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

{"sheet":"Hoja1","index":0,"n_rows":55,"n_cols":9,"rows_kept":55,"merged":[[6,4,6,7],[8,3,8,8],[10,4,10,5],[25,4,25,5],[30,3,30,7],[31,3,31,6],[32,4,32,7],[36,3,36,8],[46,3,46,7],[47,3,47,6],[48,3,48,6],[49,3,49,7],[52,4,52,7],[54,3,61,4]]}
[]
[]
[]
[]
[]
[]
[{"$nulls":4},"FORMULARIO DE COTIZACIÓN "]
[]
[{"$nulls":3},"SUMINISTRO MATERIALES"]
[{"$nulls":3},"ITM","DESCRIPCIÓN","Unidad de Medida","CANTIDAD","VALOR UNITARIO ANTES DE IVA","VALOR TOTAL"]
[{"$nulls":3},1,"Suministro e instalacion de puntos de datos en sala, incluye desmonte de cielo, cableado por tuberia existente y conexionado",null,11,{"$f":"SUM(H12:H25)","v":0},{"$f":"SUM(I12:I25)","v":0}]
[{"$nulls":3},"1.1","Cable UTP CAT 6A 23 AWG Blindado","m",610,null,{"$f":"H12*G12","v":0}]
[{"$nulls":3},"1.3","Jack cat 6A Panduit","un",22,null,0]
[{"$nulls":3},"1.9","Patch Pannel Cat 6A de 24 puertos","un",1,null,{"$f":"H14*G14","v":0}]
[{"$nulls":3},"1.4","Cinta velcro Panduit","m",1,null,0]
[{"$nulls":3},"1.5","caja 2x4 para empotrar en loza","un",10,null,0]
[{"$nulls":3},"1.6","Face plate para piso","un",10,null,0]
[{"$nulls":3},"1.7","Patch cord cat 6A de 3 metros","un",22,null,0]
[{"$nulls":3},"1.8","marcación panduit","un",44,null,0]
[{"$nulls":3},"1.10","Tuberia EMT de 3/4\"","ml",12,null,0]
[{"$nulls":3},"1.12","Trabajos en Drywal","ml",6,null,0]
[{"$nulls":3},"1.13","Tuberia PVC de 3/4\"","ml",18,null,0]
[{"$nulls":3},"1.15","Caja de 2x4 PVC","un",1,null,0]
[{"$nulls":3},"1.16","Face plate para jack cat 6A sencillo","un",1,null,0]
[{"$nulls":3},"1.17","Cajas de Paso de 12x12x5","un",3,null,0]
[{"$nulls":3},2,"Suministro e instalacion toma regulado sala 4, por ducteria existente ",null,8,{"$f":"SUM(H27:H30)","v":0},{"$f":"SUM(I27:I30)","v":0}]
[{"$nulls":3},"2.1","Cable trenzado 3x12 .","m",10,null,0]
[{"$nulls":3},"2.2","Tuberia PVC de 3/4\"","ml",6,null,0]
[{"$nulls":3},"2.3","caja 2x4 para empotrar en loza","Un",8,null,0]
[{"$nulls":3},"2.4","Toma regulado color naranja","Un",8,null,0]
[{"$nulls":3},"SUBTOTAL",{"$nulls":4},{"$f":"SUM(I26+I11)","v":0}]
[{"$nulls":3},"IVA",{"$nulls":3},{"v":0.19,"d":"19%"},{"$f":"I31*19%","v":0}]
[{"$nulls":4},"TOTAL GENERAL",{"$nulls":3},{"$f":"I32+I31","v":0}]
[]
[]
[]
[{"$nulls":3}," MANO DE OBRA(INSTALACIÓN)"]
[{"$nulls":3},"ITM","DESCRIPCIÓN","Unidad de Medida","CANTIDAD","VALOR UNITARIO ANTES DE AU","VALOR TOTAL"]
[{"$nulls":3},1,"Desmonte y reinstalación cielo falso pasillo piso 15","m",60,null,{"$f":"G39*H39","v":0}]
[{"$nulls":3},2,"Desmonte e instalacion de alfombra sala 4","m",6,null,{"$f":"G40*H40","v":0}]
[{"$nulls":3},3,"Instalación de cable UTP en bandeja","m",610,null,{"$f":"G41*H41","v":0}]
[{"$nulls":3},4,"Brecha en loza","ml",6,null,{"$f":"H42*G42","v":0}]
[{"$nulls":3},5,"Brecha en muro para punto de datos","ml",3,null,{"$f":"H43*G43","v":0}]
[{"$nulls":3},6,"Instalacion de cable Electrico","ml",10,null,{"$f":"H44*G44","v":0}]
[{"$nulls":3},7,"Ponchadada y peinado de cableada en rack","un",22,null,{"$f":"H45*G45","v":0}]
[{"$nulls":3},8,"Instalación punto de energia","Gl",1,null,{"$f":"G46*H46","v":0}]
[{"$nulls":3},"SUBTOTAL",{"$nulls":4},{"$f":"SUM(I39:I46)","v":0}]
[{"$nulls":3},"A",{"$nulls":4},{"$f":"H48*I47","v":0}]
[{"$nulls":3},"U",{"$nulls":4},{"$f":"H49*I47","v":0}]
[{"$nulls":3},"TOTAL GENERAL",{"$nulls":4},{"$f":"I49+I48+I47","v":0}]
[]
[]
[{"$nulls":4},"TOTAL DE LA PROPUESTA",{"$nulls":3},{"$f":"I50+I33","v":0}]
[]
[{"$nulls":3},"Valor Total En letras:____________________--\nEmpresa:_________________________-\nNIT:___________________\nNombre Representante legal_________________\nValidez de la oferta:________________-\nTiempo de ejecución:___________________\nFIRMA:::::_____________"]