00 USD"}},{"v":0,"d":"0.00 USD"},{"$f":"600*0.4","v":{"v":240,"d":"240.00 USD"}},{"$f":"600*0.4","v":{"v":240,"d":"240.00 USD"}},{"$f":"600*0.2","v":{"v":120,"d":"120.00 USD"}}]