{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Hoja3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Hoja3","index":0,"n_rows":65,"n_cols":9,"rows_kept":65,"merged":[[2,3,2,8],[3,3,3,8],[12,3,12,7],[13,3,13,6],[14,3,14,6],[15,3,15,7],[17,3,17,8],[22,3,22,7],[23,3,23,6],[24,3,24,7],[26,3,26,8],[29,3,29,7],[30,3,30,6],[31,3,31,7],[33,3,33,8],[62,3,62,7],[63,3,63,6],[64,3,64,7]]}
[]
[]
[{"$nulls":3},"ANEXO"]
[{"$nulls":3},"Mantenimiento Alarmas"]
[{"$nulls":3},"Item","Descripción","Unidad","Cant ","V Unitario","V Parcial"]
[{"$nulls":3},"AL-3.1","Mantenimiento preventivo de alarma comunitaria (valor para 603 alarmas)","Unidad",400,null,{"$f":"H6*G6","v":0}]
[{"$nulls":3},"AL-3.2","Mantenimiento correctivo de reinstalación de sistema de alarma comunitaria (cuando se requiere trasladar algunos elementos como panel, teclado, receptor, cableado o sirenas a un nuevo punto)","Unidad",{"v":36.8,"d":"37"},null,0]
[{"$nulls":3},"AL-3.3","Mantenimiento correctivo de cambio de componentes de alarma (cambio de receptor, sirena, cableado, teclado, panel de control)","Unidad",{"v":90.4,"d":"90"},null,0]
[{"$nulls":3},"AL-3.4","Mantenimiento correctivo de instalación de alarma comunitaria (se requiere montar nuevamente todo el sistema de alarma comunitaria)","Unidad",{"v":13.6,"d":"14"},null,0]
[{"$nulls":3},"AL-3.5","Mantenimiento correctivo de conexión de alarma (reconexiones de energia y lineas telefónicas)","Unidad",{"v":82.4,"d":"82"},null,0]
[{"$nulls":3},"AL-3.6","Mantenimiento correctivo de programación de la alarma por desconfiguración","Unidad",{"$f":"'[1]Resumen Costos'!O2","v":1},null,0]
[{"$nulls":3},"AL-3.7","Desinstalación del sistema de alarma y componentes de alarmas","Unidad",22,null,0]
[{"$nulls":3},"Subtotal Servicio de Mantenimiento Alarmas",{"$nulls":4},{"$f":"SUM(I6:I12)","v":0}]
[{"$nulls":3},"A",{"$nulls":3},{"v":0.12,"d":"12%"},{"$f":"I13*H14","v":0}]
[{"$nulls":3},"U",null,null,"U",{"v":0.08,"d":"8%"},{"$f":"I13*H15","v":0}]
[{"$nulls":3},"Total Servicio de Mantenimiento Alarmas",{"$nulls":4},{"$f":"SUM(I13:I15)","v":0}]
[]
[{"$nulls":3},"Soporte Profesional Plataforma Recepción Alarmas"]
[{"$nulls":3},"Item","Descripción","Unidad","Cant ","V Unitario","V Parcial"]
[{"$nulls":3},"AL-3.8","Soporte Profesional Preventivo dos (2) receptoras de datos central Surgard Systems III","Servicio",7]
[{"$nulls":3},"AL-3.9","Soporte Profesional Correctivo dos (2) receptoras de datos central Surgard System III","Servicio",1]
[{"$nulls":3},"AL-3.10","Soporte Aplicativo softguard ubicado en el SIES-M, incluye actualización de la información en la base de datos.","Servicio",7]
[{"$nulls":3},"Subtotal Soporte Profesional Plataforma Recepción Alarmas",{"$nulls":4},{"$f":"SUM(I20:I22)","v":0}]
[{"$nulls":3},"IVA",{"$nulls":3},{"v":0.19,"d":"19%"},{"$f":"I23*0.19","v":0}]
[{"$nulls":3},"Total Soporte Profesional Plataforma Recepción Alarmas",{"$nulls":4},{"$f":"I23+I24","v":0}]
[]
[{"$nulls":3},"Bolsa de Repuestos Alarmas"]
[{"$nulls":3},"Item","Descripción","Unidad","Cant ","V Unitario","V Parcial"]
[{"$nulls":3},"AL-3.11","Bolsa de Repuestos Alarmas","Global",1,{"$f":"I63","v":0},{"$f":"H29*G29","v":0}]
[{"$nulls":3},"Subtotal Bolsa de Repuestos Alarmas",{"$nulls":4},{"$f":"SUM(I29:I29)","v":0}]
[{"$nulls":3},"IVA",{"$nulls":3},{"v":0.19,"d":"19%"},{"$f":"I30*0.19","v":0}]
[{"$nulls":3},"Total Bolsa de Repuestos Alarmas",{"$nulls":4},{"$f":"I30+I31","v":0}]
[]
[{"$nulls":3},"Detalle Bolsa de Repuestos Alarmas"]
[{"$nulls":3},"Item","Descripción","Unidad","Cant ","V Unitario","V Parcial"]
[{"$nulls":3},"AL-B-3.11.1","Teclado DSC 5500","Unidad",16]
[{"$nulls":3},"AL-B-3.11.2","Teclado honeywell 6164 SP","Unidad",5]
[{"$nulls":3},"AL-B-3.11.3","Panel DSC 1832","Unidad",16]
[{"$nulls":3},"AL-B-3.11.4","Panel Vista 48LA honeywell ","Unidad",4]
[{"$nulls":3},"AL-B-3.11.5","Receptora DSC 5132","Unidad",{"v":39.6,"d":"40"}]
[{"$nulls":3},"AL-B-3.11.6","Receptora Honeywell 5881EN","Unidad",5]
[{"$nulls":3},"AL-B-3.11.7","Repetidora Honeywell 5100","Unidad",2]
[{"$nulls":3},"AL-B-3.11.8","Pulsadores DSC 4938","Unidad",{"v":70.4,"d":"70"}]
[{"$nulls":3},"AL-B-3.11.9","Pulsadores Honeywell 5802 MN","Unidad",{"v":7.92,"d":"8"}]
[{"$nulls":3},"AL-B-3.11.10","Sirena 6-12 VDC, 30 Vatios de potencia, 2 tonos programables.\n","Unidad",{"v":31.68,"d":"32"}]
[{"$nulls":3},"AL-B-3.11.11","Batería 12 V 7AH","Unidad",{"v":158.4,"d":"158"}]
[{"$nulls":3},"AL-B-3.11.12","Fuente de 12VDC","Unidad",{"v":7.040000000000001,"d":"7"}]
[{"$nulls":3},"AL-B-3.11.13","Baterías 3 V Ref: CR 2025","Unidad",{"v":1584.0000000000002,"d":"1584"}]
[{"$nulls":3},"AL-B-3.11.14","Baterías 3 V Ref: CR 2032","Unidad",308]
[{"$nulls":3},"AL-B-3.11.15","Cable neopren 2x18 [m]","Unidad",{"v":31.68,"d":"32"}]
[{"$nulls":3},"AL-B-3.11.16","Cable UTP ext [m]","Unidad",{"v":6336.000000000001,"d":"6336"}]
[{"$nulls":3},"AL-B-3.11.17","Cable duplex 2 x 18 AWG [m]","Unidad",{"v":190.08000000000004,"d":"190"}]
[{"$nulls":3},"AL-B-3.11.18","Caja exterior","Unidad",{"v":7.92,"d":"8"}]
[{"$nulls":3},"AL-B-3.11.19","Toma aéreo 120 Vac","Unidad",{"v":3.5200000000000005,"d":"4"}]
[{"$nulls":3},"AL-B-3.11.20","Canaleta 20x12 MM 2 Mts","Unidad",{"v":314.16,"d":"314"}]
[{"$nulls":3},"AL-B-3.11.21","Filtro ADSL Telefónico","Unidad",{"v":96.80000000000001,"d":"97"}]
[{"$nulls":3},"AL-B-3.11.22","Conector RJ 11","Unidad",{"v":96.80000000000001,"d":"97"}]
[{"$nulls":3},"AL-B-3.11.23","Cable Tel 2 Pares [m]","Unidad",{"v":721.6,"d":"722"}]
[{"$nulls":3},"AL-B-3.11.24","Transformador 16,5 V","Unidad",{"v":11.440000000000001,"d":"11"}]
[{"$nulls":3},"AL-B-3.11.25","Gabinete","Unidad",{"v":1.7600000000000002,"d":"2"}]
[{"$nulls":3},"AL-B-3.11.26","Relevo 12v DC","Unidad",{"v":10.56,"d":"11"}]
[{"$nulls":3},"AL-B-3.11.27","Toma telefonico","Unidad",{"v":3.5200000000000005,"d":"4"}]
[{"$nulls":3},"Subtotal Bolsa Repuestos  Alarmas",{"$nulls":4},{"$f":"SUM(I36:I62)","v":0}]
[{"$nulls":3},"IVA",{"$nulls":3},{"v":0.19,"d":"19%"},{"$f":"I63*H64","v":0}]
[{"$nulls":3},"Total Bolsa Repuestos  Alarmas",{"$nulls":4},{"$f":"SUM(I63:I64)","v":0}]