{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Hoja1","Hoja2","Hoja3"],"read":"whole","date_system":"1900"}

{"sheet":"Hoja1","index":0,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[0,0,0,2]]}
["Cuadro Ajuste Económico"]
["Concepto","% Comisión (No incluye IVA)","Valor base por componente"]
["Componente  recursos humanos (5,5 meses calculado con valor mensual igual a $978,081761).",null,{"v":5379449685.5,"d":"5,379,449,686 "}]
["Componente de capacitación (Valor a ejecutar $425.179.435)",null,{"v":0,"d":"0 "}]
["Valor Total Contrato",null,{"$f":"SUM(C3:C4)","v":{"v":5379449685.5,"d":"5,379,449,686 "}}]
["IVA a una tarifa del 16% sobre el 10% del valor Componente Recurso Humano.",null,{"$f":"+(C3*10%)*16%","v":{"v":86071194.96800001,"d":"86,071,195 "}}]
["IVA a una tarifa del 16% sobre el valor Componente Capacitación.",null,{"$f":"+C4*16%","v":{"v":0,"d":"0 "}}]
["Valor Total IVA",null,{"$f":"SUM(C6:C7)","v":{"v":86071194.96800001,"d":"86,071,195 "}}]
["Valor de la comisión por componente de Recurso Humano",{"v":0,"d":"0.00%"},{"$f":"+C3*B9","v":{"v":0,"d":"0 "}}]
["Valor de la comisión por componente de Capacitación",{"v":0,"d":"0.00%"},{"$f":"+C4*B10","v":{"v":0,"d":"0 "}}]
["Valor total de la Comisión",{"$f":"+C11/C12","v":{"v":0,"d":"0.00%"}},{"$f":"SUM(C9:C10)","v":{"v":0,"d":"0 "}}]
["Total valor administracion contrato",null,{"$f":"C5+C8+C11","v":{"v":5465520880.468,"d":"5,465,520,880 "}}]

{"sheet":"Hoja2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Hoja3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}