{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Hoja1"],"not_rendered":{"external_links":1,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"Hoja1","index":0,"n_rows":65,"n_cols":8,"rows_kept":65,"merged":[[0,0,0,5],[2,4,2,5],[12,4,12,5],[17,4,17,5],[19,0,19,4],[20,0,20,4],[21,0,21,4],[64,1,72,1]]}
["PROPUESTA ESO-VALLEDUPAR"]
["ÍTEM","DESCRIPCIÓN","UNID","CANT","VALOR UNITARIO","VALOR PARCIAL"]
[1,{"$f":"'[1]Formulario APU'!C12","v":"MANTENIMIENTO PREVENTIVO SISTEMA DE CCTV Y SIES"},null,null,{"$f":"SUM(F4:F12)","v":0},null,null,{"v":158288746,"d":"$ 158,288,746.00"}]
["1.1",{"$f":"'[1]Formulario APU'!C13","v":"Mantenimiento preventivo de cámara Domo PTZ"},{"$f":"'[1]Formulario APU'!D13","v":"UND"},{"$f":"'[1]Formulario APU'!E13","v":185}]
["1.2",{"$f":"'[1]Formulario APU'!C14","v":"Mantenimiento preventivo de cámara Fija "},{"$f":"'[1]Formulario APU'!D14","v":"UND"},{"$f":"'[1]Formulario APU'!E14","v":207}]
["1.3",{"$f":"'[1]Formulario APU'!C15","v":"Mantenimiento preventivo a los computadores del SIES"},{"$f":"'[1]Formulario APU'!D15","v":"UND"},{"$f":"'[1]Formulario APU'!E15","v":36}]
["1.4",{"$f":"'[1]Formulario APU'!C16","v":"Mantenimiento preventivo a mobiliario"},{"$f":"'[1]Formulario APU'!D16","v":"GL"},{"$f":"'[1]Formulario APU'!E16","v":1}]
["1.5",{"$f":"'[1]Formulario APU'!C17","v":"Mantenimiento preventivo a sistema de video Wall"},{"$f":"'[1]Formulario APU'!D17","v":"GL"},{"$f":"'[1]Formulario APU'!E17","v":1}]
["1.6",{"$f":"'[1]Formulario APU'!C18","v":"Mantenimiento preventivo a control de acceso SIES"},{"$f":"'[1]Formulario APU'!D18","v":"UND"},{"$f":"'[1]Formulario APU'!E18","v":3}]
["1.7",{"$f":"'[1]Formulario APU'!C19","v":"Mantenimiento preventivo UPS de 30 KVA"},{"$f":"'[1]Formulario APU'!D19","v":"UND"},{"$f":"'[1]Formulario APU'!E19","v":3}]
["1.8",{"$f":"'[1]Formulario APU'!C21","v":"Mantenimiento preventivo a aire acondicionado "},{"$f":"'[1]Formulario APU'!D21","v":"UND"},{"$f":"'[1]Formulario APU'!E21","v":1}]
["1.9",{"$f":"'[1]Formulario APU'!C22","v":"Mantenimiento preventivo a plata eléctrica de 100 KVA"},{"$f":"'[1]Formulario APU'!D22","v":"UND"},{"$f":"'[1]Formulario APU'!E22","v":1}]
[2,{"$f":"'[1]Formulario APU'!C24","v":"SOPORTE DE SISTEMAS DE CCTV "},null,null,{"$f":"SUM(F14:F17)","v":0},null,null,{"v":145548437,"d":"$ 145,548,437.00"}]
["2.1",{"$f":"'[1]Formulario APU'!C25","v":"Soporte y correctivos que den a lugar en el sistema de cámaras de video vigilancia ciudadana (no incluye repuestos)"},{"$f":"'[1]Formulario APU'!D25","v":"MES"},4]
["2.2",{"$f":"'[1]Formulario APU'!C27","v":"Soporte y correctivos que den a lugar a sistema de video visualización (video Wall) (no incluye repuestos)"},{"$f":"'[1]Formulario APU'!D27","v":"MES"},3]
["2.3",{"$f":"'[1]Formulario APU'!C29","v":"Soporte y correctivos que den a lugar a sistema de respaldo de energía UPS y Planta eléctrica (no incluye repuestos)"},{"$f":"'[1]Formulario APU'!D29","v":"MES"},3]
["2.4",{"$f":"'[1]Formulario APU'!C30","v":"Soporte y correctivos que den a lugar a aire acondicionado (no incluye repuestos)"},{"$f":"'[1]Formulario APU'!D30","v":"MES"},4]
[3,{"$f":"'[1]Formulario APU'!C33","v":"BOLSA DE REPUESTOS Y REPARACIONES MAYORES"},null,null,{"$f":"SUM(F19)","v":0},null,null,{"v":261689814,"d":"$ 261,689,814.00"}]
["3.1","Bolsa de repuestos*","GL",1,null,{"$f":"E19*D19","v":{"v":0,"d":"$ 0"}}]
["SUBTOTAL ",{"$nulls":4},{"$f":"E18+E13+E3","v":0}]
["IVA (19%)",{"$nulls":4},{"$f":"F20*0.19","v":0}]
["TOTAL ",{"$nulls":4},{"$f":"F20+F21","v":0},null,{"$f":"H18+H13+H3","v":{"v":565526997,"d":"$ 565,526,997.00"}}]
[]
[]
[]
["ÍTEM","DESCRIPCIÓN","UNID","VALOR UNITARIO IVA"]
[3,"DETALLE BOLSA DE REPUESTOS Y REPARACIONES MAYORES"]
["3.1",{"$f":"'[1]Formulario APU'!C34","v":"Suministro de Pantalla video wall de 55\""},{"$f":"'[1]Formulario APU'!D34","v":"UND"}]
["3.2",{"$f":"'[1]Formulario APU'!C35","v":"Suministro de cámara mini domo interior"},{"$f":"'[1]Formulario APU'!D35","v":"UND"}]
["3.3",{"$f":"'[1]Formulario APU'!C36","v":"Suministro de cámara fija tipo Bullet exterior"},{"$f":"'[1]Formulario APU'!D36","v":"UND"}]
["3.4",{"$f":"'[1]Formulario APU'!C37","v":"Suministro de cámara Domo PTZ"},{"$f":"'[1]Formulario APU'!D37","v":"UND"}]
["3.5",{"$f":"'[1]Formulario APU'!C38","v":"Suministro de Acrilico tipo domo para cámara PTZ Indigo Vision BX510"},{"$f":"'[1]Formulario APU'!D38","v":"UND"}]
["3.6",{"$f":"'[1]Formulario APU'!C39","v":"Suministro de UPS de 1 KVA"},{"$f":"'[1]Formulario APU'!D39","v":"UND"}]
["3.7",{"$f":"'[1]Formulario APU'!C40","v":"Suministro de Batería 12V 7Ah para UPS de 1 KVA"},{"$f":"'[1]Formulario APU'!D40","v":"UND"}]
["3.8",{"$f":"'[1]Formulario APU'!C41","v":"Suministro de Bateria 12V/40Ah/20HR para banco de baterias"},{"$f":"'[1]Formulario APU'!D41","v":"UND"}]
["3.9",{"$f":"'[1]Formulario APU'!C42","v":"Suministro de Bateria 12V/33Ah para banco de baterias"},{"$f":"'[1]Formulario APU'!D42","v":"UND"}]
["3.10",{"$f":"'[1]Formulario APU'!C43","v":"Suministro de Disco duro de 6TB Dell"},{"$f":"'[1]Formulario APU'!D43","v":"UND"}]
["3.11",{"$f":"'[1]Formulario APU'!C44","v":"Suministro de Disco duro de 4TB Dell"},{"$f":"'[1]Formulario APU'!D44","v":"UND"}]
["3.12",{"$f":"'[1]Formulario APU'!C45","v":"Suministro de Boton de salida No Touch"},{"$f":"'[1]Formulario APU'!D45","v":"UND"}]
["3.13",{"$f":"'[1]Formulario APU'!C46","v":"Suministro de Gbic SFP 10 Gigabit para SW CISCO"},{"$f":"'[1]Formulario APU'!D46","v":"UND"}]
["3.14",{"$f":"'[1]Formulario APU'!C47","v":"Suministro de Cable UTP Cat 6"},{"$f":"'[1]Formulario APU'!D47","v":"ML"}]
["3.15",{"$f":"'[1]Formulario APU'!C48","v":"Suministro F.O para soporte de CCTV"},{"$f":"'[1]Formulario APU'!D48","v":"ML"}]
["3.16",{"$f":"'[1]Formulario APU'!C49","v":"Suministro cajas de emplame (Muflas) para soporte de CCTV"},{"$f":"'[1]Formulario APU'!D49","v":"UND"}]
["3.17",{"$f":"'[1]Formulario APU'!C50","v":"Suministro de licencias para cámara"},{"$f":"'[1]Formulario APU'!D50","v":"UND"}]
["3.18",{"$f":"'[1]Formulario APU'!C51","v":"Suministro de Auriculares de comunicación unificados profesionales"},{"$f":"'[1]Formulario APU'!D51","v":"UND"}]
["3.19",{"$f":"'[1]Formulario APU'!C52","v":"Suministro de sillas"},{"$f":"'[1]Formulario APU'!D52","v":"UND"}]
["3.20",{"$f":"'[1]Formulario APU'!C53","v":"Suministro de cable 2x8+8"},{"$f":"'[1]Formulario APU'!D53","v":"ML"}]
["3.21",{"$f":"'[1]Formulario APU'!C54","v":"Suministro de cable 3x8"},{"$f":"'[1]Formulario APU'!D54","v":"ML"}]
["3.22",{"$f":"'[1]Formulario APU'!C55","v":"Suministro de transformador de Aislamiento"},{"$f":"'[1]Formulario APU'!D55","v":"UND"}]
["3.23",{"$f":"'[1]Formulario APU'!C56","v":"Suministro de POE de 15W"},{"$f":"'[1]Formulario APU'!D56","v":"UND"}]
["3.24",{"$f":"'[1]Formulario APU'!C57","v":"Suministro de Breacker 220v"},{"$f":"'[1]Formulario APU'!D57","v":"UND"}]
["3.25",{"$f":"'[1]Formulario APU'!C58","v":"Suministro de Breacker 110v"},{"$f":"'[1]Formulario APU'!D58","v":"UND"}]
["3.26",{"$f":"'[1]Formulario APU'!C59","v":"Suministro de Switch de 8 puertos"},{"$f":"'[1]Formulario APU'!D59","v":"UND"}]
["3.27",{"$f":"'[1]Formulario APU'!C60","v":"Suministro de Proteccion ethernet cat 6 (fs-rj45-6/100)"},{"$f":"'[1]Formulario APU'!D60","v":"UND"}]
["3.28",{"$f":"'[1]Formulario APU'!C61","v":"Suministro de UPS 1KVA con tarjeta de red"},{"$f":"'[1]Formulario APU'!D61","v":"UND"}]
["3.29",{"$f":"'[1]Formulario APU'!C62","v":"Suministro de Patch cord RJ Cat 6 de 3 mts"},{"$f":"'[1]Formulario APU'!D62","v":"UND"}]
["3.30",{"$f":"'[1]Formulario APU'!C63","v":"Suministro de Gabinete tipo interperie (incluye transformador de aislamiento, proteccion de datos y protecciones eléctricas)"},{"$f":"'[1]Formulario APU'!D63","v":"UND"}]
["3.31",{"$f":"'[1]Formulario APU'!C64","v":"Suministro de Brazo escualizable de 1,8 metros"},{"$f":"'[1]Formulario APU'!D64","v":"UND"}]
["3.32",{"$f":"'[1]Formulario APU'!C65","v":"Suministro de patch cord RF"},{"$f":"'[1]Formulario APU'!D65","v":"UND"}]
[]
[]
[null,"NOTA: *Tener presente que para estos item, son el valor tope no se puede igualar ni superar   dicho precio."]
[]
[]
[null,"\nValor total en letras: ________\n\n\n\nNombre del Representante Legal ___________________________________________\nC. C. No.________________________________________________________________\nDirección de correo_______________________________________________________\nDirección electrónica______________________________________________________\nCiudad__________________________________________________________________\n "]